{"text_format":"1","workbook":"xlsx","n_sheets":54,"sheets":["Quantities","Activity-Material_Codes","Unit Rates","1 General","Equipment","2   Demo","3   Material","4   Earthwork","5   Dozer","6   Road Maint","7   Ripper","8  Excavator","9   Trucks","10   Loader Shovel","11 Scrapers","12   M'grader","13   EarthSum","14   Revegetation","15   Other","16   Sum","17a Facility Characteristics","17b Facility Characteristics","  ","18 Truck Optimization","19 Scraper Optimization","1 Full SiteVeg Maint","2 Full Site O&M","3 Full Site O&M Summ","1 BuildingDemo","2 BuildingCover","3 BuildingVeg","4 BuildingWaste ","5 BuildingSum"," ","CashFlow","Riprap_Gravel_UC","Bench Grading_UC","Channel_UC","Downdrain_UC","Haul Road_UC","6\"-8\" Pipeline_UC","20\"-36\" Pipeline_UC","Revegetation_UC","Seepage Collection_UC","Trestle Demo_UC","Berm_UC","Substation Demo_UC","Thickener Dewater_UC","Thickener Pump","     ","EquipmentWatch Adjustments","Annual Use Hours","Abbreviations","Facilities Not Included"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":75,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Quantities","index":0,"n_rows":193,"n_cols":36,"rows_kept":193,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,16,0,17],[0,18,0,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment 1",null,"Segment 2",null,"Segment 3"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
["Item","Facility","Sub Area or Destination for Cover Material","Description","Area (sf)","Volume (cy)","Push Distance (ft)\nBerm Length (ft)\nor Fence Length(ft)","Coarse Regrading and Fine Grading (%)","One-Way Scraper Haul (ft)","Scraper Grade (%)","Down Drains\n(ft)","Downdrain Dissipater (ea)","Channels\n(ft)","Bench \nGrading\n(ft)","Distance\n(ft)","Average Grade\n(%)","Distance\n(ft) ","Average Grade\n(%) ","Distance\n(ft)  ","Average Grade\n(%)  ","Cover Depth (In)","Swell Factor (%)","Material Factor for Coarse Regrading","Material Factor for Fine Grading Cover","Material Weight for Coarse Regrading (lb/cy)","Material Weight for Fine Grading Cover (lb/cy)","Ripping Length (ft)","Breach Dams (cy)","Start of Reclamation Year","Reclamation Complete","Vehicle Gates","Signs Posted Every 500 ft","Grade Control Wall (cy concrete)","Replace Infrastructure","Plug and Abandon Well (ft)","Replace Well (ft)"]
[1000,"1A Leach, 1B Leach ","1A1B-0","Entire Stockpile",{"$f":"SUM(E5:E7)","v":11891880},{"$f":"SUM(F5:F7)","v":1548670.3296703298},0,"-",null,null,3727,4,{"$f":"45200+4813+5980","v":55993},44800,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1001,"1A Leach, 1B Leach ","1A1B-1","Top",{"$f":"17*43560","v":740520},79000,430,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1002,"1A Leach, 1B Leach ","1A1B-2","Outslopes - Regrade benches from pullback",0,1329670.3296703298,90,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1003,"1A Leach, 1B Leach","1A1B-3","Outslopes - Area outside of pullback",{"$f":"256*43560","v":11151360},140000,250,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1100,"Reclaimed 1C Waste","1C-0","Top (Haul Road)",{"$f":"43560*17.00413","v":740699.90280000004},"-",0,null,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[1200,"2B Waste, 2A Leach, 2B Leach","2A2B-0","Entire Stockpile",{"$f":"SUM(E10:E11)","v":21213358.452},{"$f":"SUM(F10:F11)","v":8203000},0,"-",null,null,7999,5,{"$f":"58600+10950+6320","v":75870},58600,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1201,"2B Waste, 2A Leach, 2B Leach","2A2B-1","Top",{"$f":"36*43560","v":1568160},143000,370,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1202,"2B Waste, 2A Leach, 2B Leach","2A2B-2","Outslopes",{"$f":"450.9917*43560","v":19645198.452},8060000,470,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1300,"3A Leach, 3B Waste","3A3B-0","Entire Stockpile",{"$f":"SUM(E13:E16)","v":19819800},{"$f":"SUM(F13,F16,F15)","v":5289064.102564103},0,"-",null,null,6069,4,{"$f":"65200+1010","v":66210},65200,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2028-12-31","-","-","-","-","-","-"]
[1301,"3A Leach, 3B Waste","3A3B-1","Top",{"$f":"33*43560","v":1437480},199000,560,0.01,{"$f":"2080/3+2*2480/3","v":2346.6666666666665},{"$f":"7%/3+2*12.5%/3","v":0.10666666666666666},"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2028-12-31","-","-","-","-","-","-"]
[1302,"3A Leach, 3B Waste","3A3B-2","Outslopes Pullback",0,17500000,0,-0.28999999999999998,{"$f":"2080/3+2*2480/3","v":2346.6666666666665},{"$f":"7%/3+2*12.5%/3","v":0.10666666666666666},"-","-","-","-",3900,0,0,0,0,0,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2028-12-31","-","-","-","-","-","-"]
[1303,"3A Leach, 3B Waste","3A3B-3","Outslopes - Regrade benches from pullback",0,1590064.1025641027,90,-0.28999999999999998,{"$f":"2080/3+2*2480/3","v":2346.6666666666665},{"$f":"7%/3+2*12.5%/3","v":0.10666666666666666},"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2028-12-31","-","-","-","-","-","-"]
[1304,"3A Leach, 3B Waste","3A3B-4","Outslopes (total area, volume outside of pullback)",{"$f":"422*43560","v":18382320},3500000,560,-0.28999999999999998,{"$f":"2080/3+2*2480/3","v":2346.6666666666665},{"$f":"7%/3+2*12.5%/3","v":0.10666666666666666},"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2028-12-31","-","-","-","-","-","-"]
[1400,"2 Leach (Area 1)","2LeachArea1-0","Entire Stockpile",{"$f":"SUM(E18:E19)","v":7971480},{"$f":"SUM(F18:F19)","v":2767000},0,"-",null,null,3125,3,{"$f":"16100+3450","v":19550},16100,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1401,"2 Leach (Area 1)","2LeachArea1-1","Top",{"$f":"13*43560","v":566280},67000,480,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1402,"2 Leach (Area 1)","2 LeachArea1-2","Outslopes",{"$f":"170*43560","v":7405200},2700000,430,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1500,"5A Waste","5A-0","Entire Stockpile",{"$f":"SUM(E21:E22)","v":16160760},{"$f":"SUM(F21:F22)","v":6713000},0,"-",null,null,2754,2,{"$f":"44000+6330+500","v":50830},44000,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1501,"5A Waste","5A-1","Top",{"$f":"63*43560","v":2744280},413000,610,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1502,"5A Waste","5A-2","Outslopes",{"$f":"308*43560","v":13416480},6300000,540,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2027-12-31","-","-","-","-","-","-"]
[1600,"6B Leach, 6D Leach","6B6D-0","Entire Stockpile",{"$f":"SUM(E24:E25)","v":2352240},{"$f":"SUM(F24:F25)","v":330000},0,"-",null,null,800,1,1550,"-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1601,"6B Leach, 6D Leach","6B6D-1","Top",{"$f":"39*43560","v":1698840},147000,350,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1602,"6B Leach, 6D Leach","6B6D-2","Outslopes",{"$f":"15*43560","v":653400},183000,180,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1700,"6C Leach","6C-0","Entire Stockpile",{"$f":"SUM(E27:E28)","v":2874960},{"$f":"SUM(F27:F28)","v":669000},0,"-",null,null,550,1,{"$f":"4100+8387","v":12487},4100,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2028-12-31","-","-","-","-","-","-"]
[1701,"6C Leach","6C-1","Top",{"$f":"10*43560","v":435600},19000,180,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2028-12-31","-","-","-","-","-","-"]
[1702,"6C Leach","6C-2","Outslopes",{"$f":"56*43560","v":2439360},650000,325,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2028-12-31","-","-","-","-","-","-"]
[1800,"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit","2LeachArea2-0","Entire Stockpile",{"$f":"SUM(E30:E31)","v":16335000},{"$f":"SUM(F30:F31)","v":3303000},0,"-",null,null,2943,3,26700,26700,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1801,"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit","2LeachArea2-1","Top",{"$f":"43560*126","v":5488560},1003000,740,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1802,"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit ","2LeachArea2-2","Outslopes",{"$f":"43560*249","v":10846440},2300000,420,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2022-01-01","2027-12-31","-","-","-","-","-","-"]
[1900,"8A Waste, 8C Waste","8A8C-0","Sludge Disposal Area",{"$f":"47.36*43560","v":2063001.5999999999},"-",0,null,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2019-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2021-12-31T18:00:00"},"-","-","-","-","-","-"]
[2000,"9A Waste ","9A-0","Entire Stockpile",{"$f":"SUM(E34:E35)","v":5619240},{"$f":"SUM(F34:F35)","v":682673.99267399276},0,"-",null,null,2300,1,{"$f":"23700+1448","v":25148},23700,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[2001,"9A Waste ","9A-1","Top",{"$f":"13*43560","v":566280},40000,285,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[2002,"9A Waste ","9A-2","Outslopes - Regrade benches from pullback",{"$f":"116*43560","v":5052960},642673.99267399276,90,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[2100,"9AX Waste","9AX-0","Entire Stockpile",{"$f":"SUM(E37:E38)","v":2774772},{"$f":"SUM(F37:F38)","v":601356},0,"-",null,null,"-","-",12300,12300,null,null,null,null,null,null,12,0,1,1.2,3600,2900,1000,null,"2028-01-01","2028-12-31","-","-","-","-",405,"-"]
[2101,"9AX Waste","9AX-1","North",{"$f":"63.7*0.75*43560","v":2081079.0000000002},{"$f":"601356*0.75","v":451017},458,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,12,0,1,1.2,3600,2900,1000,null,"2028-01-01","2028-12-31","-","-","-","-","-","-"]
[2102,"9AX Waste","9AX-2","South",{"$f":"63.7*0.25*43560","v":693693},{"$f":"601356*0.25","v":150339},235,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,12,0,1,1.2,3600,2900,1000,null,"2028-01-01","2028-12-31","-","-","-","-","-","-"]
[2200,"San Salvador Pit, San Salvador Waste Backfill","SanSal-0","Entire Pit",{"$f":"115*43560","v":5009400},1600000,185,-0.05,null,null,1227,1,{"$f":"4700+4117","v":8817},4700,null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[2201,"San Salvador Pit, San Salvador Waste Backfill","SanSal-1","Pit Backfill",0,3500000,0,null,null,null,"-","-","-","-",1300,-0.01,0,0,0,0,36,0,1,1.2,3300,2900,1000,null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[2300,"6A Leach","6A-0","Entire Stockpile",{"$f":"SUM(E42:E43)","v":2831400},{"$f":"SUM(F42:F43)","v":485000},0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2018-01-01","2019-12-31","-","-","-","-","-","-"]
[2301,"6A Leach","6A-1","Top",{"$f":"43560*32.5","v":1415700},350000,500,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2018-01-01","2019-12-31","-","-","-","-","-","-"]
[2302,"6A Leach","6A-2","Outslopes",{"$f":"43560*32.5","v":1415700},135000,160,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,1000,null,"2018-01-01","2019-12-31","-","-","-","-","-","-"]
[2400,"Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits","Open-0","Conditional Waiver Pits",0,0,{"$f":"25700+10700+8300+12800","v":57500},"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},11,115,"-","-","-","-"]
[2500,"3A Leach","3A-0","Entire Collection System",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-","-","-","-"]
[2501,"3A Leach","3A-1","Preliminary Earthworks",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2502,"3A Leach","3A-2","Overflow Pond & Booster Station",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2503,"3A Leach","3A-3","Canyon 5 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2504,"3A Leach","3A-4","Canyon 6 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2505,"3A Leach","3A-5","Canyon 7 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2506,"3A Leach","3A-6","Canyon 8 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2507,"3A Leach","3A-7","Canyon 10 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2508,"3A Leach","3A-8","Canyon 11 Deep Collection",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2509,"3A Leach","3A-9","Bolster Existing Surface PLS Catchments",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2510,"3A Leach","3A-10","Finger Drain System",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2511,"3A Leach","3A-11","Breach of Existing Seepage Collection Trenches",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2512,"3A Leach","3A-12","Concrete Pad for Above-Ground Tank",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2513,"3A Leach","3A-13","Electrical Hookup",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2022-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2024-12-31T18:00:00"},"-","-","-",1,"-","-"]
[2600,"Reclaimed Tailing Launder Line","TLL-0","Tailing Launder Line",322527,117000,100,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,{"$f":"8923*(1+V115)*12*27/Quantities[[#This Row],[Area (sf)]]","v":9.6808520216912068},0.15,1,1.2,3300,2900,100,null,"2023-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2025-12-31T18:00:00"},"-","-",1002.4259259259259,"-","-","-"]
[2700,"Surface Impoundments","Cntmnt-0","All Containments",{"$f":"SUM(E61:E62)","v":945687.60000000009},0,0,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,100,null,"2023-01-01","2027-12-31","-","-","-","-","-","-"]
[2701,"Surface Impoundments closed at year 99; some closed year 6","Cntmnt-1","Surface Impoundments closed at year 99; some closed year 6",{"$f":"43560*21.23","v":924778.8},0,0,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,100,null,"2023-01-01","2027-12-31","-","-","-","-","-","-"]
[2702,"Surface Impoundments graded over at closure","Cntmnt-2","Surface Impoundments graded over at closure",{"$f":"43560*0.48","v":20908.8},0,0,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,100,null,"2023-01-01","2027-12-31","-","-","-","-","-","-"]
[2800,"Other Borrow Areas","Borrow-0","Borrow Areas",{"$f":"169.1*43560","v":7365996},0,{"$f":"2519+623","v":3142},"-",null,null,"-","-",{"$f":"11920+1581","v":13501},11920,null,null,null,null,null,null,36,0.08,1,1.2,3300,2900,"-",null,"2006-01-01","2015-01-01","-","-","-","-","-","-"]
[2801,"Other Borrow Areas","Borrow-1","Low Gradient Areas",0,0,0,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0.08,1,1.2,3300,2900,"-",null,"2006-01-01","2015-01-01","-","-","-","-","-","-"]
[2802,"Other Borrow Areas","Borrow-2","Sloped Areas",{"$f":"23.6*43560","v":1028016.0000000001},0,0,-0.28999999999999998,null,null,"-","-","-","-",null,null,null,null,null,null,36,0.08,1,1.2,3300,2900,"-",null,"2006-01-01","2015-01-01","-","-","-","-","-","-"]
[2803,"Other Borrow Areas","Borrow-3","Revegetation Area",{"$f":"74.7*43560","v":3253932},0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0.08,1,1.2,3300,2900,"-",null,"2006-01-01","2015-01-01","-","-","-","-","-","-"]
[2900,"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station","Tailing Pumphouse","Tailing Pumphouse",{"$f":"7*43560","v":304920},0,2950,0.01,null,null,"-","-","-","-",4610,-7.6E-3,5820,-4.6399999999999997E-2,3670,1.3899999999999999E-2,{"$f":"42000*(1+V117)*12*27/Quantities[[#This Row],[Area (sf)]]","v":48.198347107438018},0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-","-","-"]
[3000,"Monitoring & Exploration Wells","Wells-0","All Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-","-","-"]
[3002,"2-inch ID wells (avg. TD = 36 ft)","Wells-1","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-",431,"-"]
[3003,"4-inch ID wells (avg. TD = 113 ft)","Wells-2","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-",11787,"-"]
[3004,"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure)","Wells-3","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-",88284,"-"]
[3005,"6-inch ID wells (avg. TD = 135 ft)","Wells-4","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-",6084,"-"]
[3006,"286-2008-04 (5\" x 200') Well","Wells-5","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-","-",200]
[3007,"286-2008-05 (5\" x 200') Well","Wells-6","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-","-",200]
[3008,"286-2008-06 (4\" x 60.5') Well","Wells-7","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-","-",61]
[3009,"Exploration Holes","Wells-8","Wells",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-","-",{"$f":"510*124","v":63240},"-"]
[3100,"Seep 5E Collection System","Seep 5E","Seep 5E Collection System",0,0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2024-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2026-12-31T18:00:00"},"-","-","-",1,"-","-"]
[3200,"Building Demo Area","Demo Area","Demo Area",{"$f":"SUM('3 BuildingVeg'!J11:J74)*43560","v":2072621.58118236},0,0,"-",null,null,"-","-","-","-",null,null,null,null,null,null,"-","-","-","-","-","-","-",null,"2017-01-01",{"$f":"Quantities[[#This Row],[Start of Reclamation Year]]+365.25*3","v":"2020-01-01T18:00:00"},"-","-","-","-","-","-"]
[3300,"Unplanned Disturbance Area","Unplanned Disturbance Area","Unplanned Disturbance Area",{"$f":"200*43560","v":8712000},0,0,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,36,0,1,1.2,3300,2900,"-",null,"2017-01-01","2019-12-31","-","-","-","-","-","-"]
[3400,"All Previously Reclaimed","All Previously Reclaimed","All Previously Reclaimed",{"$f":"SUM(E81:E99)","v":199522224},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3401,"Reclaimed 1C Waste Stockpile","Previously Reclaimed Area","Mining Area",{"$f":"45*43560","v":1960200},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2011-12-31","-","-","-","-","-","-"]
[3402,"Reclaimed 1C Waste Stockpile","Previously Reclaimed Area","Mining Area",{"$f":"111.7*43560","v":4865652},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2012-12-31","-","-","-","-","-","-"]
[3403,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"34*43560","v":1481040},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2010-12-31","-","-","-","-","-","-"]
[3404,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"38.2*43560","v":1663992.0000000002},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2010-12-31","-","-","-","-","-","-"]
[3405,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"7.7*43560","v":335412},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2010-12-31","-","-","-","-","-","-"]
[3406,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"4*43560","v":174240},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2011-12-31","-","-","-","-","-","-"]
[3407,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"18.3*43560","v":797148},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2011-12-31","-","-","-","-","-","-"]
[3408,"Reclaimed 7A Waste","Previously Reclaimed Area","Mining Area",{"$f":"27.2*43560","v":1184832},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2012-12-31","-","-","-","-","-","-"]
[3409,"Reclaimed 7A Waste","Previously Reclaimed Area","No Man's Land",{"$f":"4*43560","v":174240},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2012-12-31","-","-","-","-","-","-"]
[3410,"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment","Previously Reclaimed Area","Mangas Valley Tailing Area",{"$f":"1547*43560","v":67387320},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2009-09-21","-","-","-","-","-","-"]
[3411,"Reclaimed 2 Tailing Impoundment","Previously Reclaimed Area","Mangas Valley Tailing Area",{"$f":"606*43560","v":26397360},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2009-09-21","-","-","-","-","-","-"]
[3412,"Reclaimed 3X Tailing Impoundment","Previously Reclaimed Area","Mangas Valley Tailing Area",{"$f":"365*43560","v":15899400},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2005-12-01","-","-","-","-","-","-"]
[3413,"Reclaimed 3 Tailing Impoundment","Previously Reclaimed Area","Mangas Valley Tailing Area",{"$f":"643*43560","v":28009080},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2006-12-01","-","-","-","-","-","-"]
[3414,"Reclaimed Burro Mountain Tailing Impoundment","Previously Reclaimed Area","East Mine Area",{"$f":"(42+16)*43560","v":2526480},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2004-12-01","-","-","-","-","-","-"]
[3415,"Reclaimed Burro Mountain Tailing Impoundment","Previously Reclaimed Area","East Mine Area",{"$f":"1.3*43560","v":56628},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2005-12-01","-","-","-","-","-","-"]
[3416,"Reclaimed 1 Leach","Previously Reclaimed Area","East Mine Area",{"$f":"500*43560","v":21780000},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2009-12-31","-","-","-","-","-","-"]
[3417,"Reclaimed Former Mill & Concentrator Area Initial","Previously Reclaimed Area","Mining Area",{"$f":"45*43560","v":1960200},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2007-04-01","-","-","-","-","-","-"]
[3418,"Reclaimed Former Mill & Concentrator Area (11 redo)","Previously Reclaimed Area","Mining Area",{"$f":"11*43560","v":479160},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2010-08-10","-","-","-","-","-","-"]
[3419,"Copper Mt. Reclamation Area","Previously Reclaimed Area","Mining Area",{"$f":"514*43560","v":22389840},0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","2015-01-01","-","-","-","-","-","-"]
[5000,"Gila Borrow Area",{"$f":"A4","v":1000},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":11891880},null,null,null,null,null,null,null,null,null,2320,2.1551724137931036E-2,2170,7.8341013824884786E-2,1770,0,36,0.08,1,1.2,2900,2900,1000]
[5001,"Gila Borrow Area",{"$f":"A8","v":1100},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":740699.90280000004},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,4053,5.9215396002960767E-2,0,0,36,0.08,1,1.2,2900,2900,1000]
[5002,"Gila Borrow Area",{"$f":"A9","v":1200},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":21213358.452},null,null,null,null,null,null,null,null,null,{"$f":"7780","v":7780},{"$f":"0.0077120822622108","v":7.7120822622108003E-3},{"$f":"6580","v":6580},1.3677811550151976E-2,{"$f":"4940","v":4940},6.8825910931174086E-2,36,0.08,1,1.2,2900,2900,1000]
[5003,"Gila Borrow Area",{"$f":"A12","v":1300},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":19819800},null,null,null,null,null,null,null,null,null,4411,-7.0000000000000007E-2,6810,6.6000000000000003E-2,0,0,36,0.08,1,1.2,2900,2900,1000]
[5004,{"$f":"B12","v":"3A Leach, 3B Waste"},{"$f":"A14","v":1302},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":0},null,null,null,null,null,null,null,null,null,3900,0,0,0,0,0,36,0.08,1,1.2,2900,2900,1000]
[5005,"Gila Borrow Area",{"$f":"A17","v":1400},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":7971480},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,3020,9.9337748344370855E-2,7030,2.5604551920341393E-2,36,0.08,1,1.2,2900,2900,1000]
[5006,"Gila Borrow Area",{"$f":"A20","v":1500},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":16160760},null,null,null,null,null,null,null,null,null,1450,6.2068965517241378E-2,3300,0,0,0,36,0.08,1,1.2,2900,2900,1000]
[5007,"Gila Borrow Area",{"$f":"A23","v":1600},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":2352240},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,2270,6.1674008810572688E-2,0,0,36,0.08,1,1.2,2900,2900,1000]
[5008,"Gila Borrow Area",{"$f":"A26","v":1700},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":2874960},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,4053,5.9215396002960767E-2,0,0,36,0.08,1,1.2,2900,2900,1000]
[5009,"Gila Borrow Area",{"$f":"A29","v":1800},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":16335000},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,6210,7.8904991948470213E-2,0,0,36,0.08,1,1.2,2900,2900,1000]
[5010,"Gila Borrow Area",{"$f":"A32","v":1900},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":2063001.5999999999},null,null,null,null,null,null,null,null,null,{"$f":"O114","v":5730},{"$f":"P114","v":1.6E-2},{"$f":"Q114","v":0},0,0,0,36,0.08,1,1.2,2900,2900,1000]
[5011,"Borrow Area A",{"$f":"A33","v":2000},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":5619240},null,null,null,null,null,null,null,null,null,5600,0.06,4000,0.1,700,0,12,0.08,1,1.2,2900,2900,1000]
[5012,"Borrow Area A",{"$f":"A36","v":2100},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":2774772},null,null,null,null,null,null,null,null,null,5600,0.06,4000,0.1,1000,0,12,0.08,1,1.2,2900,2900,1000]
[5013,"Leach Stockpile",{"$f":"A39","v":2200},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":5009400},null,null,null,null,null,null,null,null,null,7780,7.7120822622107968E-3,3020,9.9337748344370855E-2,1770,-9.6045197740112997E-2,36,0.08,1,1.2,2900,2900,1000]
[5014,"Gila Borrow Area",{"$f":"A41","v":2300},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":2831400},null,null,null,null,null,null,null,null,null,5730,1.6E-2,0,0,0,0,36,0.08,1,1.2,2900,2900,1000]
[5015,"9AX Waste",{"$f":"A59","v":2600},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":322527},null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT($O$100:$O$114,$E$100:$E$114)+E117*O117)/SUM($E$100:$E$114,E117)","v":5547.9488978630106},{"$f":"(SUMPRODUCT(P100:P114,$E$100:$E$114)+E117*P117)/SUM($E$100:$E$114,E117)","v":7.522114280508055E-3},{"$f":"(SUMPRODUCT(Q100:Q114,$E$100:$E$114)+E117*Q117)/SUM($E$100:$E$114,E117)","v":4659.7677142018156},{"$f":"(SUMPRODUCT(R100:R114,$E$100:$E$114)+E117*R117)/SUM($E$100:$E$114,E117)","v":5.3344844579582655E-2},{"$f":"(SUMPRODUCT(S100:S114,$E$100:$E$114)+E117*S117)/SUM($E$100:$E$114,E117)","v":1683.3770365805199},{"$f":"(SUMPRODUCT(T100:T114,$E$100:$E$114)+E117*T117)/SUM($E$100:$E$114,E117)","v":1.0064557136449633E-2},{"$f":"U59","v":9.6808520216912068},0.08,1,1.2,2900,2900,1000]
[5016,"Gila Borrow Area",{"$f":"A61","v":2701},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":924778.8},null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT($O$100:$O$114,$E$100:$E$114)+E117*O117)/SUM($E$100:$E$114,E117)","v":5547.9488978630106},{"$f":"(SUMPRODUCT(P100:P114,$E$100:$E$114)+E117*P117)/SUM($E$100:$E$114,E117)","v":7.522114280508055E-3},{"$f":"(SUMPRODUCT(Q100:Q114,$E$100:$E$114)+E117*Q117)/SUM($E$100:$E$114,E117)","v":4659.7677142018156},{"$f":"(SUMPRODUCT(R100:R114,$E$100:$E$114)+E117*R117)/SUM($E$100:$E$114,E117)","v":5.3344844579582655E-2},{"$f":"(SUMPRODUCT(S100:S114,$E$100:$E$114)+E117*S117)/SUM($E$100:$E$114,E117)","v":1683.3770365805199},{"$f":"(SUMPRODUCT(T100:T114,$E$100:$E$114)+E117*T117)/SUM($E$100:$E$114,E117)","v":1.0064557136449633E-2},36,0.08,1,1.2,2900,2900,1000]
[5017,"Reclaimed Tailing Launder Line",{"$f":"A67","v":2900},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":304920},null,null,null,null,null,null,null,null,null,4610,-7.6E-3,5820,-4.6399999999999997E-2,3670,1.3899999999999999E-2,{"$f":"U67","v":48.198347107438018},0.08,1,1.2,2900,2900,1000]
[5018,"Gila Borrow Area",{"$f":"A79","v":3300},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$99,$E$2)","v":8712000},null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT($O$100:$O$114,$E$100:$E$114)+E117*O117)/SUM($E$100:$E$114,E117)","v":5547.9488978630106},{"$f":"(SUMPRODUCT(P100:P114,$E$100:$E$114)+E117*P117)/SUM($E$100:$E$114,E117)","v":7.522114280508055E-3},{"$f":"(SUMPRODUCT(Q100:Q114,$E$100:$E$114)+E117*Q117)/SUM($E$100:$E$114,E117)","v":4659.7677142018156},{"$f":"(SUMPRODUCT(R100:R114,$E$100:$E$114)+E117*R117)/SUM($E$100:$E$114,E117)","v":5.3344844579582655E-2},{"$f":"(SUMPRODUCT(S100:S114,$E$100:$E$114)+E117*S117)/SUM($E$100:$E$114,E117)","v":1683.3770365805199},{"$f":"(SUMPRODUCT(T100:T114,$E$100:$E$114)+E117*T117)/SUM($E$100:$E$114,E117)","v":1.0064557136449633E-2},36,0.08,1,1.2,2900,2900,1000]
[]
[]
[]
[]
[]
[]
[]
["Data from 2015 Tyrone RCE submittal"]
["Tailling Launder Line reclamation includes breaching watersheds & removing culverts, hauling material from 9A/9AX, regrading to 3:1 with dozer, and building grade control walls"]
["One dissipater per downdrain assumption"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O156:O174,$F$156:$F$174)/SUM($F$156:$F$174)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Activity-Material_Codes","index":1,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Item","Activity","Description"]
["-","-","Place holder for item"]
["A","Grade","Rough grading original material or fine grading cover material"]
["B","Dozer Assist","Dozer is used to assist loader or shovel at cover stockpile or assist scrapers during rough grading"]
["C","Load","Cover material is loaded at borrow areas onto haul trucks"]
["D","Haul","Haul trucks transport cover material from borrow areas to destination stockpiles"]
["E","Rip","Tops of stockpiles are ripped before placing cover to compensate for compaction of soil during rough grading. Stockpiles are also ripped before rough grading with a scraper. Borrow stockpile ripped before revegetation. "]
["F","Grade Benches","Benches are graded at stockpiles and tailings after fine grading"]
["G","Construct Downdrains","Downdrains are constructed after fine grading and consist of articulated concrete blocks (ACB's)"]
["Gb","Construct Downdrain Dissipators","Energy dissipators are specified as part of the downdrains"]
["H","Construct Channels w/ Riprap","Channels are constructed after final grading. Construction includes excavation and wasting, riprap production, riprap and filter placement, and final grading. "]
["Hb","Construct Channels w/o Riprap","Channels are constructed after final grading. Construction includes excavation and wasting and final grading. "]
["I","Construct Top/Outslope Channels","Top and outslope channels are included with H and Hb for this RCE"]
["J","Revegetate","Occurs after final grading and channel construction and includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch"]
["K","Perforate Liner","Reservoir liners are perforated prior to reclamation"]
["L","Replace Infrastructure","Replacing infrastructure is not part of this RCE"]
["M","Post-Closure O&M","Includes vegetation maintenance for 12 years after reclamation and erosion control, road maintenance, and groundwater monitoring for 100 years after reclamation"]
["N","Plug and Abandon Well","Well borehole is backfilled with cement grout"]
["O","Replace Well","Includes borehole drilling, casing, and cementing"]
["P","Road Maintenance","Dust suppression and road maintenance with water truck and motor grader"]
["Q","Construct Haul Road","For shorter hauls etc."]
["R","Construct Berms","Berming for stormwater runoff control"]
["S","Fencing","Fencing for pits"]
["T","Build Grade Control Walls","Grade control in each drainage of Tailing Launder Line removal"]
["U","Vehicle Gates","Limited access at 1-mile intervals around open pits"]
["V","Signs Every 500 ft","Warning signs posted every 500 feet around open pits"]
[]
[]
["Item","Material","Description"]
["-","-","Placeholder"]
["a","Existing Ground","Existing ground before rough grading"]
["b","Cover","Cover material from cover stockpiles, before being placed at destination location"]
["c","Rough Graded Material","Exisiting ground after rough grading"]
["d","Placed Cover","Cover material after being placed at destination location"]
["e","Final Grade","Facility material and cover material after rough grading and fine grading"]
["f","Backfill/Stockpile Material","Material used to backfill pit/ponds or stockpile material used in pullback"]
[]
[]
["Not all activites are used in this RCE.  Other activities are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]

{"sheet":"Unit Rates","index":2,"n_rows":70,"n_cols":7,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,"Unit Rates Worksheet"]
[null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[null,"Unit Rates"]
[]
[]
[]
[]
[]
["Code","Activity","Base Per Unit Cost","Fuel Per Unit Cost","Units","Source","Reference"]
["U1","Fuel",2.34,0,"gal","-","Diesel fuel cost is estimated by correlating historical local quotes with public data, as agreed upon in November 2018 discussions with the agencies. Fuel cost includes direct and indirect costs at $2.34/gal."]
["U2","Revegetation",{"$f":"Revegetation_UC!C77-UnitRates[[#This Row],[Fuel Per Unit Cost]]","v":820.12019062499996},{"$f":"Revegetation_UC!C23","v":3.8481300000000003},"ac","Revegetation Unit Cost Sheet","See unit rates calculations - Cost is based on a calculated unit rate that includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch. "]
["U3","Bench Grading Stockpile",{"$f":"'Bench Grading_UC'!Z11","v":1.3535933603344152},{"$f":"'Bench Grading_UC'!AA11","v":0.32992308700240208},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U4","Bench Grading Tailings Pond",{"$f":"'Bench Grading_UC'!Z21","v":1.3535933603344152},{"$f":"'Bench Grading_UC'!AA21","v":0.32992308700240208},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U5","Downdrain Construction",{"$f":"Downdrain_UC!F18","v":374.38023788060929},0,"ft","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U6","Downdrain Dissipater",{"$f":"Downdrain_UC!F35","v":14556.480000000001},0,"ea","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U7a","Channel Construction w/ Riprap",{"$f":"Channel_UC!W13","v":6.5956374417254242},{"$f":"Channel_UC!X13","v":1.3836688271337669},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U7b","Channel Construction w/o Riprap",{"$f":"Channel_UC!W8","v":0.41423771382905084},{"$f":"Channel_UC!X8","v":0.1023130037446037},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U8","Erosion Control",{"$f":"'2 Full Site O&M'!E134","v":2923.3627272727272},{"$f":"'2 Full Site O&M'!F134","v":382.26239999999996},"day","Modified Crew B-13A","Erosion control for O&M - includes 1 foreman, 2 laborers, 1 equipment operator, 2 truck drivers, 1 loader (4 cy), 2 dump trucks (8 cy) "]
["U9","Structure Demolition",0.25,0,"cf","Means Line Item 024116.13 0100","Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"]
["U10","Concrete Slab Demolition",0.62,0,"sf","Means Line Item 024116.17 0400","Building footings and foundations demolition, floors, concrete slab on grade, plain concrete, 6\" thick, excludes disposal costs and dump fees"]
["U11","Storage Tank Demolition",1005.97,0,"ea","Means Line Item 130505.75 0530","Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"]
["U12","Storage Tank Demolition",2168.9299999999998,0,"ea","Means Line Item 130505.75-0540","Steel tank, single wall, above ground, 15,000 thru 30,000 gallon, selective demolition, excluding foundation, pumps or piping"]
["U13","Storage Tank Demolition",3934.8,0,"ea","Scaled Means Items","Storage Tanks, steel tank, single wall, above ground, not incl fdn, pumps or piping; scaled for a 45,500 gal tank "]
["U14","Power Line Demolition",0.63,0,"ft","Means Line Item 260505.10 0370","Electrical Demolition - Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead powerlines."]
["U15","Power Pole Demolition",216.24,0,"ea","Means Line Item 024113.80 0200","Selective Demolition - wood utility poles 35-45 ft high"]
["U16","Pipeline (small HDPE pipe)",2.29,0,"ft","Means Line Item 024113.38 1700","Selective demolition water, process water HDPE piping; (6 to 8-inch diameter); excludes excavation "]
["U17","Pipeline (medium HDPE pipe)",3.82,0,"ft","Means Line Item 024113.38 1800","Selective demolition water, process water HDPE piping; (10 to 18-inch diameter); excludes excavation "]
["U18","Pipeline (large HDPE pipe)",5.72,0,"ft","Means Line Item 024113.38 1900","Selective demolition water, process water HDPE piping (20 to 36-inch diameter); excludes excavation "]
["U19","Well Plug & Abandon",18.170000000000002,0,"ft","Quote","Unit cost of $18.17/ft is based on a direct quote from Layne, A Granite Company (formerly Layne Christensen Company) for a total of 172,631 ft of well and exploration borehole abandonment over 300 days (575 ft/day); the unit cost includes 1 mobilization ($15,000) and 1 demobilization ($15,000) spread over 300 days at 575 ft/day"]
["U20","Well Replacement",{"$f":"(173500/3000)*(1+0.02)^(2019-2011)","v":67.760967534631021},0,"ft","Quote","Wilcox Professional Services, 8/2011, est. cost for 5 ½ in bore, $173,500 for 3000 ft total ($57.83/ft). Escalated 2% 2011-2019= $67.76/ft"]
["U21","Reinforced Concrete Wall Demolition",{"$f":"1866/8*D67","v":199.19550000000001},0,"hr","Means Crew B-12C","Standard Union Crew: 1 equipment operator (crane), 1 laborer, 1 hydraulic excavator, 2 cy, approximately 40 hrs to demo 200 ft reinforced concrete dam.  "]
["U22","Disc harrow attachment, for tractor",616.33000000000004,0,"month","Means Line Item 015433.20 1500","Equipment rental costs"]
["U23","Cast-In-Place Concrete",254.97,0,"cy","Means Line Item 033053.40 6200","Structural concrete, in place, gravity retaining wall (3000 psi), includes forms and reinforcement"]
["U24","Cleanup & Disposal of Wastes Requiring Special Handling",{"$f":"'4 BuildingWaste '!D82","v":335.19499999999999},0,"ton","Means Line Item 028120.10 1120/1130","Solid pickup; average of minimum and maximum"]
["U25","Tranportation of Wastes Requiring Special Handling",{"$f":"'4 BuildingWaste '!D83","v":4.78},0,"mile","Means Line Item 028120.10 1260/1270","Transporation to disposal site (Truckload = 80 drums or 25 cy or 18 tons); average of minimum and maximum"]
["U26","Road Maintenance",{"$f":"'2 Full Site O&M'!K132","v":4945.9595454545452},{"$f":"'2 Full Site O&M'!L132","v":1240.3200000000002},"month","-","Road maintenance for O&M - includes one 14M motor grader and one 6,000-gal water truck"]
["U27","Tailing Cover Maintenance ",{"$f":"'2 Full Site O&M'!R136","v":2144.2936363636363},{"$f":"'2 Full Site O&M'!S136","v":269.56799999999998},"day","Modified Crew B-13A","Tailing cover maitenance for O&M - includes 1 foreman, 2 laborers, 1 loader (4 cy), 1 dump truck (12 ton)"]
["U28","Berming",{"$f":"Berm_UC!Y10","v":6.201085843690287E-2},0,"ft","See Berm Unit Cost Sheet","Assumed height of 1’ with top width 2’ (2 X berm height); slopes of 1.5H:1V; volume per ft. to 0.13 cy/ft; Finish grade volume is 1/3 X ‘Excavation Volume’ or 0.04 ft/lf;  The berm will be made from cover material; only applicable to the types of berms at the reclaimed borrow areas - These berms are only used to move water along an outslope. "]
["U29","Fencing",23.05,0,"ft","Means Line Item 323113.20 0800"]
["U30","Vehicle Gates, Pit Perimeters",1002.8800000000001,0,"ea","Means Line Item 323113.20 5070","Fence, chain link industrial, double swing gates, 6' high, 20' opening, includes excavation, posts & hardware in concrete"]
["U31","Signs every 500 ft., pit perimeters",65.19,0,"ea","Means Line Item 101453.20 0600","Signs, guide and directional signs, reflectorized, 12\" x 18\", excludes posts"]
["U32","Fire Hydrant Demolition",396.73,0,"ea","Means Line Item 024113.33 0900","Utility removal, hydrants, fire, remove only, excludes hauling"]
["U33","Seepage Collection Replacement",{"$f":"'Seepage Collection_UC'!H23","v":133355.94034598835},0,"ea","Seepage Collection Unit Cost Sheet","See unit rates calculations"]
["U34","Culvert Removal",12.69,0,"ft","Means Line Item 024113.40 0190","Selective demolition, metal drainage piping, CMP, steel, 48\"-60\", diameter, excludes excavation"]
["U35","Grade Control Wall",165.59,0,"cy","Means Line Item 033053.40 3945","Structural concrete, in place, continuous strip footing (3000 psi), 36\" wide x 12\" deep, unreinforced, includes forms(4 uses), concrete (Portland cement Type I), placing and finishing, excludes reinforcing"]
["U36","Steel Trestle Demolition",{"$f":"'Trestle Demo_UC'!D27","v":30689.1},0,"ea","Trestle Demo Unit Cost Sheet","Bridge demolition, pedestrian, steel, 50' to 160' long, 8' to 10' wide; see unit rates calculations"]
["U37","Sludge Removal",306.69,"-","ea","Means Line Item 026510.30 0320","Removal of underground storage tanks, petroleum storage tanks, non-leaking, remove sludge, water and remaining product from tank bottom of tank with vacuum truck, 9,000 - 12,000 gallon tank"]
["U38","Substation Demo",{"$f":"'Substation Demo_UC'!A38","v":12470.55},0,"ea","Substation Demo Unit Cost","See unit rates calculations"]
["U39","Place Holder",0.01,0,"day","-","-"]
["U40","120\" Pipe",139.41,0,"lf","Means Line Item 334211.40 2850 - 334211.40 2885","Public storm utility drainage piping, couplings, corrugated metal pipe, galvanized uncoated, Interpolated for 120\" diameter"]
["U41","Vacuum Truck",170.8,0,"hr","Means Line Item 028120.10 3120","Hazardous waste cleanup/pickup/disposal, liquid pickup, vacuum truck, stainless steel tank, 5000 gallons, minimum charge, 4 hours, 2 compartment"]
["U42","72\" Pipe",85.92,0,"lf","Means Line Item 334211.40 2885","Public storm utility drainage piping, couplings, corrugated metal pipe, galvanized uncoated, 72\" diameter"]
["U43","24\" Slotted Pipe",223.6,0,"lf","Means Line Item 331113.10 8300 - 331113.10 8370","Public water supply wells, wells domestic water, well screen assembly, slotted PVC, interpolated for 24\" diameter"]
["U44","Pea Gravel",16.559999999999999,0,"cy","Means Line Item 334123.19 0400","Geotextile subsurface drainage filtration, drainage material, pea stone fill in trench (material only)"]
["U45","Fine Sand",81.69,0,"cy","Means Line Item 040513.95 0300","Sand, for mortar, screened and washed, at the pit, includes 30 mile haul"]
["U46","Pump",5000,0,"ea","Engineering Judgement","1 gpm - includes pump control, control panel, installation, and flow meter"]
["U47","Pump Demo",247.36,0,"ea","Means Line Item 024113.76 0300","Selective demolition, water wells, pump, up to 100' deep, 1/2 to 5 HP"]
["U48","Water Piping",4.1100000000000048,0,"lf","Means Line Item 331413.35 0100 - 331413.35 0300","Water supply distribution piping, piping HDPE, butt fusion joints, 40' lengths, interpolated for 2\" diameter, SDR 21"]
["U49","Electric Rate",5.8700000000000002E-2,0,"kWh",null,"Industrial rate data 3/12/2019  (http://www.electricitylocal.com/states/new-mexico/silver-city/) "]
["U50","Roller Compaction",1.26,0,"cy","Means Line Item 312323.23 5640","Compaction, 4 passes, 6\" lifts, riding, sheepsfoot or wobbly wheel roller"]
["U51","HDPE Liner",1.39,0,"sf","Means Line Item 310519.53 1200","Pond and reservoir liners, membrane lining systems HDPE, 100,000 S.F. or more, 60 mil thick, per S.F. "]
["U52","GCL/Composite Liner",{"$f":"C62*1.2","v":1.6679999999999999},0,{"$f":"E62","v":"sf"},"-","Assumed to be 20% more than HDPE liner cost"]
["U53","Dewater Former Tailing Thickener",{"$f":"'Thickener Dewater_UC'!H149","v":213813.85408475777},0,"ea","See Thickener Dewater Unit Cost Sheet","See unit rates calculations"]
[]
[]
[null,null,"RS Means Location adjustment: New Mexico Las Cruces",0.85399999999999998]
[null,"Not all unit rates are used in this RCE.  Other unit rates are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[null,"[1] Applied to RSM derived costs only.  EquipmentWatch items and items based on local quotes adjusted at base rate"]
[null,"RS Means Online, 2019"]

{"sheet":"1 General","index":3,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,"Tyrone Mine"]
[null,null,"Stockpile Spreadsheet Worksheet #1"]
["General Information",null,43950]
[]
["Applicant","Freeport McMoRan Tyrone Inc."]
[null,"Tyrone, New Mexico  88065"]
[]
[]
[]
[]
["Disturbed Surface Area (acres)",{"$f":"'17b Facility Characteristics'!AB9-'17b Facility Characteristics'!AA9","v":3153.8508754816885}]
["(does not include previously reclaimed areas)"]
[]
["Type of Operation","Existing/Surface/Copper"]
[]
[]
[]
["Current value of earthwork and O&M before escalation and discounting",{"$f":"'16   Sum'!D18+'3 Full Site O&M Summ'!D17","v":105465018.48550077}]
[]
[]
[]
[]
[null,null,"Stockpiles, Tailing,"]
[null,null,"Reservoirs, Haul Roads"]
["2014 EOY Mine Plan",null," and Disturbed Areas"]

{"sheet":"Equipment","index":4,"n_rows":77,"n_cols":72,"rows_kept":77,"cut":false,"hidden":false,"merged":[[3,67,3,69],[2,13,2,14],[3,13,3,14],[3,15,3,19],[3,20,3,24],[3,47,3,51],[3,25,3,29],[3,30,3,34],[2,15,2,34]]}
[null,"EARTHWORK AND O&M EQUIPMENT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Production (lcy/hr)1",null,"Haul Travel Time (min/m) = A(Eff. Grade %)4 + B(Eff. Grade %)3 + C(Eff. Grade %)2 + D(Eff. Grade %) + E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production = C(Avg. dozing distance in ft)b",null,"Loaded Uphill",null,null,null,null,"Empty Uphill",null,null,null,null,"Loaded Downhill",null,null,null,null,"Empty Downhill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Push Cycle Time D9T"]
["Code","Equipment Description","Equipment Type","Fuel Consumption (gal/hr)","Fuel Cost ($/hr)","Lube Cost ($/hr)","Field Parts ($/hr)","Tire Cost ($/hr)","Ground Engaging Component Cost ($/hr)","Monthly Rental Rate ($/month)","Field Labor Time Cost ($/hr)","Rental Cost (w/o fuel, lube, tires, or field parts) ($/hr)5","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","C ","b ","A","B","C","D","E","A  ","B  ","C  ","D  ","E  ","A   ","B   ","C   ","D   ","E   ","A    ","B     ","C    ","D    ","E    ","Loaded Speed (mph)4","Empty Speed (mph)","Pass Overlap (ft)","Operator Factor: Coarse Regrading","Operator Factor: Fine Grading, Cover, Other Surfaces, and Channels","Visibility Factor","Elevation Factor","Direct Drive Trans.","Production Method/ Blade Factor: Coarse and Fine Grading","Production Method/ Blade Factor: Channels, Downdrains, Benches","Work Hour (min/hr)","Effective Blade Width (ft)","Penetration (in)","Pocket Spacing (in)","Number of Pockets","Turn Time (min/pass)","Dist. b/n Passes (in)","Net Bucket Capacity (cy)","Loader Cycle Time1 (min)","Bucket Fill Factor","Struck Capacity (cy)","Heaped Capacity (cy)","Sheepsfoot Roller Width (ft)","Max Reach at GL (in)","Swing Time (Loaded) (min)","Swing Time (Empty) (min)","Rolling Resistance (%)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Rated Load (lb)","Load Time (min)","Maneuver & Spread Time (min)","Boost Time (min)","Return Time and Load Time (min)","Maneuver Time (min)","NMDOL Operator Group","NMDOL Total 2019 Rate ($/hr)"]
["-","-","placeholder",0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BS32,\" & \", BS20)","v":"Truck Driver III & Equipment Operator IV"},{"$f":"BT32+BT20","v":51.680000000000007}]
["Comb1","Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal.","Combo 1",{"$f":"D32+D20","v":19.54},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":45.723599999999998},{"$f":"F20+F32","v":12.72},{"$f":"G32+G20","v":3.75},13.46,1.1599999999999999,20078.370000000003,9.23,{"$f":"L32+L20","v":114.08164772727272},154.40164772727275,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BS36,\" & \", BS21)","v":"Laborer I & Truck Driver III"},{"$f":"BT36+BT21","v":47.36}]
["Dz1","Cat D11T, U Blade","Dozer",29.75,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":69.614999999999995},26.23,13.89,0,12.22,34408.410000000003,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":195.50232954545456},{"$f":"SUM(L8,K8,H8,F8,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":254.44232954545456},155881.58792600001,-0.88995199999999997,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AJ9","v":2.5},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,{"$f":"AN9","v":0.75},1,1,1,1.2,1,50,{"$f":"18+(4/12)","v":18.333333333333332},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BS8,$B$60:$C$65,2)","v":27.410000000000004}]
["Dz2","Cat D11T CD","Dozer6",{"$f":"D8","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":69.614999999999995},26.23,13.89,0,12.22,34408.410000000003,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":195.50232954545456},{"$f":"SUM(L9,K9,H9,F9,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":254.44232954545456},162758.75952600001,-0.86669099999999999,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,0.75,1,1,1,1.2,1,50,22,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz3","Cat D9T, SU Blade","Dozer",14.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":33.579000000000001},11.22,5.49,0,3.98,30109.48,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":171.0765909090909},{"$f":"SUM(L10,K10,H10,F10,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":198.36659090909089},52161.033408000003,-0.84553199999999995,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"14 + (1/12)","v":14.083333333333334},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz4","Cat D6T, SU Blade","Dozer",7.22,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":16.8948},4.83,2.1,0,2.1,8939.42,3.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":50.792159090909088},{"$f":"SUM(L11,K11,H11,F11,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":63.652159090909088},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Dz5","Cat D6T XL, SU Blade","Dozer",7.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":18.251999999999999},5.28,2.3199999999999998,0,2.36,9104.5499999999993,3.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":51.730397727272724},{"$f":"SUM(L12,K12,H12,F12,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":65.520397727272723},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AJ11","v":1},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",27.410000000000004]
["Ex1","Cat 319D L","Excavator",5.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":12.285},3.47,1.19,0,0.84,7450.15,4.55,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":42.330397727272725},{"$f":"SUM(L13,K13,H13,F13,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":52.380397727272722},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-",0.875,"-",1,3,380,0.09,7.0000000000000007E-2,"-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld1","Cat 992K","Loader",25.63,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":59.974199999999996},22.35,4.43,35.39,4.99,25527.98,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":145.0453409090909},{"$f":"SUM(L14,K14,H14,F14,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":216.22534090909093},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.6,12.8,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":14},0.65,0.875,"-",16,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld2","Cat 988H","Loader",15.2,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":35.567999999999998},11.4,2.11,16.850000000000001,1.93,16272.06,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":92.454886363636362},{"$f":"SUM(L15,K15,H15,F15,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":128.76488636363635},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":7.2887500000000003},0.57499999999999996,0.875,"-",8.33,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld3","Cat 980H","Loader",10.8,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":25.271999999999998},6.7,1.1299999999999999,7.69,1.03,10030.76,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":56.992954545454545},{"$f":"SUM(L16,K16,H16,F16,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":77.562954545454545},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":6.5625},0.52500000000000002,0.875,"-",7.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld4","Cat 966H","Loader",8.3800000000000008,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":19.609200000000001},5.33,0.84,5.71,0.75,9937.5,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":56.46306818181818},{"$f":"SUM(L17,K17,H17,F17,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":73.113068181818178},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.8,13.7,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":4.8125},0.52500000000000002,0.875,"-",5.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Ld5","Cat 993K","Loader",30.4,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":71.135999999999996},26.7,5.32,42.47,4.7300000000000004,25527.98,4.0199999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":145.0453409090909},{"$f":"SUM(L18,K18,H18,F18,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":228.28534090909088},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.4,12.7,"-","-","-","-","-","-","-","-",50,null,"-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Struck Capacity (cy)]]","v":17.5},0.65,0.875,20,"-","-","-","-","-",null,"-","-","-","-",null,"-","-",null,"Equipment Operator VI",{"$f":"VLOOKUP(BS18,$B$60:$C$65,2)","v":27.700000000000003}]
["Mg1","Cat 16M ","Motor Grader",9.5,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":22.229999999999997},8.69,3.26,10.130000000000001,1.76,11906.7,2.02,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":67.65170454545455},{"$f":"SUM(L19,K19,H19,F19,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":93.511704545454549},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BS19,$B$60:$C$65,2)","v":27.410000000000004}]
["Mg2","Cat 14M","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":19.398599999999998},6.57,2.27,7.04,1.1599999999999999,11906.7,2.02,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":67.65170454545455},{"$f":"SUM(L20,K20,H20,F20,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":86.711704545454538},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BS20,$B$60:$C$65,2)","v":27.410000000000004}]
["Mu1","Finn B260","Mulcher",4.13,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":9.6641999999999992},1.6,0.15,0.6,0,2167.9499999999998,1.25,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":12.317897727272726},{"$f":"SUM(L21,K21,H21,F21,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":15.917897727272726},null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",{"$f":"VLOOKUP(BS21,$B$60:$C$65,2)","v":24.27}]
["Rp1","Cat D11T CD Multi-shank (w/ MSR-359H)","Dozer w/ Ripper",{"$f":"D9","v":29.75},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":69.614999999999995},26.6,14.200000000000001,{"$f":"H9","v":0},1.56,36753.560000000005,8.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":208.82704545454547},{"$f":"SUM(L22,K22,H22,F22,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":259.34704545454548},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-","-","-","-","-","-","-","-",50,"-",18,{"$f":"(4*12)+11","v":59},3,0.25,{"$f":"Equipment[[#This Row],[Pocket Spacing (in)]]","v":59},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BS22,$B$60:$C$65,2)","v":27.410000000000004}]
["Rp2","MSR-189H","Ripper Attachment",0,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":0},0.15,0.16,0,0.78,898.9,0.56999999999999995,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":5.1073863636363637},{"$f":"SUM(L23,K23,H23,F23,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":6.7673863636363647},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Sc1","Cat 637G","Scraper",38,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":88.919999999999987},17.07,6.27,7.57,1.28,25070,12.8,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":142.44318181818181},{"$f":"SUM(L24,K24,H24,F24,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":187.43318181818182},"-","-",3.2483,-1.9561999999999999,0.43369999999999997,-2.5999999999999999E-3,1E-3,0,-0.32469999999999999,0.16009999999999999,-3.8E-3,1.1000000000000001E-3,0.64639999999999997,-0.61470000000000002,0.1749,-4.0000000000000002E-4,1.1000000000000001E-3,0,0,3.6700000000000003E-2,1.8E-3,8.9999999999999998E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",24,34,"-","-","-","-",2.5000000000000001E-2,"-","-",81600,0.85,0.65,0.1,{"$f":"Equipment[[#This Row],[Load Time (min)]]*1.4","v":1.19},0.15,"Equipment Operator IV",{"$f":"VLOOKUP(BS24,$B$60:$C$65,2)","v":27.410000000000004}]
["Sc2","Cat 657G","Scraper",42.86,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":100.29239999999999},20.41,7.73,9.34,2.31,25070,12.8,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":142.44318181818181},{"$f":"SUM(L25,K25,H25,F25,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":195.03318181818182},"-","-",0.30359999999999998,-0.45119999999999999,0.21809999999999999,-3.3999999999999998E-3,1.2999999999999999E-3,0,-0.1016,7.7399999999999997E-2,-1.2999999999999999E-3,1.1999999999999999E-3,0,-0.16120000000000001,0.1031,-8.0999999999999996E-3,1.6000000000000001E-3,0,0.1668,-9.4E-2,2.07E-2,4.0000000000000002E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",32,44,"-","-","-","-",2.5000000000000001E-2,"-","-",104000,0.85,0.65,0.1,1.19,0.15,"Equipment Operator IV",27.410000000000004]
["Sh1","Hitachi EX3600-5","Shovel2",82.72,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":193.56479999999999},59.15,24.25,0,16.559999999999999,69269,14.45,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":393.57386363636363},{"$f":"SUM(L26,K26,H26,F26,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":507.98386363636359},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Heaped Capacity (cy)]]*Equipment[[#This Row],[Bucket Fill Factor]]","v":28.084999999999997},0.45,1.0249999999999999,"-",27.4,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",27.700000000000003]
["Tc1","Deere 7430","Tractor",5.98,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":13.9932},2.84,0.61,2.42,0,5210.05,2.5299999999999998,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":29.602556818181821},{"$f":"SUM(L27,K27,H27,F27,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":38.002556818181816},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":3},"-","-","-","-","-","-","-","-",50,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.27]
["Tk1","Komatsu HD-1500 5","Truck",28.12,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":65.800799999999995},19.899999999999999,1.79,25.19,0,25211.93,7.47,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":143.24960227272729},{"$f":"SUM(L28,K28,H28,F28,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":197.59960227272728},"-","-",4.4939999999999998,-2.4571000000000001,0.63190000000000002,-5.1000000000000004E-3,1.1000000000000001E-3,0,-0.25609999999999999,0.1351,-4.0000000000000002E-4,1E-3,0,0,8.5599999999999996E-2,1.35E-2,8.9999999999999998E-4,0,0,0,1.43E-2,5.0000000000000001E-4,35.1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.1},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",71,102,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",{"$f":"VLOOKUP(BS28,$B$62:$C$67,2)","v":24.27}]
["Tk2","Cat 769D","Truck",9.74,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":22.791599999999999},8.77,1.48,13.72,0,14042.5,4.25,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":79.786931818181813},{"$f":"SUM(L29,K29,H29,F29,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":108.00693181818181},"-","-",0.54290000000000005,-0.48699999999999999,0.18229999999999999,1.5100000000000001E-2,6.9999999999999999E-4,0,2.24E-2,-7.6E-3,1.41E-2,6.9999999999999999E-4,0,0,-8.0799999999999997E-2,0.42599999999999999,-8.0000000000000004E-4,5.6146000000000003,-3.6353,0.7823,-5.3499999999999999E-2,2E-3,47,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":47},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",22.2,31.7,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tk3","Cat 725","Truck",6.02,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":14.086799999999998},5.74,0.94,7.11,0,9849.6,3.36,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":55.963636363636368},{"$f":"SUM(L30,K30,H30,F30,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":73.11363636363636},"-","-",0.1363,0.1636,-0.04,3.4200000000000001E-2,8.9999999999999998E-4,0,-2.4E-2,3.09E-2,9.9000000000000008E-3,1E-3,0,2.5261999999999998,-0.75619999999999998,9.5000000000000001E-2,-2E-3,0,0,0,1.03E-2,8.9999999999999998E-4,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",14.3,18.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tk4","Komatsu 730E","Truck3",33.479999999999997,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":78.343199999999982},20.49,1.8,21.21,0,29356.98,11.49,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":166.80102272727274},{"$f":"SUM(L31,K31,H31,F31,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":221.79102272727278},"-","-",7.5598999999999998,-2.7109999999999999,0.4209,5.0000000000000001E-3,1.1000000000000001E-3,0,-6.8900000000000003E-2,5.0099999999999999E-2,5.1999999999999998E-3,1E-3,0,-1.1878,0.32500000000000001,4.1999999999999997E-3,1E-3,-3.4906999999999999,2.4171,-0.55000000000000004,6.4299999999999996E-2,-1.1000000000000001E-3,35.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.5},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",101,145,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver III",24.27]
["Tw1","Off-Hwy Water Tanker Truck,6,000-gal.","WaterTruck",11.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":26.324999999999999},6.15,1.48,6.42,0,8171.67,7.21,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":46.429943181818182},{"$f":"SUM(L32,K32,H32,F32,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":67.689943181818194},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.27]
["Tw2","Off-Hwy Water Tanker Truck,10,000-gal.","WaterTruck",15.43,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":36.106199999999994},9.0399999999999991,2.4300000000000002,10.47,0,12949.87,10.3,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":73.578806818181818},{"$f":"SUM(L33,K33,H33,F33,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":105.81880681818183},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",{"$f":"VLOOKUP(BS33,$B$63:$C$68,2)","v":24.27}]
["X1","2 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":11.348999999999998},2.39,1.1499999999999999,0.4,0,5738.88,4.46,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":32.607272727272729},{"$f":"SUM(L34,K34,H34,F34,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":41.007272727272728},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
["X2","3 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":11.348999999999998},2.4300000000000002,1.24,0.39,0,5994.24,4.62,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":34.058181818181815},{"$f":"SUM(L35,K35,H35,F35,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":42.738181818181815},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
["X3","1 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":11.348999999999998},2.37,1.1399999999999999,0.39,0,5671.66,4.46,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":32.22534090909091},{"$f":"SUM(L36,K36,H36,F36,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":40.58534090909091},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
["X4","3 Deck Screening Plant (5X16, 42X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$52","v":11.348999999999998},2.38,1.1599999999999999,0.37,0,5743.36,4.62,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":32.632727272727273},{"$f":"SUM(L37,K37,H37,F37,Equipment[[#This Row],[Field Parts ($/hr)]],Equipment[[#This Row],[Ground Engaging Component Cost ($/hr)]])","v":41.162727272727267},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.09]
[]
[null,"NOTES"]
[null,"1 Loader Cycle Time = load, dump, and maneuver time"]
[null,"2 Performance information is unavailable for the Hitachi EX3600-5; therefore, performance information for the Caterpillar 5230B FS has been used"]
[null,"3 Performance information is unavailable for the Komatsu 730E; therefore, performance information for the Caterpillar 789D has been used"]
[null,"4 Maximum loaded speed listed for trucks and scrapers"]
[null,"5 Equipment costs use 176 max work hours per month (from Bluebook)"]
[null,"6 Fuel consumption assumed to be the same for the D11T and D11T CD (fuel consumption information unavailble for the D11T CD in EquipmentWatch)"]
[]
[null,"Not all equipment is used in this RCE.  Extra equiment is kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[]
[]
[null,"FUEL"]
[null,null,null,"Reference"]
[null,"Earthwork Oil Broker Quote ($/gal)",{"$f":"'Unit Rates'!C11","v":2.34},2]
[]
[]
[]
[null,"EARTHWORK AND O&M LABOR"]
[null,null,"Total 2019"]
[null,"NMDOL Type A","Rate"]
[null,"Operator Group","($/hr)","Reference"]
[null,"Equipment Operator IV",{"$f":"20.87+5.94+0.6","v":27.410000000000004},3]
[null,"Equipment Operator V",{"$f":"20.98+5.94+0.6","v":27.520000000000003},3]
[null,"Equipment Operator VI",{"$f":"21.16+5.94+0.6","v":27.700000000000003},3]
[null,"Laborer I",{"$f":"16.86+5.63+0.6","v":23.09},3]
[null,"Laborer II",{"$f":"17.61+5.63+0.6","v":23.84},3]
[null,"Truck Driver III",{"$f":"16.15+7.52+0.6","v":24.27},3]
[]
[]
[]
[]
[null,"Equipment costs use 176 max work hours per month (from Bluebook)"]
[]
[null,"References"]
[null,"1.  Equipment unit rates from EquipmentWatch Custom Cost Evaluator January 2019 (http://www.equipmentwatch.com). See attachments for rate development. Excavator capacity and maximum reach at ground level from EquipmentWatch."]
[null,"2. Diesel fuel cost is estimated based on a predictive equation developed by correlating U.S. No. 2 diesel retail prices (U.S. Energy Information Administration) and FMI local fuel quotes, as agreed upon in November 2018 discussions with the agencies. The correlation is based on a dataset for the period from 1995-2018. Fuel cost includes direct and indirect costs at $2.34/gal. "]
[null,"3. Labor rates based on New Mexico Department of Labor (NMDOL) Type H (Heavy Engineering) 2019 labor rates.  Rates include base hourly wage, fringe benefit, and apprenticeship contribution rates."]
[null,"https://www.dws.state.nm.us/Portals/0/DM/LaborRelations/Prevailing_Wage_Poster_H_2019_final.pdf"]
[null,"4. Production and Haul rates from Caterpillar Performance Handbook; Equipment paramters from Caterpillar Performance Handbook "]

{"sheet":"2   Demo","index":5,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #2"]
["Demolition",null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
["Building Demolition costs are calculated in \"1 BuildingDemo\", \"2 BuildingCover\", \"3 BuildingVeg\", and \"4BuildingWaste\" and summarized on the last line of this table.  "]
[]
[]
[]
[]
["Item","Activity","Quantity","Unit","Unit Cost ($/unit)","Direct Item Cost ($)","Reference","Means Line Item","Description"]
["Powerline Demolition (3 PLS to 1x1 Pond installed 2012)","-",10300,"ft",{"$f":"'Unit Rates'!C25","v":0.63},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":6489},"Means",{"$f":"'Unit Rates'!F25","v":"Means Line Item 260505.10 0370"},"Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead power lines."]
["Power pole Demolition  (3 PLS to 1x1 Pond installed 2012)","-",36,"ea",{"$f":"'Unit Rates'!C26","v":216.24},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":7784.64},"Means",{"$f":"'Unit Rates'!F26","v":"Means Line Item 024113.80 0200"},"wood utility poles 35-45 feet high"]
["Powerline Demolition (San Salvador Pit)","-",5222,"ft",{"$f":"'Unit Rates'!C25","v":0.63},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":3289.86},"Means",{"$f":"'Unit Rates'!F25","v":"Means Line Item 260505.10 0370"},"Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead power lines."]
["Power pole Demolition  (San Salvador Pit)","-",{"$f":"ROUND(C13/300,0)","v":17},"ea",{"$f":"'Unit Rates'!C26","v":216.24},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":3676.08},"Means",{"$f":"'Unit Rates'!F26","v":"Means Line Item 024113.80 0200"},"wood utility poles 35-45 feet high"]
["Powerlines to substations or spurs for buildings to be demolished ","-",66200,"ft",{"$f":"'Unit Rates'!C25","v":0.63},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":41706},"Means",{"$f":"'Unit Rates'!F25","v":"Means Line Item 260505.10 0370"},"Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead power lines."]
["Power Poles to substations or spurs for buildings to be demolished ","-",135,"ea",{"$f":"'Unit Rates'!C26","v":216.24},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":29192.400000000001},"Means",{"$f":"'Unit Rates'!F26","v":"Means Line Item 024113.80 0200"},"wood utility poles 35-45 feet high"]
["Telephone Lines around buildings to be demolished ","-",1400,"ft",{"$f":"'Unit Rates'!C25","v":0.63},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":882},"Means",{"$f":"'Unit Rates'!F25","v":"Means Line Item 260505.10 0370"},"Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead power lines."]
["Light Poles around to be demolished buildings ","-",13,"ea",{"$f":"'Unit Rates'!C26","v":216.24},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":2811.12},"Means",{"$f":"'Unit Rates'!F26","v":"Means Line Item 024113.80 0200"},"wood utility poles 35-45 feet high"]
["Fire Hydrants Mainly by SX/EW Plant","-",14,"ea",{"$f":"'Unit Rates'!C43","v":396.73},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":5554.22},"Means",{"$f":"'Unit Rates'!F43","v":"Means Line Item 024113.33 0900"},"Minor Site Demolition; remove fire hydrants"]
["Little Rock Dewatering Pipeline Alighnment #1 and #2 (Year 34 of Closure)","6\"-8\" Diameter Plastic",{"$f":"3640+1300","v":4940},"ft",{"$f":"'6\"-8\" Pipeline_UC'!$D$38","v":1.8800500495385257},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":9287.447244720317},"-","-","See Pipeline UC"]
["Water Treatment Pipelines (Year 99 of Closure)","assume 20-36-inch diameter",74500,"ft",{"$f":"'20\"-36\" Pipeline_UC'!$D$38","v":4.5773815977309891},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":341014.92903095868},"-","-","See Pipeline UC"]
["Sewer Pipelines (Year 6 of Closure)","assume 20-36-inch diameter",1414,"ft",{"$f":"'20\"-36\" Pipeline_UC'!$D$38","v":4.5773815977309891},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":6472.4175791916186},"-","-","See Pipeline UC"]
["PLS Pipelines (Year 6 of Closure)","assume 20-36-inch diameter",{"$f":"11342+6499+1052","v":18893},"ft",{"$f":"'20\"-36\" Pipeline_UC'!$D$38","v":4.5773815977309891},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":86480.470525931582},"-","-","See Pipeline UC"]
["2A East PLS Tank and 2A West PLS Tank (Year 6 of Closure)","Tank Demolition",2,"ea",{"$f":"'Unit Rates'!C24","v":3934.8},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":7869.6},"Means",{"$f":"'Unit Rates'!F24","v":"Scaled Means Items"},"Storage Tanks, steel tank, single wall, above ground, not incl fdn, pumps or piping, 15,000 thru 30,000; scaled for a 45,500 gal tank - assuming 22 ft diameter and 16 ft high"]
["1A and 1B PLS Tanks (Year 99 of Closure)","Tank Demolition",2,"ea",{"$f":"'Unit Rates'!C24","v":3934.8},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":7869.6},"Means",{"$f":"'Unit Rates'!F24","v":"Scaled Means Items"},"Storage Tanks, steel tank, single wall, above ground, not incl fdn, pumps or piping, 15,000 thru 30,000 gal; scaled for a 45,500 gal tank - assuming 22 ft diameter and 16 ft high"]
["Culverts at Tailing Launder Line","Culvert Removal",22,"ea",{"$f":"'Unit Rates'!C45","v":12.69},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":279.18},"Means",{"$f":"'Unit Rates'!F45","v":"Means Line Item 024113.40 0190"},{"$f":"'Unit Rates'!G45","v":"Selective demolition, metal drainage piping, CMP, steel, 48\"-60\", diameter, excludes excavation"}]
["Steel Trestle at Tailing Launder Line","Steel Trestle Demo",1,"ea",{"$f":"'Unit Rates'!C47","v":30689.1},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":30689.1},"-","-",{"$f":"'Unit Rates'!G47","v":"Bridge demolition, pedestrian, steel, 50' to 160' long, 8' to 10' wide; see unit rates calculations"}]
["Substation Removal at Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station","Substation Demo",2,"ea",{"$f":"'Unit Rates'!C49","v":12470.55},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":24941.1},"-","-","See Substation Demo UC"]
["Install pump, dewater, and cover Former Tailing Thickener","Dewater Former Tailing Thickener",1,"ea",{"$f":"'Unit Rates'!C64","v":213813.85408475777},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":213813.85408475777},null,null,"See Thickener Dewater UC"]
["Buildings and Associated Facilities","Demolition","See Demo Sheets","-","-",{"$f":"'5 BuildingSum'!D13","v":4442379.1892145602},"-","-","-"]
[]
[]
[null,null,null,null,"Total Direct Cost:",{"$f":"SUM(F11:F30)","v":5272482.2076801201}]
[]
[]
[]
[]
[]
[]
[]
["Data Sources:"]

{"sheet":"3   Material","index":6,"n_rows":330,"n_cols":11,"rows_kept":330,"cut":false,"hidden":false,"merged":[[6,5,6,6],[3,5,3,6]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #3"]
[null,null,null,null,null,"Material Handling Plan Summary Sheet",null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[null,null,null,null,null,"All activities for the Tyrone RCE are listed on this sheet and carried through the succeeding worksheets of the RCE. The column labeled ID contains the codes for the facility location, activity, material and equipment used for that particular row of work. The description lists the activity, top or outslope (if applicable), and the material. The source location lists the stockpile name (or sub-area) for the location of the activity. If borrow material is involved, it is transported from a borrow stockpile to a destination stockpile. Blank cells indicate that that column is not relevant to a particular activity. "]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"  1 - Haul/Push Distance based on 2015 Tyrone RCE Submittal or measured/assumed as shown in documentation\n  2 - Weighted Average Haul Grades based on 2015 Tyrone RCE Submittal\n  3 - Grade Factors from 2015 Tyrone RCE Submittal"]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Haul/Push Distance (ft)1","Grade (%)2,3","Equipment"]
[{"$f":"Quantities!A81","v":3401},"M","e","U",{"$f":"CONCATENATE(TEXT(A15,\"0\"),\"-\",B15,\"-\",C15,\"-\",D15)","v":"3401-M-e-U"},{"$f":"IF(D15=\"Comb1\",CONCATENATE(VLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B15=\"B\",C15=\"a\"), \" Scraper Grading\", \"\"),\nIF(C15=\"b\",\"\",\"-\"),\nIF(C15=\"b\",\"\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",VLOOKUP(C15,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\",OR($C15=\"b\",$C15=\"f\")),\"\",VLOOKUP($A15,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),IF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\"),VLOOKUP($A15,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",VLOOKUP($A15,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 1C Waste Stockpile "},{"$f":"IF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A15,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A15,\"0\"),2)=\"00\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nIF(C15=\"f\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nVLOOKUP(A15,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",C15=\"d\"),AND(C15=\"f\",B15=\"D\")),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$I$2),\n\nIF(AND(B15=\"D\",C15=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B15=\"D\",B15=\"Q\"),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\", VLOOKUP(A15,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",C15=\"d\",C15=\"f\")),\n(SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$J$2),\n\nIF(AND(B15=\"D\",C15=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(B15=\"D\", (VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A15,Quantities[],Quantities!$P$2)*VLOOKUP(A15,Quantities[],Quantities!$O$2)\n+VLOOKUP(A15,Quantities[],Quantities!$R$2)*VLOOKUP(A15,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A15,Quantities[],Quantities!$T$2)*VLOOKUP(A15,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF($B15=\"Q\", (SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D15,1)=\"U\",\"-\",VLOOKUP(D15,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A82","v":3402},"M","e","U",{"$f":"CONCATENATE(TEXT(A16,\"0\"),\"-\",B16,\"-\",C16,\"-\",D16)","v":"3402-M-e-U"},{"$f":"IF(D16=\"Comb1\",CONCATENATE(VLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B16=\"B\",C16=\"a\"), \" Scraper Grading\", \"\"),\nIF(C16=\"b\",\"\",\"-\"),\nIF(C16=\"b\",\"\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",VLOOKUP(C16,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\",OR($C16=\"b\",$C16=\"f\")),\"\",VLOOKUP($A16,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),IF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\"),VLOOKUP($A16,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",VLOOKUP($A16,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 1C Waste Stockpile "},{"$f":"IF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A16,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A16,\"0\"),2)=\"00\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nIF(C16=\"f\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nVLOOKUP(A16,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",C16=\"d\"),AND(C16=\"f\",B16=\"D\")),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$I$2),\n\nIF(AND(B16=\"D\",C16=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B16=\"D\",B16=\"Q\"),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\", VLOOKUP(A16,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",C16=\"d\",C16=\"f\")),\n(SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$J$2),\n\nIF(AND(B16=\"D\",C16=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(B16=\"D\", (VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A16,Quantities[],Quantities!$P$2)*VLOOKUP(A16,Quantities[],Quantities!$O$2)\n+VLOOKUP(A16,Quantities[],Quantities!$R$2)*VLOOKUP(A16,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A16,Quantities[],Quantities!$T$2)*VLOOKUP(A16,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF($B16=\"Q\", (SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D16,1)=\"U\",\"-\",VLOOKUP(D16,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A83","v":3403},"M","e","U","3403-M-e-U",{"$f":"IF(D17=\"Comb1\",CONCATENATE(VLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B17=\"B\",C17=\"a\"), \" Scraper Grading\", \"\"),\nIF(C17=\"b\",\"\",\"-\"),\nIF(C17=\"b\",\"\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",VLOOKUP(C17,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\",OR($C17=\"b\",$C17=\"f\")),\"\",VLOOKUP($A17,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),IF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\"),VLOOKUP($A17,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",VLOOKUP($A17,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A17,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A17,\"0\"),2)=\"00\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nIF(C17=\"f\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nVLOOKUP(A17,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",C17=\"d\"),AND(C17=\"f\",B17=\"D\")),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$I$2),\n\nIF(AND(B17=\"D\",C17=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B17=\"D\",B17=\"Q\"),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\", VLOOKUP(A17,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",C17=\"d\",C17=\"f\")),\n(SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$J$2),\n\nIF(AND(B17=\"D\",C17=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(B17=\"D\", (VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A17,Quantities[],Quantities!$P$2)*VLOOKUP(A17,Quantities[],Quantities!$O$2)\n+VLOOKUP(A17,Quantities[],Quantities!$R$2)*VLOOKUP(A17,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A17,Quantities[],Quantities!$T$2)*VLOOKUP(A17,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF($B17=\"Q\", (SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D17,1)=\"U\",\"-\",VLOOKUP(D17,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A84","v":3404},"M","e","U","3404-M-e-U",{"$f":"IF(D18=\"Comb1\",CONCATENATE(VLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B18=\"B\",C18=\"a\"), \" Scraper Grading\", \"\"),\nIF(C18=\"b\",\"\",\"-\"),\nIF(C18=\"b\",\"\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",VLOOKUP(C18,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\",OR($C18=\"b\",$C18=\"f\")),\"\",VLOOKUP($A18,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),IF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\"),VLOOKUP($A18,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",VLOOKUP($A18,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A18,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A18,\"0\"),2)=\"00\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nIF(C18=\"f\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nVLOOKUP(A18,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",C18=\"d\"),AND(C18=\"f\",B18=\"D\")),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$I$2),\n\nIF(AND(B18=\"D\",C18=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B18=\"D\",B18=\"Q\"),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\", VLOOKUP(A18,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",C18=\"d\",C18=\"f\")),\n(SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$J$2),\n\nIF(AND(B18=\"D\",C18=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(B18=\"D\", (VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A18,Quantities[],Quantities!$P$2)*VLOOKUP(A18,Quantities[],Quantities!$O$2)\n+VLOOKUP(A18,Quantities[],Quantities!$R$2)*VLOOKUP(A18,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A18,Quantities[],Quantities!$T$2)*VLOOKUP(A18,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF($B18=\"Q\", (SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D18,1)=\"U\",\"-\",VLOOKUP(D18,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A85","v":3405},"M","e","U","3405-M-e-U",{"$f":"IF(D19=\"Comb1\",CONCATENATE(VLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B19=\"B\",C19=\"a\"), \" Scraper Grading\", \"\"),\nIF(C19=\"b\",\"\",\"-\"),\nIF(C19=\"b\",\"\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",VLOOKUP(C19,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\",OR($C19=\"b\",$C19=\"f\")),\"\",VLOOKUP($A19,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),IF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\"),VLOOKUP($A19,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",VLOOKUP($A19,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A19,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A19,\"0\"),2)=\"00\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nIF(C19=\"f\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nVLOOKUP(A19,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",C19=\"d\"),AND(C19=\"f\",B19=\"D\")),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$I$2),\n\nIF(AND(B19=\"D\",C19=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B19=\"D\",B19=\"Q\"),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\", VLOOKUP(A19,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",C19=\"d\",C19=\"f\")),\n(SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$J$2),\n\nIF(AND(B19=\"D\",C19=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(B19=\"D\", (VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A19,Quantities[],Quantities!$P$2)*VLOOKUP(A19,Quantities[],Quantities!$O$2)\n+VLOOKUP(A19,Quantities[],Quantities!$R$2)*VLOOKUP(A19,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A19,Quantities[],Quantities!$T$2)*VLOOKUP(A19,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF($B19=\"Q\", (SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D19,1)=\"U\",\"-\",VLOOKUP(D19,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A86","v":3406},"M","e","U",{"$f":"CONCATENATE(TEXT(A20,\"0\"),\"-\",B20,\"-\",C20,\"-\",D20)","v":"3406-M-e-U"},{"$f":"IF(D20=\"Comb1\",CONCATENATE(VLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B20=\"B\",C20=\"a\"), \" Scraper Grading\", \"\"),\nIF(C20=\"b\",\"\",\"-\"),\nIF(C20=\"b\",\"\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",VLOOKUP(C20,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\",OR($C20=\"b\",$C20=\"f\")),\"\",VLOOKUP($A20,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),IF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\"),VLOOKUP($A20,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",VLOOKUP($A20,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A20,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A20,\"0\"),2)=\"00\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nIF(C20=\"f\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nVLOOKUP(A20,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",C20=\"d\"),AND(C20=\"f\",B20=\"D\")),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$I$2),\n\nIF(AND(B20=\"D\",C20=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B20=\"D\",B20=\"Q\"),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\", VLOOKUP(A20,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",C20=\"d\",C20=\"f\")),\n(SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$J$2),\n\nIF(AND(B20=\"D\",C20=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(B20=\"D\", (VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A20,Quantities[],Quantities!$P$2)*VLOOKUP(A20,Quantities[],Quantities!$O$2)\n+VLOOKUP(A20,Quantities[],Quantities!$R$2)*VLOOKUP(A20,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A20,Quantities[],Quantities!$T$2)*VLOOKUP(A20,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF($B20=\"Q\", (SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D20,1)=\"U\",\"-\",VLOOKUP(D20,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A87","v":3407},"M","e","U","3407-M-e-U",{"$f":"IF(D21=\"Comb1\",CONCATENATE(VLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B21=\"B\",C21=\"a\"), \" Scraper Grading\", \"\"),\nIF(C21=\"b\",\"\",\"-\"),\nIF(C21=\"b\",\"\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",VLOOKUP(C21,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\",OR($C21=\"b\",$C21=\"f\")),\"\",VLOOKUP($A21,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),IF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\"),VLOOKUP($A21,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",VLOOKUP($A21,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A21,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A21,\"0\"),2)=\"00\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nIF(C21=\"f\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nVLOOKUP(A21,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",C21=\"d\"),AND(C21=\"f\",B21=\"D\")),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$I$2),\n\nIF(AND(B21=\"D\",C21=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B21=\"D\",B21=\"Q\"),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\", VLOOKUP(A21,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",C21=\"d\",C21=\"f\")),\n(SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$J$2),\n\nIF(AND(B21=\"D\",C21=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(B21=\"D\", (VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A21,Quantities[],Quantities!$P$2)*VLOOKUP(A21,Quantities[],Quantities!$O$2)\n+VLOOKUP(A21,Quantities[],Quantities!$R$2)*VLOOKUP(A21,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A21,Quantities[],Quantities!$T$2)*VLOOKUP(A21,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF($B21=\"Q\", (SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D21,1)=\"U\",\"-\",VLOOKUP(D21,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A88","v":3408},"M","e","U",{"$f":"CONCATENATE(TEXT(A22,\"0\"),\"-\",B22,\"-\",C22,\"-\",D22)","v":"3408-M-e-U"},{"$f":"IF(D22=\"Comb1\",CONCATENATE(VLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B22=\"B\",C22=\"a\"), \" Scraper Grading\", \"\"),\nIF(C22=\"b\",\"\",\"-\"),\nIF(C22=\"b\",\"\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",VLOOKUP(C22,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\",OR($C22=\"b\",$C22=\"f\")),\"\",VLOOKUP($A22,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),IF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\"),VLOOKUP($A22,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",VLOOKUP($A22,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A22,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A22,\"0\"),2)=\"00\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nIF(C22=\"f\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nVLOOKUP(A22,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",C22=\"d\"),AND(C22=\"f\",B22=\"D\")),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$I$2),\n\nIF(AND(B22=\"D\",C22=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B22=\"D\",B22=\"Q\"),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\", VLOOKUP(A22,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",C22=\"d\",C22=\"f\")),\n(SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$J$2),\n\nIF(AND(B22=\"D\",C22=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(B22=\"D\", (VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A22,Quantities[],Quantities!$P$2)*VLOOKUP(A22,Quantities[],Quantities!$O$2)\n+VLOOKUP(A22,Quantities[],Quantities!$R$2)*VLOOKUP(A22,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A22,Quantities[],Quantities!$T$2)*VLOOKUP(A22,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF($B22=\"Q\", (SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D22,1)=\"U\",\"-\",VLOOKUP(D22,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A89","v":3409},"M","e","U","3409-M-e-U",{"$f":"IF(D23=\"Comb1\",CONCATENATE(VLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B23=\"B\",C23=\"a\"), \" Scraper Grading\", \"\"),\nIF(C23=\"b\",\"\",\"-\"),\nIF(C23=\"b\",\"\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",VLOOKUP(C23,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\",OR($C23=\"b\",$C23=\"f\")),\"\",VLOOKUP($A23,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),IF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\"),VLOOKUP($A23,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",VLOOKUP($A23,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 7A Waste "},{"$f":"IF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A23,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A23,\"0\"),2)=\"00\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nIF(C23=\"f\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nVLOOKUP(A23,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",C23=\"d\"),AND(C23=\"f\",B23=\"D\")),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$I$2),\n\nIF(AND(B23=\"D\",C23=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B23=\"D\",B23=\"Q\"),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\", VLOOKUP(A23,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",C23=\"d\",C23=\"f\")),\n(SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$J$2),\n\nIF(AND(B23=\"D\",C23=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(B23=\"D\", (VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A23,Quantities[],Quantities!$P$2)*VLOOKUP(A23,Quantities[],Quantities!$O$2)\n+VLOOKUP(A23,Quantities[],Quantities!$R$2)*VLOOKUP(A23,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A23,Quantities[],Quantities!$T$2)*VLOOKUP(A23,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF($B23=\"Q\", (SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D23,1)=\"U\",\"-\",VLOOKUP(D23,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A90","v":3410},"M","e","U","3410-M-e-U",{"$f":"IF(D24=\"Comb1\",CONCATENATE(VLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B24=\"B\",C24=\"a\"), \" Scraper Grading\", \"\"),\nIF(C24=\"b\",\"\",\"-\"),\nIF(C24=\"b\",\"\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",VLOOKUP(C24,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\",OR($C24=\"b\",$C24=\"f\")),\"\",VLOOKUP($A24,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),IF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\"),VLOOKUP($A24,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",VLOOKUP($A24,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A24,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A24,\"0\"),2)=\"00\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nIF(C24=\"f\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nVLOOKUP(A24,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",C24=\"d\"),AND(C24=\"f\",B24=\"D\")),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$I$2),\n\nIF(AND(B24=\"D\",C24=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B24=\"D\",B24=\"Q\"),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\", VLOOKUP(A24,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",C24=\"d\",C24=\"f\")),\n(SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$J$2),\n\nIF(AND(B24=\"D\",C24=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(B24=\"D\", (VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A24,Quantities[],Quantities!$P$2)*VLOOKUP(A24,Quantities[],Quantities!$O$2)\n+VLOOKUP(A24,Quantities[],Quantities!$R$2)*VLOOKUP(A24,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A24,Quantities[],Quantities!$T$2)*VLOOKUP(A24,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF($B24=\"Q\", (SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D24,1)=\"U\",\"-\",VLOOKUP(D24,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A91","v":3411},"M","e","U","3411-M-e-U",{"$f":"IF(D25=\"Comb1\",CONCATENATE(VLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B25=\"B\",C25=\"a\"), \" Scraper Grading\", \"\"),\nIF(C25=\"b\",\"\",\"-\"),\nIF(C25=\"b\",\"\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",VLOOKUP(C25,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\",OR($C25=\"b\",$C25=\"f\")),\"\",VLOOKUP($A25,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),IF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\"),VLOOKUP($A25,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",VLOOKUP($A25,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A25,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A25,\"0\"),2)=\"00\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nIF(C25=\"f\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nVLOOKUP(A25,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",C25=\"d\"),AND(C25=\"f\",B25=\"D\")),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$I$2),\n\nIF(AND(B25=\"D\",C25=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B25=\"D\",B25=\"Q\"),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\", VLOOKUP(A25,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",C25=\"d\",C25=\"f\")),\n(SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$J$2),\n\nIF(AND(B25=\"D\",C25=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(B25=\"D\", (VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A25,Quantities[],Quantities!$P$2)*VLOOKUP(A25,Quantities[],Quantities!$O$2)\n+VLOOKUP(A25,Quantities[],Quantities!$R$2)*VLOOKUP(A25,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A25,Quantities[],Quantities!$T$2)*VLOOKUP(A25,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF($B25=\"Q\", (SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D25,1)=\"U\",\"-\",VLOOKUP(D25,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A92","v":3412},"M","e","U","3412-M-e-U",{"$f":"IF(D26=\"Comb1\",CONCATENATE(VLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B26=\"B\",C26=\"a\"), \" Scraper Grading\", \"\"),\nIF(C26=\"b\",\"\",\"-\"),\nIF(C26=\"b\",\"\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",VLOOKUP(C26,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\",OR($C26=\"b\",$C26=\"f\")),\"\",VLOOKUP($A26,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),IF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\"),VLOOKUP($A26,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",VLOOKUP($A26,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A26,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A26,\"0\"),2)=\"00\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nIF(C26=\"f\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nVLOOKUP(A26,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",C26=\"d\"),AND(C26=\"f\",B26=\"D\")),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$I$2),\n\nIF(AND(B26=\"D\",C26=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B26=\"D\",B26=\"Q\"),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\", VLOOKUP(A26,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",C26=\"d\",C26=\"f\")),\n(SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$J$2),\n\nIF(AND(B26=\"D\",C26=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(B26=\"D\", (VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A26,Quantities[],Quantities!$P$2)*VLOOKUP(A26,Quantities[],Quantities!$O$2)\n+VLOOKUP(A26,Quantities[],Quantities!$R$2)*VLOOKUP(A26,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A26,Quantities[],Quantities!$T$2)*VLOOKUP(A26,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF($B26=\"Q\", (SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D26,1)=\"U\",\"-\",VLOOKUP(D26,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A93","v":3413},"M","e","U","3413-M-e-U",{"$f":"IF(D27=\"Comb1\",CONCATENATE(VLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B27=\"B\",C27=\"a\"), \" Scraper Grading\", \"\"),\nIF(C27=\"b\",\"\",\"-\"),\nIF(C27=\"b\",\"\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",VLOOKUP(C27,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\",OR($C27=\"b\",$C27=\"f\")),\"\",VLOOKUP($A27,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),IF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\"),VLOOKUP($A27,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",VLOOKUP($A27,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A27,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A27,\"0\"),2)=\"00\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nIF(C27=\"f\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nVLOOKUP(A27,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",C27=\"d\"),AND(C27=\"f\",B27=\"D\")),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$I$2),\n\nIF(AND(B27=\"D\",C27=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B27=\"D\",B27=\"Q\"),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\", VLOOKUP(A27,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",C27=\"d\",C27=\"f\")),\n(SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$J$2),\n\nIF(AND(B27=\"D\",C27=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(B27=\"D\", (VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A27,Quantities[],Quantities!$P$2)*VLOOKUP(A27,Quantities[],Quantities!$O$2)\n+VLOOKUP(A27,Quantities[],Quantities!$R$2)*VLOOKUP(A27,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A27,Quantities[],Quantities!$T$2)*VLOOKUP(A27,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF($B27=\"Q\", (SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D27,1)=\"U\",\"-\",VLOOKUP(D27,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A94","v":3414},"M","e","U","3414-M-e-U",{"$f":"IF(D28=\"Comb1\",CONCATENATE(VLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B28=\"B\",C28=\"a\"), \" Scraper Grading\", \"\"),\nIF(C28=\"b\",\"\",\"-\"),\nIF(C28=\"b\",\"\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",VLOOKUP(C28,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\",OR($C28=\"b\",$C28=\"f\")),\"\",VLOOKUP($A28,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),IF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\"),VLOOKUP($A28,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",VLOOKUP($A28,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A28,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A28,\"0\"),2)=\"00\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nIF(C28=\"f\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nVLOOKUP(A28,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",C28=\"d\"),AND(C28=\"f\",B28=\"D\")),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$I$2),\n\nIF(AND(B28=\"D\",C28=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B28=\"D\",B28=\"Q\"),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\", VLOOKUP(A28,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",C28=\"d\",C28=\"f\")),\n(SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$J$2),\n\nIF(AND(B28=\"D\",C28=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(B28=\"D\", (VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A28,Quantities[],Quantities!$P$2)*VLOOKUP(A28,Quantities[],Quantities!$O$2)\n+VLOOKUP(A28,Quantities[],Quantities!$R$2)*VLOOKUP(A28,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A28,Quantities[],Quantities!$T$2)*VLOOKUP(A28,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF($B28=\"Q\", (SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D28,1)=\"U\",\"-\",VLOOKUP(D28,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A95","v":3415},"M","e","U","3415-M-e-U",{"$f":"IF(D29=\"Comb1\",CONCATENATE(VLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B29=\"B\",C29=\"a\"), \" Scraper Grading\", \"\"),\nIF(C29=\"b\",\"\",\"-\"),\nIF(C29=\"b\",\"\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",VLOOKUP(C29,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\",OR($C29=\"b\",$C29=\"f\")),\"\",VLOOKUP($A29,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),IF(OR(RIGHT(TEXT($A29,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A29,\"0\"),1)=\"5\"),VLOOKUP($A29,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A29,\"0\"),1)=\"5\",VLOOKUP($A29,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"IF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A29,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A29,\"0\"),2)=\"00\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nIF(C29=\"f\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nVLOOKUP(A29,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",C29=\"d\"),AND(C29=\"f\",B29=\"D\")),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$I$2),\n\nIF(AND(B29=\"D\",C29=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B29=\"D\",B29=\"Q\"),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\", VLOOKUP(A29,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",C29=\"d\",C29=\"f\")),\n(SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$J$2),\n\nIF(AND(B29=\"D\",C29=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(B29=\"D\", (VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A29,Quantities[],Quantities!$P$2)*VLOOKUP(A29,Quantities[],Quantities!$O$2)\n+VLOOKUP(A29,Quantities[],Quantities!$R$2)*VLOOKUP(A29,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A29,Quantities[],Quantities!$T$2)*VLOOKUP(A29,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF($B29=\"Q\", (SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D29,1)=\"U\",\"-\",VLOOKUP(D29,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A96","v":3416},"M","e","U","3416-M-e-U",{"$f":"IF(D30=\"Comb1\",CONCATENATE(VLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B30=\"B\",C30=\"a\"), \" Scraper Grading\", \"\"),\nIF(C30=\"b\",\"\",\"-\"),\nIF(C30=\"b\",\"\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",VLOOKUP(C30,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\",OR($C30=\"b\",$C30=\"f\")),\"\",VLOOKUP($A30,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),IF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\"),VLOOKUP($A30,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",VLOOKUP($A30,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed 1 Leach "},{"$f":"IF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A30,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A30,\"0\"),2)=\"00\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nIF(C30=\"f\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nVLOOKUP(A30,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",C30=\"d\"),AND(C30=\"f\",B30=\"D\")),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$I$2),\n\nIF(AND(B30=\"D\",C30=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B30=\"D\",B30=\"Q\"),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\", VLOOKUP(A30,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",C30=\"d\",C30=\"f\")),\n(SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$J$2),\n\nIF(AND(B30=\"D\",C30=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(B30=\"D\", (VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A30,Quantities[],Quantities!$P$2)*VLOOKUP(A30,Quantities[],Quantities!$O$2)\n+VLOOKUP(A30,Quantities[],Quantities!$R$2)*VLOOKUP(A30,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A30,Quantities[],Quantities!$T$2)*VLOOKUP(A30,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF($B30=\"Q\", (SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D30,1)=\"U\",\"-\",VLOOKUP(D30,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A97","v":3417},"M","e","U","3417-M-e-U",{"$f":"IF(D31=\"Comb1\",CONCATENATE(VLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B31=\"B\",C31=\"a\"), \" Scraper Grading\", \"\"),\nIF(C31=\"b\",\"\",\"-\"),\nIF(C31=\"b\",\"\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",VLOOKUP(C31,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\",OR($C31=\"b\",$C31=\"f\")),\"\",VLOOKUP($A31,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),IF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\"),VLOOKUP($A31,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",VLOOKUP($A31,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"IF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A31,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A31,\"0\"),2)=\"00\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nIF(C31=\"f\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nVLOOKUP(A31,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",C31=\"d\"),AND(C31=\"f\",B31=\"D\")),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$I$2),\n\nIF(AND(B31=\"D\",C31=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B31=\"D\",B31=\"Q\"),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\", VLOOKUP(A31,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",C31=\"d\",C31=\"f\")),\n(SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$J$2),\n\nIF(AND(B31=\"D\",C31=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(B31=\"D\", (VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A31,Quantities[],Quantities!$P$2)*VLOOKUP(A31,Quantities[],Quantities!$O$2)\n+VLOOKUP(A31,Quantities[],Quantities!$R$2)*VLOOKUP(A31,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A31,Quantities[],Quantities!$T$2)*VLOOKUP(A31,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF($B31=\"Q\", (SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D31,1)=\"U\",\"-\",VLOOKUP(D31,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A98","v":3418},"M","e","U","3418-M-e-U",{"$f":"IF(D32=\"Comb1\",CONCATENATE(VLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B32=\"B\",C32=\"a\"), \" Scraper Grading\", \"\"),\nIF(C32=\"b\",\"\",\"-\"),\nIF(C32=\"b\",\"\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",VLOOKUP(C32,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\",OR($C32=\"b\",$C32=\"f\")),\"\",VLOOKUP($A32,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),IF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\"),VLOOKUP($A32,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",VLOOKUP($A32,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"IF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A32,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A32,\"0\"),2)=\"00\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nIF(C32=\"f\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nVLOOKUP(A32,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",C32=\"d\"),AND(C32=\"f\",B32=\"D\")),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$I$2),\n\nIF(AND(B32=\"D\",C32=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B32=\"D\",B32=\"Q\"),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\", VLOOKUP(A32,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",C32=\"d\",C32=\"f\")),\n(SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$J$2),\n\nIF(AND(B32=\"D\",C32=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(B32=\"D\", (VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A32,Quantities[],Quantities!$P$2)*VLOOKUP(A32,Quantities[],Quantities!$O$2)\n+VLOOKUP(A32,Quantities[],Quantities!$R$2)*VLOOKUP(A32,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A32,Quantities[],Quantities!$T$2)*VLOOKUP(A32,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF($B32=\"Q\", (SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D32,1)=\"U\",\"-\",VLOOKUP(D32,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A99","v":3419},"M","e","U","3419-M-e-U",{"$f":"IF(D33=\"Comb1\",CONCATENATE(VLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B33=\"B\",C33=\"a\"), \" Scraper Grading\", \"\"),\nIF(C33=\"b\",\"\",\"-\"),\nIF(C33=\"b\",\"\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",VLOOKUP(C33,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\",OR($C33=\"b\",$C33=\"f\")),\"\",VLOOKUP($A33,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),IF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\"),VLOOKUP($A33,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",VLOOKUP($A33,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Copper Mt. Reclamation Area "},{"$f":"IF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A33,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A33,\"0\"),2)=\"00\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nIF(C33=\"f\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nVLOOKUP(A33,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",C33=\"d\"),AND(C33=\"f\",B33=\"D\")),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$I$2),\n\nIF(AND(B33=\"D\",C33=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B33=\"D\",B33=\"Q\"),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\", VLOOKUP(A33,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",C33=\"d\",C33=\"f\")),\n(SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$J$2),\n\nIF(AND(B33=\"D\",C33=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(B33=\"D\", (VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A33,Quantities[],Quantities!$P$2)*VLOOKUP(A33,Quantities[],Quantities!$O$2)\n+VLOOKUP(A33,Quantities[],Quantities!$R$2)*VLOOKUP(A33,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A33,Quantities[],Quantities!$T$2)*VLOOKUP(A33,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF($B33=\"Q\", (SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D33,1)=\"U\",\"-\",VLOOKUP(D33,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$7","v":1003},"A","a","Dz2","1003-A-a-Dz2",{"$f":"IF(D34=\"Comb1\",CONCATENATE(VLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B34=\"B\",C34=\"a\"), \" Scraper Grading\", \"\"),\nIF(C34=\"b\",\"\",\"-\"),\nIF(C34=\"b\",\"\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",VLOOKUP(C34,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\",OR($C34=\"b\",$C34=\"f\")),\"\",VLOOKUP($A34,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),IF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\"),VLOOKUP($A34,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",VLOOKUP($A34,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A34,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A34,\"0\"),2)=\"00\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nIF(C34=\"f\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nVLOOKUP(A34,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",C34=\"d\"),AND(C34=\"f\",B34=\"D\")),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$I$2),\n\nIF(AND(B34=\"D\",C34=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B34=\"D\",B34=\"Q\"),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$G$2)\n))))","v":250},{"$f":"IF(LEFT(D34,2)=\"Mg\", VLOOKUP(A34,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",C34=\"d\",C34=\"f\")),\n(SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$J$2),\n\nIF(AND(B34=\"D\",C34=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(B34=\"D\", (VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A34,Quantities[],Quantities!$P$2)*VLOOKUP(A34,Quantities[],Quantities!$O$2)\n+VLOOKUP(A34,Quantities[],Quantities!$R$2)*VLOOKUP(A34,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A34,Quantities[],Quantities!$T$2)*VLOOKUP(A34,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF($B34=\"Q\", (SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D34,1)=\"U\",\"-\",VLOOKUP(D34,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$6","v":1002},"A","a","Dz2","1002-A-a-Dz2",{"$f":"IF(D35=\"Comb1\",CONCATENATE(VLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B35=\"B\",C35=\"a\"), \" Scraper Grading\", \"\"),\nIF(C35=\"b\",\"\",\"-\"),\nIF(C35=\"b\",\"\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",VLOOKUP(C35,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\",OR($C35=\"b\",$C35=\"f\")),\"\",VLOOKUP($A35,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),IF(OR(RIGHT(TEXT($A35,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A35,\"0\"),1)=\"5\"),VLOOKUP($A35,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A35,\"0\"),1)=\"5\",VLOOKUP($A35,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"1A Leach, 1B Leach  "},{"$f":"IF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A35,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A35,\"0\"),2)=\"00\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nIF(C35=\"f\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nVLOOKUP(A35,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",C35=\"d\"),AND(C35=\"f\",B35=\"D\")),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$I$2),\n\nIF(AND(B35=\"D\",C35=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B35=\"D\",B35=\"Q\"),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D35,2)=\"Mg\", VLOOKUP(A35,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",C35=\"d\",C35=\"f\")),\n(SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$J$2),\n\nIF(AND(B35=\"D\",C35=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(B35=\"D\", (VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A35,Quantities[],Quantities!$P$2)*VLOOKUP(A35,Quantities[],Quantities!$O$2)\n+VLOOKUP(A35,Quantities[],Quantities!$R$2)*VLOOKUP(A35,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A35,Quantities[],Quantities!$T$2)*VLOOKUP(A35,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF($B35=\"Q\", (SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D35,1)=\"U\",\"-\",VLOOKUP(D35,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$11","v":1202},"A","a","Dz2","1202-A-a-Dz2",{"$f":"IF(D36=\"Comb1\",CONCATENATE(VLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B36=\"B\",C36=\"a\"), \" Scraper Grading\", \"\"),\nIF(C36=\"b\",\"\",\"-\"),\nIF(C36=\"b\",\"\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",VLOOKUP(C36,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\",OR($C36=\"b\",$C36=\"f\")),\"\",VLOOKUP($A36,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),IF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\"),VLOOKUP($A36,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",VLOOKUP($A36,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"IF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A36,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A36,\"0\"),2)=\"00\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nIF(C36=\"f\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nVLOOKUP(A36,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",C36=\"d\"),AND(C36=\"f\",B36=\"D\")),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$I$2),\n\nIF(AND(B36=\"D\",C36=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B36=\"D\",B36=\"Q\"),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$G$2)\n))))","v":470},{"$f":"IF(LEFT(D36,2)=\"Mg\", VLOOKUP(A36,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",C36=\"d\",C36=\"f\")),\n(SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$J$2),\n\nIF(AND(B36=\"D\",C36=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(B36=\"D\", (VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A36,Quantities[],Quantities!$P$2)*VLOOKUP(A36,Quantities[],Quantities!$O$2)\n+VLOOKUP(A36,Quantities[],Quantities!$R$2)*VLOOKUP(A36,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A36,Quantities[],Quantities!$T$2)*VLOOKUP(A36,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF($B36=\"Q\", (SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D36,1)=\"U\",\"-\",VLOOKUP(D36,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$16","v":1304},"A","a","Dz2","1304-A-a-Dz2",{"$f":"IF(D37=\"Comb1\",CONCATENATE(VLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B37=\"B\",C37=\"a\"), \" Scraper Grading\", \"\"),\nIF(C37=\"b\",\"\",\"-\"),\nIF(C37=\"b\",\"\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",VLOOKUP(C37,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\",OR($C37=\"b\",$C37=\"f\")),\"\",VLOOKUP($A37,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),IF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\"),VLOOKUP($A37,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",VLOOKUP($A37,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach, 3B Waste "},{"$f":"IF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A37,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A37,\"0\"),2)=\"00\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nIF(C37=\"f\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nVLOOKUP(A37,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",C37=\"d\"),AND(C37=\"f\",B37=\"D\")),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$I$2),\n\nIF(AND(B37=\"D\",C37=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B37=\"D\",B37=\"Q\"),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$G$2)\n))))","v":560},{"$f":"IF(LEFT(D37,2)=\"Mg\", VLOOKUP(A37,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",C37=\"d\",C37=\"f\")),\n(SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$J$2),\n\nIF(AND(B37=\"D\",C37=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(B37=\"D\", (VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A37,Quantities[],Quantities!$P$2)*VLOOKUP(A37,Quantities[],Quantities!$O$2)\n+VLOOKUP(A37,Quantities[],Quantities!$R$2)*VLOOKUP(A37,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A37,Quantities[],Quantities!$T$2)*VLOOKUP(A37,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF($B37=\"Q\", (SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D37,1)=\"U\",\"-\",VLOOKUP(D37,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$15","v":1303},"A","f","Dz2","1303-A-f-Dz2",{"$f":"IF(D38=\"Comb1\",CONCATENATE(VLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B38=\"B\",C38=\"a\"), \" Scraper Grading\", \"\"),\nIF(C38=\"b\",\"\",\"-\"),\nIF(C38=\"b\",\"\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",VLOOKUP(C38,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\",OR($C38=\"b\",$C38=\"f\")),\"\",VLOOKUP($A38,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),IF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\"),VLOOKUP($A38,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",VLOOKUP($A38,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A38,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A38,\"0\"),2)=\"00\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nIF(C38=\"f\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nVLOOKUP(A38,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",C38=\"d\"),AND(C38=\"f\",B38=\"D\")),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$I$2),\n\nIF(AND(B38=\"D\",C38=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B38=\"D\",B38=\"Q\"),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D38,2)=\"Mg\", VLOOKUP(A38,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",C38=\"d\",C38=\"f\")),\n(SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$J$2),\n\nIF(AND(B38=\"D\",C38=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(B38=\"D\", (VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A38,Quantities[],Quantities!$P$2)*VLOOKUP(A38,Quantities[],Quantities!$O$2)\n+VLOOKUP(A38,Quantities[],Quantities!$R$2)*VLOOKUP(A38,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A38,Quantities[],Quantities!$T$2)*VLOOKUP(A38,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF($B38=\"Q\", (SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D38,1)=\"U\",\"-\",VLOOKUP(D38,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$22","v":1502},"A","a","Dz2","1502-A-a-Dz2",{"$f":"IF(D39=\"Comb1\",CONCATENATE(VLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B39=\"B\",C39=\"a\"), \" Scraper Grading\", \"\"),\nIF(C39=\"b\",\"\",\"-\"),\nIF(C39=\"b\",\"\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",VLOOKUP(C39,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\",OR($C39=\"b\",$C39=\"f\")),\"\",VLOOKUP($A39,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),IF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\"),VLOOKUP($A39,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",VLOOKUP($A39,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"5A Waste "},{"$f":"IF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A39,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A39,\"0\"),2)=\"00\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nIF(C39=\"f\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nVLOOKUP(A39,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",C39=\"d\"),AND(C39=\"f\",B39=\"D\")),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$I$2),\n\nIF(AND(B39=\"D\",C39=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B39=\"D\",B39=\"Q\"),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$G$2)\n))))","v":540},{"$f":"IF(LEFT(D39,2)=\"Mg\", VLOOKUP(A39,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",C39=\"d\",C39=\"f\")),\n(SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$J$2),\n\nIF(AND(B39=\"D\",C39=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(B39=\"D\", (VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A39,Quantities[],Quantities!$P$2)*VLOOKUP(A39,Quantities[],Quantities!$O$2)\n+VLOOKUP(A39,Quantities[],Quantities!$R$2)*VLOOKUP(A39,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A39,Quantities[],Quantities!$T$2)*VLOOKUP(A39,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF($B39=\"Q\", (SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D39,1)=\"U\",\"-\",VLOOKUP(D39,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$43","v":2302},"A","a","Dz2","2302-A-a-Dz2",{"$f":"IF(D40=\"Comb1\",CONCATENATE(VLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B40=\"B\",C40=\"a\"), \" Scraper Grading\", \"\"),\nIF(C40=\"b\",\"\",\"-\"),\nIF(C40=\"b\",\"\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",VLOOKUP(C40,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\",OR($C40=\"b\",$C40=\"f\")),\"\",VLOOKUP($A40,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),IF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\"),VLOOKUP($A40,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",VLOOKUP($A40,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6A Leach "},{"$f":"IF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A40,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A40,\"0\"),2)=\"00\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nIF(C40=\"f\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nVLOOKUP(A40,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",C40=\"d\"),AND(C40=\"f\",B40=\"D\")),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$I$2),\n\nIF(AND(B40=\"D\",C40=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B40=\"D\",B40=\"Q\"),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$G$2)\n))))","v":160},{"$f":"IF(LEFT(D40,2)=\"Mg\", VLOOKUP(A40,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",C40=\"d\",C40=\"f\")),\n(SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$J$2),\n\nIF(AND(B40=\"D\",C40=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(B40=\"D\", (VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A40,Quantities[],Quantities!$P$2)*VLOOKUP(A40,Quantities[],Quantities!$O$2)\n+VLOOKUP(A40,Quantities[],Quantities!$R$2)*VLOOKUP(A40,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A40,Quantities[],Quantities!$T$2)*VLOOKUP(A40,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF($B40=\"Q\", (SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D40,1)=\"U\",\"-\",VLOOKUP(D40,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$19","v":1402},"A","a","Dz2","1402-A-a-Dz2",{"$f":"IF(D41=\"Comb1\",CONCATENATE(VLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B41=\"B\",C41=\"a\"), \" Scraper Grading\", \"\"),\nIF(C41=\"b\",\"\",\"-\"),\nIF(C41=\"b\",\"\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",VLOOKUP(C41,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\",OR($C41=\"b\",$C41=\"f\")),\"\",VLOOKUP($A41,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),IF(OR(RIGHT(TEXT($A41,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A41,\"0\"),1)=\"5\"),VLOOKUP($A41,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A41,\"0\"),1)=\"5\",VLOOKUP($A41,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 1) "},{"$f":"IF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A41,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A41,\"0\"),2)=\"00\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nIF(C41=\"f\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nVLOOKUP(A41,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",C41=\"d\"),AND(C41=\"f\",B41=\"D\")),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$I$2),\n\nIF(AND(B41=\"D\",C41=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B41=\"D\",B41=\"Q\"),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$G$2)\n))))","v":430},{"$f":"IF(LEFT(D41,2)=\"Mg\", VLOOKUP(A41,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",C41=\"d\",C41=\"f\")),\n(SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$J$2),\n\nIF(AND(B41=\"D\",C41=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(B41=\"D\", (VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A41,Quantities[],Quantities!$P$2)*VLOOKUP(A41,Quantities[],Quantities!$O$2)\n+VLOOKUP(A41,Quantities[],Quantities!$R$2)*VLOOKUP(A41,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A41,Quantities[],Quantities!$T$2)*VLOOKUP(A41,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF($B41=\"Q\", (SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D41,1)=\"U\",\"-\",VLOOKUP(D41,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$31","v":1802},"A","a","Dz2","1802-A-a-Dz2",{"$f":"IF(D42=\"Comb1\",CONCATENATE(VLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B42=\"B\",C42=\"a\"), \" Scraper Grading\", \"\"),\nIF(C42=\"b\",\"\",\"-\"),\nIF(C42=\"b\",\"\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",VLOOKUP(C42,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\",OR($C42=\"b\",$C42=\"f\")),\"\",VLOOKUP($A42,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),IF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\"),VLOOKUP($A42,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",VLOOKUP($A42,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"IF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A42,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A42,\"0\"),2)=\"00\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nIF(C42=\"f\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nVLOOKUP(A42,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",C42=\"d\"),AND(C42=\"f\",B42=\"D\")),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$I$2),\n\nIF(AND(B42=\"D\",C42=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B42=\"D\",B42=\"Q\"),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$G$2)\n))))","v":420},{"$f":"IF(LEFT(D42,2)=\"Mg\", VLOOKUP(A42,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",C42=\"d\",C42=\"f\")),\n(SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$J$2),\n\nIF(AND(B42=\"D\",C42=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(B42=\"D\", (VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A42,Quantities[],Quantities!$P$2)*VLOOKUP(A42,Quantities[],Quantities!$O$2)\n+VLOOKUP(A42,Quantities[],Quantities!$R$2)*VLOOKUP(A42,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A42,Quantities[],Quantities!$T$2)*VLOOKUP(A42,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF($B42=\"Q\", (SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D42,1)=\"U\",\"-\",VLOOKUP(D42,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$25","v":1602},"A","a","Dz2","1602-A-a-Dz2",{"$f":"IF(D43=\"Comb1\",CONCATENATE(VLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B43=\"B\",C43=\"a\"), \" Scraper Grading\", \"\"),\nIF(C43=\"b\",\"\",\"-\"),\nIF(C43=\"b\",\"\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",VLOOKUP(C43,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\",OR($C43=\"b\",$C43=\"f\")),\"\",VLOOKUP($A43,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),IF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\"),VLOOKUP($A43,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",VLOOKUP($A43,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6B Leach, 6D Leach "},{"$f":"IF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A43,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A43,\"0\"),2)=\"00\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nIF(C43=\"f\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nVLOOKUP(A43,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",C43=\"d\"),AND(C43=\"f\",B43=\"D\")),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$I$2),\n\nIF(AND(B43=\"D\",C43=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B43=\"D\",B43=\"Q\"),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$G$2)\n))))","v":180},{"$f":"IF(LEFT(D43,2)=\"Mg\", VLOOKUP(A43,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",C43=\"d\",C43=\"f\")),\n(SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$J$2),\n\nIF(AND(B43=\"D\",C43=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(B43=\"D\", (VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A43,Quantities[],Quantities!$P$2)*VLOOKUP(A43,Quantities[],Quantities!$O$2)\n+VLOOKUP(A43,Quantities[],Quantities!$R$2)*VLOOKUP(A43,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A43,Quantities[],Quantities!$T$2)*VLOOKUP(A43,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF($B43=\"Q\", (SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D43,1)=\"U\",\"-\",VLOOKUP(D43,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$28","v":1702},"A","a","Dz2","1702-A-a-Dz2",{"$f":"IF(D44=\"Comb1\",CONCATENATE(VLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B44=\"B\",C44=\"a\"), \" Scraper Grading\", \"\"),\nIF(C44=\"b\",\"\",\"-\"),\nIF(C44=\"b\",\"\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",VLOOKUP(C44,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\",OR($C44=\"b\",$C44=\"f\")),\"\",VLOOKUP($A44,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),IF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\"),VLOOKUP($A44,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",VLOOKUP($A44,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6C Leach "},{"$f":"IF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A44,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A44,\"0\"),2)=\"00\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nIF(C44=\"f\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nVLOOKUP(A44,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",C44=\"d\"),AND(C44=\"f\",B44=\"D\")),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$I$2),\n\nIF(AND(B44=\"D\",C44=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B44=\"D\",B44=\"Q\"),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$G$2)\n))))","v":325},{"$f":"IF(LEFT(D44,2)=\"Mg\", VLOOKUP(A44,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",C44=\"d\",C44=\"f\")),\n(SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$J$2),\n\nIF(AND(B44=\"D\",C44=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(B44=\"D\", (VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A44,Quantities[],Quantities!$P$2)*VLOOKUP(A44,Quantities[],Quantities!$O$2)\n+VLOOKUP(A44,Quantities[],Quantities!$R$2)*VLOOKUP(A44,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A44,Quantities[],Quantities!$T$2)*VLOOKUP(A44,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF($B44=\"Q\", (SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D44,1)=\"U\",\"-\",VLOOKUP(D44,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$35","v":2002},"A","a","Dz2","2002-A-a-Dz2",{"$f":"IF(D45=\"Comb1\",CONCATENATE(VLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B45=\"B\",C45=\"a\"), \" Scraper Grading\", \"\"),\nIF(C45=\"b\",\"\",\"-\"),\nIF(C45=\"b\",\"\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",VLOOKUP(C45,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\",OR($C45=\"b\",$C45=\"f\")),\"\",VLOOKUP($A45,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),IF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\"),VLOOKUP($A45,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",VLOOKUP($A45,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"9A Waste  "},{"$f":"IF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A45,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A45,\"0\"),2)=\"00\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nIF(C45=\"f\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nVLOOKUP(A45,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",C45=\"d\"),AND(C45=\"f\",B45=\"D\")),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$I$2),\n\nIF(AND(B45=\"D\",C45=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B45=\"D\",B45=\"Q\"),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$G$2)\n))))","v":90},{"$f":"IF(LEFT(D45,2)=\"Mg\", VLOOKUP(A45,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",C45=\"d\",C45=\"f\")),\n(SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$J$2),\n\nIF(AND(B45=\"D\",C45=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(B45=\"D\", (VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A45,Quantities[],Quantities!$P$2)*VLOOKUP(A45,Quantities[],Quantities!$O$2)\n+VLOOKUP(A45,Quantities[],Quantities!$R$2)*VLOOKUP(A45,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A45,Quantities[],Quantities!$T$2)*VLOOKUP(A45,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF($B45=\"Q\", (SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D45,1)=\"U\",\"-\",VLOOKUP(D45,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$5","v":1001},"A","a","Mg1","1001-A-a-Mg1",{"$f":"IF(D46=\"Comb1\",CONCATENATE(VLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B46=\"B\",C46=\"a\"), \" Scraper Grading\", \"\"),\nIF(C46=\"b\",\"\",\"-\"),\nIF(C46=\"b\",\"\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",VLOOKUP(C46,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\",OR($C46=\"b\",$C46=\"f\")),\"\",VLOOKUP($A46,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),IF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\"),VLOOKUP($A46,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",VLOOKUP($A46,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"1A Leach, 1B Leach  "},{"$f":"IF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A46,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A46,\"0\"),2)=\"00\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nIF(C46=\"f\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nVLOOKUP(A46,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",C46=\"d\"),AND(C46=\"f\",B46=\"D\")),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$I$2),\n\nIF(AND(B46=\"D\",C46=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B46=\"D\",B46=\"Q\"),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$G$2)\n))))","v":430},{"$f":"IF(LEFT(D46,2)=\"Mg\", VLOOKUP(A46,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",C46=\"d\",C46=\"f\")),\n(SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$J$2),\n\nIF(AND(B46=\"D\",C46=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(B46=\"D\", (VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A46,Quantities[],Quantities!$P$2)*VLOOKUP(A46,Quantities[],Quantities!$O$2)\n+VLOOKUP(A46,Quantities[],Quantities!$R$2)*VLOOKUP(A46,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A46,Quantities[],Quantities!$T$2)*VLOOKUP(A46,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF($B46=\"Q\", (SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D46,1)=\"U\",\"-\",VLOOKUP(D46,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$10","v":1201},"A","a","Mg1","1201-A-a-Mg1",{"$f":"IF(D47=\"Comb1\",CONCATENATE(VLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B47=\"B\",C47=\"a\"), \" Scraper Grading\", \"\"),\nIF(C47=\"b\",\"\",\"-\"),\nIF(C47=\"b\",\"\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",VLOOKUP(C47,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\",OR($C47=\"b\",$C47=\"f\")),\"\",VLOOKUP($A47,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),IF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\"),VLOOKUP($A47,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",VLOOKUP($A47,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"IF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A47,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A47,\"0\"),2)=\"00\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nIF(C47=\"f\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nVLOOKUP(A47,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",C47=\"d\"),AND(C47=\"f\",B47=\"D\")),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$I$2),\n\nIF(AND(B47=\"D\",C47=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B47=\"D\",B47=\"Q\"),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$G$2)\n))))","v":370},{"$f":"IF(LEFT(D47,2)=\"Mg\", VLOOKUP(A47,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",C47=\"d\",C47=\"f\")),\n(SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$J$2),\n\nIF(AND(B47=\"D\",C47=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(B47=\"D\", (VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A47,Quantities[],Quantities!$P$2)*VLOOKUP(A47,Quantities[],Quantities!$O$2)\n+VLOOKUP(A47,Quantities[],Quantities!$R$2)*VLOOKUP(A47,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A47,Quantities[],Quantities!$T$2)*VLOOKUP(A47,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF($B47=\"Q\", (SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D47,1)=\"U\",\"-\",VLOOKUP(D47,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$13","v":1301},"A","a","Mg1","1301-A-a-Mg1",{"$f":"IF(D48=\"Comb1\",CONCATENATE(VLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B48=\"B\",C48=\"a\"), \" Scraper Grading\", \"\"),\nIF(C48=\"b\",\"\",\"-\"),\nIF(C48=\"b\",\"\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",VLOOKUP(C48,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\",OR($C48=\"b\",$C48=\"f\")),\"\",VLOOKUP($A48,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),IF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\"),VLOOKUP($A48,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",VLOOKUP($A48,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach, 3B Waste "},{"$f":"IF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A48,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A48,\"0\"),2)=\"00\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nIF(C48=\"f\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nVLOOKUP(A48,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",C48=\"d\"),AND(C48=\"f\",B48=\"D\")),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$I$2),\n\nIF(AND(B48=\"D\",C48=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B48=\"D\",B48=\"Q\"),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$G$2)\n))))","v":560},{"$f":"IF(LEFT(D48,2)=\"Mg\", VLOOKUP(A48,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",C48=\"d\",C48=\"f\")),\n(SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$J$2),\n\nIF(AND(B48=\"D\",C48=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(B48=\"D\", (VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A48,Quantities[],Quantities!$P$2)*VLOOKUP(A48,Quantities[],Quantities!$O$2)\n+VLOOKUP(A48,Quantities[],Quantities!$R$2)*VLOOKUP(A48,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A48,Quantities[],Quantities!$T$2)*VLOOKUP(A48,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF($B48=\"Q\", (SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D48,1)=\"U\",\"-\",VLOOKUP(D48,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$21","v":1501},"A","a","Mg1","1501-A-a-Mg1",{"$f":"IF(D49=\"Comb1\",CONCATENATE(VLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B49=\"B\",C49=\"a\"), \" Scraper Grading\", \"\"),\nIF(C49=\"b\",\"\",\"-\"),\nIF(C49=\"b\",\"\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",VLOOKUP(C49,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\",OR($C49=\"b\",$C49=\"f\")),\"\",VLOOKUP($A49,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),IF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\"),VLOOKUP($A49,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",VLOOKUP($A49,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"5A Waste "},{"$f":"IF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A49,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A49,\"0\"),2)=\"00\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nIF(C49=\"f\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nVLOOKUP(A49,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",C49=\"d\"),AND(C49=\"f\",B49=\"D\")),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$I$2),\n\nIF(AND(B49=\"D\",C49=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B49=\"D\",B49=\"Q\"),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$G$2)\n))))","v":610},{"$f":"IF(LEFT(D49,2)=\"Mg\", VLOOKUP(A49,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",C49=\"d\",C49=\"f\")),\n(SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$J$2),\n\nIF(AND(B49=\"D\",C49=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(B49=\"D\", (VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A49,Quantities[],Quantities!$P$2)*VLOOKUP(A49,Quantities[],Quantities!$O$2)\n+VLOOKUP(A49,Quantities[],Quantities!$R$2)*VLOOKUP(A49,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A49,Quantities[],Quantities!$T$2)*VLOOKUP(A49,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF($B49=\"Q\", (SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D49,1)=\"U\",\"-\",VLOOKUP(D49,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$39","v":2200},"A","a","Dz2","2200-A-a-Dz2",{"$f":"IF(D50=\"Comb1\",CONCATENATE(VLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B50=\"B\",C50=\"a\"), \" Scraper Grading\", \"\"),\nIF(C50=\"b\",\"\",\"-\"),\nIF(C50=\"b\",\"\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",VLOOKUP(C50,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Pit-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\",OR($C50=\"b\",$C50=\"f\")),\"\",VLOOKUP($A50,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),IF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\"),VLOOKUP($A50,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",VLOOKUP($A50,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A50,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A50,\"0\"),2)=\"00\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nIF(C50=\"f\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nVLOOKUP(A50,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",C50=\"d\"),AND(C50=\"f\",B50=\"D\")),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$I$2),\n\nIF(AND(B50=\"D\",C50=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B50=\"D\",B50=\"Q\"),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D50,2)=\"Mg\", VLOOKUP(A50,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",C50=\"d\",C50=\"f\")),\n(SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$J$2),\n\nIF(AND(B50=\"D\",C50=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(B50=\"D\", (VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A50,Quantities[],Quantities!$P$2)*VLOOKUP(A50,Quantities[],Quantities!$O$2)\n+VLOOKUP(A50,Quantities[],Quantities!$R$2)*VLOOKUP(A50,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A50,Quantities[],Quantities!$T$2)*VLOOKUP(A50,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF($B50=\"Q\", (SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D50,1)=\"U\",\"-\",VLOOKUP(D50,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$18","v":1401},"A","a","Mg1","1401-A-a-Mg1",{"$f":"IF(D51=\"Comb1\",CONCATENATE(VLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B51=\"B\",C51=\"a\"), \" Scraper Grading\", \"\"),\nIF(C51=\"b\",\"\",\"-\"),\nIF(C51=\"b\",\"\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",VLOOKUP(C51,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\",OR($C51=\"b\",$C51=\"f\")),\"\",VLOOKUP($A51,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),IF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\"),VLOOKUP($A51,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",VLOOKUP($A51,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 1) "},{"$f":"IF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A51,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A51,\"0\"),2)=\"00\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nIF(C51=\"f\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nVLOOKUP(A51,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",C51=\"d\"),AND(C51=\"f\",B51=\"D\")),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$I$2),\n\nIF(AND(B51=\"D\",C51=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B51=\"D\",B51=\"Q\"),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$G$2)\n))))","v":480},{"$f":"IF(LEFT(D51,2)=\"Mg\", VLOOKUP(A51,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",C51=\"d\",C51=\"f\")),\n(SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$J$2),\n\nIF(AND(B51=\"D\",C51=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(B51=\"D\", (VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A51,Quantities[],Quantities!$P$2)*VLOOKUP(A51,Quantities[],Quantities!$O$2)\n+VLOOKUP(A51,Quantities[],Quantities!$R$2)*VLOOKUP(A51,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A51,Quantities[],Quantities!$T$2)*VLOOKUP(A51,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF($B51=\"Q\", (SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D51,1)=\"U\",\"-\",VLOOKUP(D51,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$30","v":1801},"A","a","Mg1","1801-A-a-Mg1",{"$f":"IF(D52=\"Comb1\",CONCATENATE(VLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B52=\"B\",C52=\"a\"), \" Scraper Grading\", \"\"),\nIF(C52=\"b\",\"\",\"-\"),\nIF(C52=\"b\",\"\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",VLOOKUP(C52,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\",OR($C52=\"b\",$C52=\"f\")),\"\",VLOOKUP($A52,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),IF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\"),VLOOKUP($A52,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",VLOOKUP($A52,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"IF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A52,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A52,\"0\"),2)=\"00\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nIF(C52=\"f\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nVLOOKUP(A52,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",C52=\"d\"),AND(C52=\"f\",B52=\"D\")),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$I$2),\n\nIF(AND(B52=\"D\",C52=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B52=\"D\",B52=\"Q\"),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$G$2)\n))))","v":740},{"$f":"IF(LEFT(D52,2)=\"Mg\", VLOOKUP(A52,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",C52=\"d\",C52=\"f\")),\n(SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$J$2),\n\nIF(AND(B52=\"D\",C52=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(B52=\"D\", (VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A52,Quantities[],Quantities!$P$2)*VLOOKUP(A52,Quantities[],Quantities!$O$2)\n+VLOOKUP(A52,Quantities[],Quantities!$R$2)*VLOOKUP(A52,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A52,Quantities[],Quantities!$T$2)*VLOOKUP(A52,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF($B52=\"Q\", (SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D52,1)=\"U\",\"-\",VLOOKUP(D52,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$24","v":1601},"A","a","Mg1","1601-A-a-Mg1",{"$f":"IF(D53=\"Comb1\",CONCATENATE(VLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B53=\"B\",C53=\"a\"), \" Scraper Grading\", \"\"),\nIF(C53=\"b\",\"\",\"-\"),\nIF(C53=\"b\",\"\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",VLOOKUP(C53,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\",OR($C53=\"b\",$C53=\"f\")),\"\",VLOOKUP($A53,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),IF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\"),VLOOKUP($A53,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",VLOOKUP($A53,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6B Leach, 6D Leach "},{"$f":"IF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A53,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A53,\"0\"),2)=\"00\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nIF(C53=\"f\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nVLOOKUP(A53,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",C53=\"d\"),AND(C53=\"f\",B53=\"D\")),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$I$2),\n\nIF(AND(B53=\"D\",C53=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B53=\"D\",B53=\"Q\"),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$G$2)\n))))","v":350},{"$f":"IF(LEFT(D53,2)=\"Mg\", VLOOKUP(A53,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",C53=\"d\",C53=\"f\")),\n(SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$J$2),\n\nIF(AND(B53=\"D\",C53=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(B53=\"D\", (VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A53,Quantities[],Quantities!$P$2)*VLOOKUP(A53,Quantities[],Quantities!$O$2)\n+VLOOKUP(A53,Quantities[],Quantities!$R$2)*VLOOKUP(A53,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A53,Quantities[],Quantities!$T$2)*VLOOKUP(A53,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF($B53=\"Q\", (SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D53,1)=\"U\",\"-\",VLOOKUP(D53,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$27","v":1701},"A","a","Mg1","1701-A-a-Mg1",{"$f":"IF(D54=\"Comb1\",CONCATENATE(VLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B54=\"B\",C54=\"a\"), \" Scraper Grading\", \"\"),\nIF(C54=\"b\",\"\",\"-\"),\nIF(C54=\"b\",\"\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",VLOOKUP(C54,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\",OR($C54=\"b\",$C54=\"f\")),\"\",VLOOKUP($A54,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),IF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\"),VLOOKUP($A54,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",VLOOKUP($A54,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6C Leach "},{"$f":"IF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A54,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A54,\"0\"),2)=\"00\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nIF(C54=\"f\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nVLOOKUP(A54,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",C54=\"d\"),AND(C54=\"f\",B54=\"D\")),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$I$2),\n\nIF(AND(B54=\"D\",C54=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B54=\"D\",B54=\"Q\"),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$G$2)\n))))","v":180},{"$f":"IF(LEFT(D54,2)=\"Mg\", VLOOKUP(A54,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",C54=\"d\",C54=\"f\")),\n(SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$J$2),\n\nIF(AND(B54=\"D\",C54=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(B54=\"D\", (VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A54,Quantities[],Quantities!$P$2)*VLOOKUP(A54,Quantities[],Quantities!$O$2)\n+VLOOKUP(A54,Quantities[],Quantities!$R$2)*VLOOKUP(A54,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A54,Quantities[],Quantities!$T$2)*VLOOKUP(A54,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF($B54=\"Q\", (SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D54,1)=\"U\",\"-\",VLOOKUP(D54,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$42","v":2301},"A","a","Mg1","2301-A-a-Mg1",{"$f":"IF(D55=\"Comb1\",CONCATENATE(VLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B55=\"B\",C55=\"a\"), \" Scraper Grading\", \"\"),\nIF(C55=\"b\",\"\",\"-\"),\nIF(C55=\"b\",\"\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",VLOOKUP(C55,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\",OR($C55=\"b\",$C55=\"f\")),\"\",VLOOKUP($A55,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),IF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\"),VLOOKUP($A55,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",VLOOKUP($A55,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6A Leach "},{"$f":"IF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A55,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A55,\"0\"),2)=\"00\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nIF(C55=\"f\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nVLOOKUP(A55,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",C55=\"d\"),AND(C55=\"f\",B55=\"D\")),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$I$2),\n\nIF(AND(B55=\"D\",C55=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B55=\"D\",B55=\"Q\"),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$G$2)\n))))","v":500},{"$f":"IF(LEFT(D55,2)=\"Mg\", VLOOKUP(A55,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",C55=\"d\",C55=\"f\")),\n(SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$J$2),\n\nIF(AND(B55=\"D\",C55=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(B55=\"D\", (VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A55,Quantities[],Quantities!$P$2)*VLOOKUP(A55,Quantities[],Quantities!$O$2)\n+VLOOKUP(A55,Quantities[],Quantities!$R$2)*VLOOKUP(A55,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A55,Quantities[],Quantities!$T$2)*VLOOKUP(A55,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF($B55=\"Q\", (SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D55,1)=\"U\",\"-\",VLOOKUP(D55,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$34","v":2001},"A","a","Mg1","2001-A-a-Mg1",{"$f":"IF(D56=\"Comb1\",CONCATENATE(VLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B56=\"B\",C56=\"a\"), \" Scraper Grading\", \"\"),\nIF(C56=\"b\",\"\",\"-\"),\nIF(C56=\"b\",\"\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",VLOOKUP(C56,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\",OR($C56=\"b\",$C56=\"f\")),\"\",VLOOKUP($A56,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),IF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\"),VLOOKUP($A56,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",VLOOKUP($A56,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"9A Waste  "},{"$f":"IF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A56,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A56,\"0\"),2)=\"00\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nIF(C56=\"f\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nVLOOKUP(A56,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",C56=\"d\"),AND(C56=\"f\",B56=\"D\")),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$I$2),\n\nIF(AND(B56=\"D\",C56=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B56=\"D\",B56=\"Q\"),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$G$2)\n))))","v":285},{"$f":"IF(LEFT(D56,2)=\"Mg\", VLOOKUP(A56,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",C56=\"d\",C56=\"f\")),\n(SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$J$2),\n\nIF(AND(B56=\"D\",C56=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(B56=\"D\", (VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A56,Quantities[],Quantities!$P$2)*VLOOKUP(A56,Quantities[],Quantities!$O$2)\n+VLOOKUP(A56,Quantities[],Quantities!$R$2)*VLOOKUP(A56,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A56,Quantities[],Quantities!$T$2)*VLOOKUP(A56,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF($B56=\"Q\", (SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D56,1)=\"U\",\"-\",VLOOKUP(D56,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$32","v":1900},"A","a","Dz2","1900-A-a-Dz2",{"$f":"IF(D57=\"Comb1\",CONCATENATE(VLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B57=\"B\",C57=\"a\"), \" Scraper Grading\", \"\"),\nIF(C57=\"b\",\"\",\"-\"),\nIF(C57=\"b\",\"\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",VLOOKUP(C57,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\",OR($C57=\"b\",$C57=\"f\")),\"\",VLOOKUP($A57,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),IF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\"),VLOOKUP($A57,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",VLOOKUP($A57,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 8A Waste, 8C Waste"},{"$f":"IF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A57,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A57,\"0\"),2)=\"00\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nIF(C57=\"f\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nVLOOKUP(A57,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",C57=\"d\"),AND(C57=\"f\",B57=\"D\")),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$I$2),\n\nIF(AND(B57=\"D\",C57=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B57=\"D\",B57=\"Q\"),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\", VLOOKUP(A57,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",C57=\"d\",C57=\"f\")),\n(SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$J$2),\n\nIF(AND(B57=\"D\",C57=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(B57=\"D\", (VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A57,Quantities[],Quantities!$P$2)*VLOOKUP(A57,Quantities[],Quantities!$O$2)\n+VLOOKUP(A57,Quantities[],Quantities!$R$2)*VLOOKUP(A57,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A57,Quantities[],Quantities!$T$2)*VLOOKUP(A57,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF($B57=\"Q\", (SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D57,1)=\"U\",\"-\",VLOOKUP(D57,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$61","v":2701},"A","a","Dz2","2701-A-a-Dz2",{"$f":"IF(D58=\"Comb1\",CONCATENATE(VLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B58=\"B\",C58=\"a\"), \" Scraper Grading\", \"\"),\nIF(C58=\"b\",\"\",\"-\"),\nIF(C58=\"b\",\"\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",VLOOKUP(C58,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\",OR($C58=\"b\",$C58=\"f\")),\"\",VLOOKUP($A58,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),IF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\"),VLOOKUP($A58,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",VLOOKUP($A58,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A58,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A58,\"0\"),2)=\"00\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nIF(C58=\"f\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nVLOOKUP(A58,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",C58=\"d\"),AND(C58=\"f\",B58=\"D\")),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$I$2),\n\nIF(AND(B58=\"D\",C58=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B58=\"D\",B58=\"Q\"),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\", VLOOKUP(A58,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",C58=\"d\",C58=\"f\")),\n(SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$J$2),\n\nIF(AND(B58=\"D\",C58=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(B58=\"D\", (VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A58,Quantities[],Quantities!$P$2)*VLOOKUP(A58,Quantities[],Quantities!$O$2)\n+VLOOKUP(A58,Quantities[],Quantities!$R$2)*VLOOKUP(A58,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A58,Quantities[],Quantities!$T$2)*VLOOKUP(A58,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF($B58=\"Q\", (SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D58,1)=\"U\",\"-\",VLOOKUP(D58,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$79","v":3300},"A","a","Dz2","3300-A-a-Dz2",{"$f":"IF(D59=\"Comb1\",CONCATENATE(VLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B59=\"B\",C59=\"a\"), \" Scraper Grading\", \"\"),\nIF(C59=\"b\",\"\",\"-\"),\nIF(C59=\"b\",\"\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",VLOOKUP(C59,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\",OR($C59=\"b\",$C59=\"f\")),\"\",VLOOKUP($A59,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),IF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\"),VLOOKUP($A59,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",VLOOKUP($A59,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Unplanned Disturbance Area"},{"$f":"IF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A59,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A59,\"0\"),2)=\"00\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nIF(C59=\"f\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nVLOOKUP(A59,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",C59=\"d\"),AND(C59=\"f\",B59=\"D\")),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$I$2),\n\nIF(AND(B59=\"D\",C59=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B59=\"D\",B59=\"Q\"),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\", VLOOKUP(A59,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",C59=\"d\",C59=\"f\")),\n(SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$J$2),\n\nIF(AND(B59=\"D\",C59=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(B59=\"D\", (VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A59,Quantities[],Quantities!$P$2)*VLOOKUP(A59,Quantities[],Quantities!$O$2)\n+VLOOKUP(A59,Quantities[],Quantities!$R$2)*VLOOKUP(A59,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A59,Quantities[],Quantities!$T$2)*VLOOKUP(A59,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF($B59=\"Q\", (SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D59,1)=\"U\",\"-\",VLOOKUP(D59,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$37","v":2101},"A","a","Dz2","2101-A-a-Dz2",{"$f":"IF(D60=\"Comb1\",CONCATENATE(VLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B60=\"B\",C60=\"a\"), \" Scraper Grading\", \"\"),\nIF(C60=\"b\",\"\",\"-\"),\nIF(C60=\"b\",\"\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",VLOOKUP(C60,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-North-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\",OR($C60=\"b\",$C60=\"f\")),\"\",VLOOKUP($A60,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),IF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\"),VLOOKUP($A60,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",VLOOKUP($A60,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"9AX Waste "},{"$f":"IF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A60,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A60,\"0\"),2)=\"00\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nIF(C60=\"f\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nVLOOKUP(A60,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",C60=\"d\"),AND(C60=\"f\",B60=\"D\")),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$I$2),\n\nIF(AND(B60=\"D\",C60=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B60=\"D\",B60=\"Q\"),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$G$2)\n))))","v":458},{"$f":"IF(LEFT(D60,2)=\"Mg\", VLOOKUP(A60,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",C60=\"d\",C60=\"f\")),\n(SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$J$2),\n\nIF(AND(B60=\"D\",C60=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(B60=\"D\", (VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A60,Quantities[],Quantities!$P$2)*VLOOKUP(A60,Quantities[],Quantities!$O$2)\n+VLOOKUP(A60,Quantities[],Quantities!$R$2)*VLOOKUP(A60,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A60,Quantities[],Quantities!$T$2)*VLOOKUP(A60,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF($B60=\"Q\", (SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D60,1)=\"U\",\"-\",VLOOKUP(D60,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$38","v":2102},"A","a","Dz2","2102-A-a-Dz2",{"$f":"IF(D61=\"Comb1\",CONCATENATE(VLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B61=\"B\",C61=\"a\"), \" Scraper Grading\", \"\"),\nIF(C61=\"b\",\"\",\"-\"),\nIF(C61=\"b\",\"\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",VLOOKUP(C61,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-South-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\",OR($C61=\"b\",$C61=\"f\")),\"\",VLOOKUP($A61,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),IF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\"),VLOOKUP($A61,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",VLOOKUP($A61,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"9AX Waste "},{"$f":"IF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A61,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A61,\"0\"),2)=\"00\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nIF(C61=\"f\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nVLOOKUP(A61,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",C61=\"d\"),AND(C61=\"f\",B61=\"D\")),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$I$2),\n\nIF(AND(B61=\"D\",C61=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B61=\"D\",B61=\"Q\"),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$G$2)\n))))","v":235},{"$f":"IF(LEFT(D61,2)=\"Mg\", VLOOKUP(A61,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",C61=\"d\",C61=\"f\")),\n(SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$J$2),\n\nIF(AND(B61=\"D\",C61=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(B61=\"D\", (VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A61,Quantities[],Quantities!$P$2)*VLOOKUP(A61,Quantities[],Quantities!$O$2)\n+VLOOKUP(A61,Quantities[],Quantities!$R$2)*VLOOKUP(A61,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A61,Quantities[],Quantities!$T$2)*VLOOKUP(A61,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF($B61=\"Q\", (SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D61,1)=\"U\",\"-\",VLOOKUP(D61,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$59","v":2600},"A","a","Dz2","2600-A-a-Dz2",{"$f":"IF(D62=\"Comb1\",CONCATENATE(VLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B62=\"B\",C62=\"a\"), \" Scraper Grading\", \"\"),\nIF(C62=\"b\",\"\",\"-\"),\nIF(C62=\"b\",\"\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",VLOOKUP(C62,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\",OR($C62=\"b\",$C62=\"f\")),\"\",VLOOKUP($A62,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),IF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\"),VLOOKUP($A62,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",VLOOKUP($A62,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A62,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A62,\"0\"),2)=\"00\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nIF(C62=\"f\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nVLOOKUP(A62,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",C62=\"d\"),AND(C62=\"f\",B62=\"D\")),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$I$2),\n\nIF(AND(B62=\"D\",C62=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B62=\"D\",B62=\"Q\"),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D62,2)=\"Mg\", VLOOKUP(A62,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",C62=\"d\",C62=\"f\")),\n(SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$J$2),\n\nIF(AND(B62=\"D\",C62=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(B62=\"D\", (VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A62,Quantities[],Quantities!$P$2)*VLOOKUP(A62,Quantities[],Quantities!$O$2)\n+VLOOKUP(A62,Quantities[],Quantities!$R$2)*VLOOKUP(A62,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A62,Quantities[],Quantities!$T$2)*VLOOKUP(A62,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF($B62=\"Q\", (SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D62,1)=\"U\",\"-\",VLOOKUP(D62,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$65","v":2802},"A","a","Mg1","2802-A-a-Mg1",{"$f":"IF(D63=\"Comb1\",CONCATENATE(VLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B63=\"B\",C63=\"a\"), \" Scraper Grading\", \"\"),\nIF(C63=\"b\",\"\",\"-\"),\nIF(C63=\"b\",\"\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",VLOOKUP(C63,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\",OR($C63=\"b\",$C63=\"f\")),\"\",VLOOKUP($A63,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),IF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\"),VLOOKUP($A63,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",VLOOKUP($A63,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Other Borrow Areas "},{"$f":"IF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A63,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A63,\"0\"),2)=\"00\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nIF(C63=\"f\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nVLOOKUP(A63,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",C63=\"d\"),AND(C63=\"f\",B63=\"D\")),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$I$2),\n\nIF(AND(B63=\"D\",C63=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B63=\"D\",B63=\"Q\"),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\", VLOOKUP(A63,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",C63=\"d\",C63=\"f\")),\n(SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$J$2),\n\nIF(AND(B63=\"D\",C63=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(B63=\"D\", (VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A63,Quantities[],Quantities!$P$2)*VLOOKUP(A63,Quantities[],Quantities!$O$2)\n+VLOOKUP(A63,Quantities[],Quantities!$R$2)*VLOOKUP(A63,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A63,Quantities[],Quantities!$T$2)*VLOOKUP(A63,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF($B63=\"Q\", (SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D63,1)=\"U\",\"-\",VLOOKUP(D63,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$5","v":1001},"E","c","Rp1","1001-E-c-Rp1",{"$f":"IF(D64=\"Comb1\",CONCATENATE(VLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B64=\"B\",C64=\"a\"), \" Scraper Grading\", \"\"),\nIF(C64=\"b\",\"\",\"-\"),\nIF(C64=\"b\",\"\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",VLOOKUP(C64,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\",OR($C64=\"b\",$C64=\"f\")),\"\",VLOOKUP($A64,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),IF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\"),VLOOKUP($A64,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",VLOOKUP($A64,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"1A Leach, 1B Leach  "},{"$f":"IF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A64,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A64,\"0\"),2)=\"00\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nIF(C64=\"f\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nVLOOKUP(A64,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",C64=\"d\"),AND(C64=\"f\",B64=\"D\")),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$I$2),\n\nIF(AND(B64=\"D\",C64=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B64=\"D\",B64=\"Q\"),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$G$2)\n))))","v":430},{"$f":"IF(LEFT(D64,2)=\"Mg\", VLOOKUP(A64,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",C64=\"d\",C64=\"f\")),\n(SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$J$2),\n\nIF(AND(B64=\"D\",C64=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(B64=\"D\", (VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A64,Quantities[],Quantities!$P$2)*VLOOKUP(A64,Quantities[],Quantities!$O$2)\n+VLOOKUP(A64,Quantities[],Quantities!$R$2)*VLOOKUP(A64,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A64,Quantities[],Quantities!$T$2)*VLOOKUP(A64,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF($B64=\"Q\", (SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D64,1)=\"U\",\"-\",VLOOKUP(D64,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$10","v":1201},"E","c","Rp1","1201-E-c-Rp1",{"$f":"IF(D65=\"Comb1\",CONCATENATE(VLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B65=\"B\",C65=\"a\"), \" Scraper Grading\", \"\"),\nIF(C65=\"b\",\"\",\"-\"),\nIF(C65=\"b\",\"\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",VLOOKUP(C65,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\",OR($C65=\"b\",$C65=\"f\")),\"\",VLOOKUP($A65,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),IF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\"),VLOOKUP($A65,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",VLOOKUP($A65,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"IF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A65,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A65,\"0\"),2)=\"00\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nIF(C65=\"f\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nVLOOKUP(A65,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",C65=\"d\"),AND(C65=\"f\",B65=\"D\")),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$I$2),\n\nIF(AND(B65=\"D\",C65=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B65=\"D\",B65=\"Q\"),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$G$2)\n))))","v":370},{"$f":"IF(LEFT(D65,2)=\"Mg\", VLOOKUP(A65,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",C65=\"d\",C65=\"f\")),\n(SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$J$2),\n\nIF(AND(B65=\"D\",C65=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(B65=\"D\", (VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A65,Quantities[],Quantities!$P$2)*VLOOKUP(A65,Quantities[],Quantities!$O$2)\n+VLOOKUP(A65,Quantities[],Quantities!$R$2)*VLOOKUP(A65,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A65,Quantities[],Quantities!$T$2)*VLOOKUP(A65,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF($B65=\"Q\", (SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D65,1)=\"U\",\"-\",VLOOKUP(D65,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$13","v":1301},"E","c","Rp1","1301-E-c-Rp1",{"$f":"IF(D66=\"Comb1\",CONCATENATE(VLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B66=\"B\",C66=\"a\"), \" Scraper Grading\", \"\"),\nIF(C66=\"b\",\"\",\"-\"),\nIF(C66=\"b\",\"\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",VLOOKUP(C66,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\",OR($C66=\"b\",$C66=\"f\")),\"\",VLOOKUP($A66,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),IF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\"),VLOOKUP($A66,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",VLOOKUP($A66,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach, 3B Waste "},{"$f":"IF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A66,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A66,\"0\"),2)=\"00\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nIF(C66=\"f\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nVLOOKUP(A66,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",C66=\"d\"),AND(C66=\"f\",B66=\"D\")),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$I$2),\n\nIF(AND(B66=\"D\",C66=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B66=\"D\",B66=\"Q\"),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$G$2)\n))))","v":560},{"$f":"IF(LEFT(D66,2)=\"Mg\", VLOOKUP(A66,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",C66=\"d\",C66=\"f\")),\n(SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$J$2),\n\nIF(AND(B66=\"D\",C66=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(B66=\"D\", (VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A66,Quantities[],Quantities!$P$2)*VLOOKUP(A66,Quantities[],Quantities!$O$2)\n+VLOOKUP(A66,Quantities[],Quantities!$R$2)*VLOOKUP(A66,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A66,Quantities[],Quantities!$T$2)*VLOOKUP(A66,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF($B66=\"Q\", (SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D66,1)=\"U\",\"-\",VLOOKUP(D66,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$21","v":1501},"E","c","Rp1","1501-E-c-Rp1",{"$f":"IF(D67=\"Comb1\",CONCATENATE(VLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B67=\"B\",C67=\"a\"), \" Scraper Grading\", \"\"),\nIF(C67=\"b\",\"\",\"-\"),\nIF(C67=\"b\",\"\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",VLOOKUP(C67,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\",OR($C67=\"b\",$C67=\"f\")),\"\",VLOOKUP($A67,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),IF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\"),VLOOKUP($A67,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",VLOOKUP($A67,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"5A Waste "},{"$f":"IF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A67,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A67,\"0\"),2)=\"00\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nIF(C67=\"f\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nVLOOKUP(A67,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",C67=\"d\"),AND(C67=\"f\",B67=\"D\")),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$I$2),\n\nIF(AND(B67=\"D\",C67=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B67=\"D\",B67=\"Q\"),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$G$2)\n))))","v":610},{"$f":"IF(LEFT(D67,2)=\"Mg\", VLOOKUP(A67,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",C67=\"d\",C67=\"f\")),\n(SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$J$2),\n\nIF(AND(B67=\"D\",C67=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(B67=\"D\", (VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A67,Quantities[],Quantities!$P$2)*VLOOKUP(A67,Quantities[],Quantities!$O$2)\n+VLOOKUP(A67,Quantities[],Quantities!$R$2)*VLOOKUP(A67,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A67,Quantities[],Quantities!$T$2)*VLOOKUP(A67,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF($B67=\"Q\", (SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D67,1)=\"U\",\"-\",VLOOKUP(D67,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$39","v":2200},"E","c","Rp1","2200-E-c-Rp1",{"$f":"IF(D68=\"Comb1\",CONCATENATE(VLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B68=\"B\",C68=\"a\"), \" Scraper Grading\", \"\"),\nIF(C68=\"b\",\"\",\"-\"),\nIF(C68=\"b\",\"\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",VLOOKUP(C68,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\",OR($C68=\"b\",$C68=\"f\")),\"\",VLOOKUP($A68,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),IF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\"),VLOOKUP($A68,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",VLOOKUP($A68,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A68,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A68,\"0\"),2)=\"00\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nIF(C68=\"f\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nVLOOKUP(A68,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",C68=\"d\"),AND(C68=\"f\",B68=\"D\")),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$I$2),\n\nIF(AND(B68=\"D\",C68=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B68=\"D\",B68=\"Q\"),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D68,2)=\"Mg\", VLOOKUP(A68,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",C68=\"d\",C68=\"f\")),\n(SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$J$2),\n\nIF(AND(B68=\"D\",C68=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(B68=\"D\", (VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A68,Quantities[],Quantities!$P$2)*VLOOKUP(A68,Quantities[],Quantities!$O$2)\n+VLOOKUP(A68,Quantities[],Quantities!$R$2)*VLOOKUP(A68,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A68,Quantities[],Quantities!$T$2)*VLOOKUP(A68,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF($B68=\"Q\", (SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D68,1)=\"U\",\"-\",VLOOKUP(D68,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$18","v":1401},"E","c","Rp1","1401-E-c-Rp1",{"$f":"IF(D69=\"Comb1\",CONCATENATE(VLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B69=\"B\",C69=\"a\"), \" Scraper Grading\", \"\"),\nIF(C69=\"b\",\"\",\"-\"),\nIF(C69=\"b\",\"\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",VLOOKUP(C69,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\",OR($C69=\"b\",$C69=\"f\")),\"\",VLOOKUP($A69,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),IF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\"),VLOOKUP($A69,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",VLOOKUP($A69,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 1) "},{"$f":"IF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A69,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A69,\"0\"),2)=\"00\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nIF(C69=\"f\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nVLOOKUP(A69,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",C69=\"d\"),AND(C69=\"f\",B69=\"D\")),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$I$2),\n\nIF(AND(B69=\"D\",C69=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B69=\"D\",B69=\"Q\"),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$G$2)\n))))","v":480},{"$f":"IF(LEFT(D69,2)=\"Mg\", VLOOKUP(A69,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",C69=\"d\",C69=\"f\")),\n(SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$J$2),\n\nIF(AND(B69=\"D\",C69=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(B69=\"D\", (VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A69,Quantities[],Quantities!$P$2)*VLOOKUP(A69,Quantities[],Quantities!$O$2)\n+VLOOKUP(A69,Quantities[],Quantities!$R$2)*VLOOKUP(A69,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A69,Quantities[],Quantities!$T$2)*VLOOKUP(A69,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF($B69=\"Q\", (SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D69,1)=\"U\",\"-\",VLOOKUP(D69,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$30","v":1801},"E","c","Rp1","1801-E-c-Rp1",{"$f":"IF(D70=\"Comb1\",CONCATENATE(VLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B70=\"B\",C70=\"a\"), \" Scraper Grading\", \"\"),\nIF(C70=\"b\",\"\",\"-\"),\nIF(C70=\"b\",\"\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",VLOOKUP(C70,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\",OR($C70=\"b\",$C70=\"f\")),\"\",VLOOKUP($A70,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),IF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\"),VLOOKUP($A70,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",VLOOKUP($A70,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"IF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A70,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A70,\"0\"),2)=\"00\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nIF(C70=\"f\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nVLOOKUP(A70,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",C70=\"d\"),AND(C70=\"f\",B70=\"D\")),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$I$2),\n\nIF(AND(B70=\"D\",C70=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B70=\"D\",B70=\"Q\"),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$G$2)\n))))","v":740},{"$f":"IF(LEFT(D70,2)=\"Mg\", VLOOKUP(A70,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",C70=\"d\",C70=\"f\")),\n(SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$J$2),\n\nIF(AND(B70=\"D\",C70=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(B70=\"D\", (VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A70,Quantities[],Quantities!$P$2)*VLOOKUP(A70,Quantities[],Quantities!$O$2)\n+VLOOKUP(A70,Quantities[],Quantities!$R$2)*VLOOKUP(A70,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A70,Quantities[],Quantities!$T$2)*VLOOKUP(A70,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF($B70=\"Q\", (SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D70,1)=\"U\",\"-\",VLOOKUP(D70,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$24","v":1601},"E","c","Rp1","1601-E-c-Rp1",{"$f":"IF(D71=\"Comb1\",CONCATENATE(VLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B71=\"B\",C71=\"a\"), \" Scraper Grading\", \"\"),\nIF(C71=\"b\",\"\",\"-\"),\nIF(C71=\"b\",\"\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",VLOOKUP(C71,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\",OR($C71=\"b\",$C71=\"f\")),\"\",VLOOKUP($A71,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),IF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\"),VLOOKUP($A71,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",VLOOKUP($A71,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6B Leach, 6D Leach "},{"$f":"IF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A71,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A71,\"0\"),2)=\"00\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nIF(C71=\"f\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nVLOOKUP(A71,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",C71=\"d\"),AND(C71=\"f\",B71=\"D\")),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$I$2),\n\nIF(AND(B71=\"D\",C71=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B71=\"D\",B71=\"Q\"),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$G$2)\n))))","v":350},{"$f":"IF(LEFT(D71,2)=\"Mg\", VLOOKUP(A71,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",C71=\"d\",C71=\"f\")),\n(SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$J$2),\n\nIF(AND(B71=\"D\",C71=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(B71=\"D\", (VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A71,Quantities[],Quantities!$P$2)*VLOOKUP(A71,Quantities[],Quantities!$O$2)\n+VLOOKUP(A71,Quantities[],Quantities!$R$2)*VLOOKUP(A71,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A71,Quantities[],Quantities!$T$2)*VLOOKUP(A71,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF($B71=\"Q\", (SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D71,1)=\"U\",\"-\",VLOOKUP(D71,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$27","v":1701},"E","c","Rp1","1701-E-c-Rp1",{"$f":"IF(D72=\"Comb1\",CONCATENATE(VLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B72=\"B\",C72=\"a\"), \" Scraper Grading\", \"\"),\nIF(C72=\"b\",\"\",\"-\"),\nIF(C72=\"b\",\"\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",VLOOKUP(C72,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\",OR($C72=\"b\",$C72=\"f\")),\"\",VLOOKUP($A72,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),IF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\"),VLOOKUP($A72,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",VLOOKUP($A72,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6C Leach "},{"$f":"IF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A72,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A72,\"0\"),2)=\"00\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nIF(C72=\"f\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nVLOOKUP(A72,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",C72=\"d\"),AND(C72=\"f\",B72=\"D\")),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$I$2),\n\nIF(AND(B72=\"D\",C72=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B72=\"D\",B72=\"Q\"),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$G$2)\n))))","v":180},{"$f":"IF(LEFT(D72,2)=\"Mg\", VLOOKUP(A72,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",C72=\"d\",C72=\"f\")),\n(SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$J$2),\n\nIF(AND(B72=\"D\",C72=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(B72=\"D\", (VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A72,Quantities[],Quantities!$P$2)*VLOOKUP(A72,Quantities[],Quantities!$O$2)\n+VLOOKUP(A72,Quantities[],Quantities!$R$2)*VLOOKUP(A72,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A72,Quantities[],Quantities!$T$2)*VLOOKUP(A72,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF($B72=\"Q\", (SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D72,1)=\"U\",\"-\",VLOOKUP(D72,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$42","v":2301},"E","c","Rp1","2301-E-c-Rp1",{"$f":"IF(D73=\"Comb1\",CONCATENATE(VLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B73=\"B\",C73=\"a\"), \" Scraper Grading\", \"\"),\nIF(C73=\"b\",\"\",\"-\"),\nIF(C73=\"b\",\"\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",VLOOKUP(C73,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\",OR($C73=\"b\",$C73=\"f\")),\"\",VLOOKUP($A73,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),IF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\"),VLOOKUP($A73,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",VLOOKUP($A73,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6A Leach "},{"$f":"IF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A73,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A73,\"0\"),2)=\"00\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nIF(C73=\"f\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nVLOOKUP(A73,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",C73=\"d\"),AND(C73=\"f\",B73=\"D\")),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$I$2),\n\nIF(AND(B73=\"D\",C73=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B73=\"D\",B73=\"Q\"),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$G$2)\n))))","v":500},{"$f":"IF(LEFT(D73,2)=\"Mg\", VLOOKUP(A73,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",C73=\"d\",C73=\"f\")),\n(SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$J$2),\n\nIF(AND(B73=\"D\",C73=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(B73=\"D\", (VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A73,Quantities[],Quantities!$P$2)*VLOOKUP(A73,Quantities[],Quantities!$O$2)\n+VLOOKUP(A73,Quantities[],Quantities!$R$2)*VLOOKUP(A73,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A73,Quantities[],Quantities!$T$2)*VLOOKUP(A73,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF($B73=\"Q\", (SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D73,1)=\"U\",\"-\",VLOOKUP(D73,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$34","v":2001},"E","c","Rp1","2001-E-c-Rp1",{"$f":"IF(D74=\"Comb1\",CONCATENATE(VLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B74=\"B\",C74=\"a\"), \" Scraper Grading\", \"\"),\nIF(C74=\"b\",\"\",\"-\"),\nIF(C74=\"b\",\"\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",VLOOKUP(C74,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Top-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\",OR($C74=\"b\",$C74=\"f\")),\"\",VLOOKUP($A74,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),IF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\"),VLOOKUP($A74,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",VLOOKUP($A74,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"9A Waste  "},{"$f":"IF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A74,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A74,\"0\"),2)=\"00\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nIF(C74=\"f\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nVLOOKUP(A74,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",C74=\"d\"),AND(C74=\"f\",B74=\"D\")),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$I$2),\n\nIF(AND(B74=\"D\",C74=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B74=\"D\",B74=\"Q\"),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$G$2)\n))))","v":285},{"$f":"IF(LEFT(D74,2)=\"Mg\", VLOOKUP(A74,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",C74=\"d\",C74=\"f\")),\n(SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$J$2),\n\nIF(AND(B74=\"D\",C74=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(B74=\"D\", (VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A74,Quantities[],Quantities!$P$2)*VLOOKUP(A74,Quantities[],Quantities!$O$2)\n+VLOOKUP(A74,Quantities[],Quantities!$R$2)*VLOOKUP(A74,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A74,Quantities[],Quantities!$T$2)*VLOOKUP(A74,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF($B74=\"Q\", (SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D74,1)=\"U\",\"-\",VLOOKUP(D74,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$32","v":1900},"E","c","Rp1","1900-E-c-Rp1",{"$f":"IF(D75=\"Comb1\",CONCATENATE(VLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B75=\"B\",C75=\"a\"), \" Scraper Grading\", \"\"),\nIF(C75=\"b\",\"\",\"-\"),\nIF(C75=\"b\",\"\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",VLOOKUP(C75,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\",OR($C75=\"b\",$C75=\"f\")),\"\",VLOOKUP($A75,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),IF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\"),VLOOKUP($A75,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",VLOOKUP($A75,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 8A Waste, 8C Waste"},{"$f":"IF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A75,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A75,\"0\"),2)=\"00\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nIF(C75=\"f\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nVLOOKUP(A75,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",C75=\"d\"),AND(C75=\"f\",B75=\"D\")),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$I$2),\n\nIF(AND(B75=\"D\",C75=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B75=\"D\",B75=\"Q\"),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\", VLOOKUP(A75,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",C75=\"d\",C75=\"f\")),\n(SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$J$2),\n\nIF(AND(B75=\"D\",C75=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(B75=\"D\", (VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A75,Quantities[],Quantities!$P$2)*VLOOKUP(A75,Quantities[],Quantities!$O$2)\n+VLOOKUP(A75,Quantities[],Quantities!$R$2)*VLOOKUP(A75,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A75,Quantities[],Quantities!$T$2)*VLOOKUP(A75,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF($B75=\"Q\", (SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D75,1)=\"U\",\"-\",VLOOKUP(D75,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$61","v":2701},"E","c","Rp1","2701-E-c-Rp1",{"$f":"IF(D76=\"Comb1\",CONCATENATE(VLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B76=\"B\",C76=\"a\"), \" Scraper Grading\", \"\"),\nIF(C76=\"b\",\"\",\"-\"),\nIF(C76=\"b\",\"\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",VLOOKUP(C76,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\",OR($C76=\"b\",$C76=\"f\")),\"\",VLOOKUP($A76,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),IF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\"),VLOOKUP($A76,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",VLOOKUP($A76,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A76,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A76,\"0\"),2)=\"00\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nIF(C76=\"f\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nVLOOKUP(A76,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",C76=\"d\"),AND(C76=\"f\",B76=\"D\")),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$I$2),\n\nIF(AND(B76=\"D\",C76=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B76=\"D\",B76=\"Q\"),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\", VLOOKUP(A76,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",C76=\"d\",C76=\"f\")),\n(SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$J$2),\n\nIF(AND(B76=\"D\",C76=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(B76=\"D\", (VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A76,Quantities[],Quantities!$P$2)*VLOOKUP(A76,Quantities[],Quantities!$O$2)\n+VLOOKUP(A76,Quantities[],Quantities!$R$2)*VLOOKUP(A76,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A76,Quantities[],Quantities!$T$2)*VLOOKUP(A76,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF($B76=\"Q\", (SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D76,1)=\"U\",\"-\",VLOOKUP(D76,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$59","v":2600},"E","c","Rp1","2600-E-c-Rp1",{"$f":"IF(D77=\"Comb1\",CONCATENATE(VLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A77,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B77,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B77=\"B\",C77=\"a\"), \" Scraper Grading\", \"\"),\nIF(C77=\"b\",\"\",\"-\"),\nIF(C77=\"b\",\"\",VLOOKUP(A77,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\"\",VLOOKUP(C77,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\",OR($C77=\"b\",$C77=\"f\")),\"\",VLOOKUP($A77,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),IF(OR(RIGHT(TEXT($A77,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A77,\"0\"),1)=\"5\"),VLOOKUP($A77,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A77,\"0\"),1)=\"5\",VLOOKUP($A77,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A77,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A77,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C77=\"a\",C77=\"c\",C77=\"d\",C77=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A77,\"0\"),2)=\"00\",VLOOKUP(A77,Quantities[],Quantities!$B$2),\nIF(C77=\"f\",VLOOKUP(A77,Quantities[],Quantities!$B$2),\nVLOOKUP(A77,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",C77=\"d\"),AND(C77=\"f\",B77=\"D\")),\nSUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D77,2)=\"Sc\",OR(C77=\"a\",C77=\"f\")),\nVLOOKUP(A77,Quantities[],Quantities!$I$2),\n\nIF(AND(B77=\"D\",C77=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B77=\"D\",B77=\"Q\"),\nSUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A77,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D77,2)=\"Mg\", VLOOKUP(A77,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D77,2)=\"Sc\",B77=\"A\",C77=\"d\",C77=\"f\")),\n(SUM(VLOOKUP($A77,Quantities[],Quantities!$P$2)*VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$R$2)*VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$T$2)*VLOOKUP($A77,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D77,2)=\"Sc\",OR(C77=\"a\",C77=\"f\")),\nVLOOKUP(A77,Quantities[],Quantities!$J$2),\n\nIF(AND(B77=\"D\",C77=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2)),\n\nIF(AND(B77=\"D\", (VLOOKUP(A77,Quantities[],Quantities!$O$2)+VLOOKUP(A77,Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A77,Quantities[],Quantities!$P$2)*VLOOKUP(A77,Quantities[],Quantities!$O$2)\n+VLOOKUP(A77,Quantities[],Quantities!$R$2)*VLOOKUP(A77,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A77,Quantities[],Quantities!$T$2)*VLOOKUP(A77,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A77,Quantities[],Quantities!$O$2)+VLOOKUP(A77,Quantities[],Quantities!$Q$2)+VLOOKUP(A77,Quantities[],Quantities!$S$2)),\n\nIF($B77=\"Q\", (SUM(VLOOKUP($A77,Quantities[],Quantities!$P$2)*VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$R$2)*VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$T$2)*VLOOKUP($A77,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A77,Quantities[],Quantities!$O$2),VLOOKUP($A77,Quantities[],Quantities!$Q$2),VLOOKUP($A77,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A77,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D77,1)=\"U\",\"-\",VLOOKUP(D77,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!A61","v":2701},"K","a","Ex1","2701-K-a-Ex1",{"$f":"IF(D78=\"Comb1\",CONCATENATE(VLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A78,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B78,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B78=\"B\",C78=\"a\"), \" Scraper Grading\", \"\"),\nIF(C78=\"b\",\"\",\"-\"),\nIF(C78=\"b\",\"\",VLOOKUP(A78,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\"\",VLOOKUP(C78,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\",OR($C78=\"b\",$C78=\"f\")),\"\",VLOOKUP($A78,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),IF(OR(RIGHT(TEXT($A78,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A78,\"0\"),1)=\"5\"),VLOOKUP($A78,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A78,\"0\"),1)=\"5\",VLOOKUP($A78,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A78,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A78,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C78=\"a\",C78=\"c\",C78=\"d\",C78=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A78,\"0\"),2)=\"00\",VLOOKUP(A78,Quantities[],Quantities!$B$2),\nIF(C78=\"f\",VLOOKUP(A78,Quantities[],Quantities!$B$2),\nVLOOKUP(A78,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",C78=\"d\"),AND(C78=\"f\",B78=\"D\")),\nSUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D78,2)=\"Sc\",OR(C78=\"a\",C78=\"f\")),\nVLOOKUP(A78,Quantities[],Quantities!$I$2),\n\nIF(AND(B78=\"D\",C78=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B78=\"D\",B78=\"Q\"),\nSUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A78,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\", VLOOKUP(A78,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D78,2)=\"Sc\",B78=\"A\",C78=\"d\",C78=\"f\")),\n(SUM(VLOOKUP($A78,Quantities[],Quantities!$P$2)*VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$R$2)*VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$T$2)*VLOOKUP($A78,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D78,2)=\"Sc\",OR(C78=\"a\",C78=\"f\")),\nVLOOKUP(A78,Quantities[],Quantities!$J$2),\n\nIF(AND(B78=\"D\",C78=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2)),\n\nIF(AND(B78=\"D\", (VLOOKUP(A78,Quantities[],Quantities!$O$2)+VLOOKUP(A78,Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A78,Quantities[],Quantities!$P$2)*VLOOKUP(A78,Quantities[],Quantities!$O$2)\n+VLOOKUP(A78,Quantities[],Quantities!$R$2)*VLOOKUP(A78,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A78,Quantities[],Quantities!$T$2)*VLOOKUP(A78,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A78,Quantities[],Quantities!$O$2)+VLOOKUP(A78,Quantities[],Quantities!$Q$2)+VLOOKUP(A78,Quantities[],Quantities!$S$2)),\n\nIF($B78=\"Q\", (SUM(VLOOKUP($A78,Quantities[],Quantities!$P$2)*VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$R$2)*VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$T$2)*VLOOKUP($A78,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A78,Quantities[],Quantities!$O$2),VLOOKUP($A78,Quantities[],Quantities!$Q$2),VLOOKUP($A78,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A78,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D78,1)=\"U\",\"-\",VLOOKUP(D78,Equipment[],Equipment!$B$2))","v":"Cat 319D L"}]
[{"$f":"Quantities!A62","v":2702},"K","a","Ex1","2702-K-a-Ex1",{"$f":"IF(D79=\"Comb1\",CONCATENATE(VLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A79,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B79,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B79=\"B\",C79=\"a\"), \" Scraper Grading\", \"\"),\nIF(C79=\"b\",\"\",\"-\"),\nIF(C79=\"b\",\"\",VLOOKUP(A79,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\"\",VLOOKUP(C79,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\",OR($C79=\"b\",$C79=\"f\")),\"\",VLOOKUP($A79,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),IF(OR(RIGHT(TEXT($A79,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A79,\"0\"),1)=\"5\"),VLOOKUP($A79,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A79,\"0\"),1)=\"5\",VLOOKUP($A79,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments graded over at closure "},{"$f":"IF(LEFT(TEXT(A79,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A79,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C79=\"a\",C79=\"c\",C79=\"d\",C79=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A79,\"0\"),2)=\"00\",VLOOKUP(A79,Quantities[],Quantities!$B$2),\nIF(C79=\"f\",VLOOKUP(A79,Quantities[],Quantities!$B$2),\nVLOOKUP(A79,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",C79=\"d\"),AND(C79=\"f\",B79=\"D\")),\nSUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D79,2)=\"Sc\",OR(C79=\"a\",C79=\"f\")),\nVLOOKUP(A79,Quantities[],Quantities!$I$2),\n\nIF(AND(B79=\"D\",C79=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B79=\"D\",B79=\"Q\"),\nSUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A79,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\", VLOOKUP(A79,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D79,2)=\"Sc\",B79=\"A\",C79=\"d\",C79=\"f\")),\n(SUM(VLOOKUP($A79,Quantities[],Quantities!$P$2)*VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$R$2)*VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$T$2)*VLOOKUP($A79,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D79,2)=\"Sc\",OR(C79=\"a\",C79=\"f\")),\nVLOOKUP(A79,Quantities[],Quantities!$J$2),\n\nIF(AND(B79=\"D\",C79=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2)),\n\nIF(AND(B79=\"D\", (VLOOKUP(A79,Quantities[],Quantities!$O$2)+VLOOKUP(A79,Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A79,Quantities[],Quantities!$P$2)*VLOOKUP(A79,Quantities[],Quantities!$O$2)\n+VLOOKUP(A79,Quantities[],Quantities!$R$2)*VLOOKUP(A79,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A79,Quantities[],Quantities!$T$2)*VLOOKUP(A79,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A79,Quantities[],Quantities!$O$2)+VLOOKUP(A79,Quantities[],Quantities!$Q$2)+VLOOKUP(A79,Quantities[],Quantities!$S$2)),\n\nIF($B79=\"Q\", (SUM(VLOOKUP($A79,Quantities[],Quantities!$P$2)*VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$R$2)*VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$T$2)*VLOOKUP($A79,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A79,Quantities[],Quantities!$O$2),VLOOKUP($A79,Quantities[],Quantities!$Q$2),VLOOKUP($A79,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A79,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D79,1)=\"U\",\"-\",VLOOKUP(D79,Equipment[],Equipment!$B$2))","v":"Cat 319D L"}]
[{"$f":"Quantities!$A$4","v":1000},"B","b","Dz2","1000-B-b-Dz2",{"$f":"IF(D80=\"Comb1\",CONCATENATE(VLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A80,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B80,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B80=\"B\",C80=\"a\"), \" Scraper Grading\", \"\"),\nIF(C80=\"b\",\"\",\"-\"),\nIF(C80=\"b\",\"\",VLOOKUP(A80,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\"\",VLOOKUP(C80,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\",OR($C80=\"b\",$C80=\"f\")),\"\",VLOOKUP($A80,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),IF(OR(RIGHT(TEXT($A80,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A80,\"0\"),1)=\"5\"),VLOOKUP($A80,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A80,\"0\"),1)=\"5\",VLOOKUP($A80,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A80,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A80,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C80=\"a\",C80=\"c\",C80=\"d\",C80=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A80,\"0\"),2)=\"00\",VLOOKUP(A80,Quantities[],Quantities!$B$2),\nIF(C80=\"f\",VLOOKUP(A80,Quantities[],Quantities!$B$2),\nVLOOKUP(A80,Quantities[],Quantities!$C$2))\n)))","v":"1A Leach, 1B Leach "},{"$f":"IF(OR(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",C80=\"d\"),AND(C80=\"f\",B80=\"D\")),\nSUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D80,2)=\"Sc\",OR(C80=\"a\",C80=\"f\")),\nVLOOKUP(A80,Quantities[],Quantities!$I$2),\n\nIF(AND(B80=\"D\",C80=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B80=\"D\",B80=\"Q\"),\nSUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A80,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\", VLOOKUP(A80,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D80,2)=\"Sc\",B80=\"A\",C80=\"d\",C80=\"f\")),\n(SUM(VLOOKUP($A80,Quantities[],Quantities!$P$2)*VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$R$2)*VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$T$2)*VLOOKUP($A80,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D80,2)=\"Sc\",OR(C80=\"a\",C80=\"f\")),\nVLOOKUP(A80,Quantities[],Quantities!$J$2),\n\nIF(AND(B80=\"D\",C80=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2)),\n\nIF(AND(B80=\"D\", (VLOOKUP(A80,Quantities[],Quantities!$O$2)+VLOOKUP(A80,Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A80,Quantities[],Quantities!$P$2)*VLOOKUP(A80,Quantities[],Quantities!$O$2)\n+VLOOKUP(A80,Quantities[],Quantities!$R$2)*VLOOKUP(A80,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A80,Quantities[],Quantities!$T$2)*VLOOKUP(A80,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A80,Quantities[],Quantities!$O$2)+VLOOKUP(A80,Quantities[],Quantities!$Q$2)+VLOOKUP(A80,Quantities[],Quantities!$S$2)),\n\nIF($B80=\"Q\", (SUM(VLOOKUP($A80,Quantities[],Quantities!$P$2)*VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$R$2)*VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$T$2)*VLOOKUP($A80,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A80,Quantities[],Quantities!$O$2),VLOOKUP($A80,Quantities[],Quantities!$Q$2),VLOOKUP($A80,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A80,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D80,1)=\"U\",\"-\",VLOOKUP(D80,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$8","v":1100},"B","b","Dz2","1100-B-b-Dz2",{"$f":"IF(D81=\"Comb1\",CONCATENATE(VLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A81,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B81,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B81=\"B\",C81=\"a\"), \" Scraper Grading\", \"\"),\nIF(C81=\"b\",\"\",\"-\"),\nIF(C81=\"b\",\"\",VLOOKUP(A81,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\"\",VLOOKUP(C81,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\",OR($C81=\"b\",$C81=\"f\")),\"\",VLOOKUP($A81,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),IF(OR(RIGHT(TEXT($A81,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A81,\"0\"),1)=\"5\"),VLOOKUP($A81,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A81,\"0\"),1)=\"5\",VLOOKUP($A81,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A81,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A81,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C81=\"a\",C81=\"c\",C81=\"d\",C81=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A81,\"0\"),2)=\"00\",VLOOKUP(A81,Quantities[],Quantities!$B$2),\nIF(C81=\"f\",VLOOKUP(A81,Quantities[],Quantities!$B$2),\nVLOOKUP(A81,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1C Waste"},{"$f":"IF(OR(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",C81=\"d\"),AND(C81=\"f\",B81=\"D\")),\nSUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D81,2)=\"Sc\",OR(C81=\"a\",C81=\"f\")),\nVLOOKUP(A81,Quantities[],Quantities!$I$2),\n\nIF(AND(B81=\"D\",C81=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B81=\"D\",B81=\"Q\"),\nSUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A81,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\", VLOOKUP(A81,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D81,2)=\"Sc\",B81=\"A\",C81=\"d\",C81=\"f\")),\n(SUM(VLOOKUP($A81,Quantities[],Quantities!$P$2)*VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$R$2)*VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$T$2)*VLOOKUP($A81,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D81,2)=\"Sc\",OR(C81=\"a\",C81=\"f\")),\nVLOOKUP(A81,Quantities[],Quantities!$J$2),\n\nIF(AND(B81=\"D\",C81=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2)),\n\nIF(AND(B81=\"D\", (VLOOKUP(A81,Quantities[],Quantities!$O$2)+VLOOKUP(A81,Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A81,Quantities[],Quantities!$P$2)*VLOOKUP(A81,Quantities[],Quantities!$O$2)\n+VLOOKUP(A81,Quantities[],Quantities!$R$2)*VLOOKUP(A81,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A81,Quantities[],Quantities!$T$2)*VLOOKUP(A81,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A81,Quantities[],Quantities!$O$2)+VLOOKUP(A81,Quantities[],Quantities!$Q$2)+VLOOKUP(A81,Quantities[],Quantities!$S$2)),\n\nIF($B81=\"Q\", (SUM(VLOOKUP($A81,Quantities[],Quantities!$P$2)*VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$R$2)*VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$T$2)*VLOOKUP($A81,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A81,Quantities[],Quantities!$O$2),VLOOKUP($A81,Quantities[],Quantities!$Q$2),VLOOKUP($A81,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A81,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D81,1)=\"U\",\"-\",VLOOKUP(D81,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$9","v":1200},"B","b","Dz2","1200-B-b-Dz2",{"$f":"IF(D82=\"Comb1\",CONCATENATE(VLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A82,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B82,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B82=\"B\",C82=\"a\"), \" Scraper Grading\", \"\"),\nIF(C82=\"b\",\"\",\"-\"),\nIF(C82=\"b\",\"\",VLOOKUP(A82,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\"\",VLOOKUP(C82,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\",OR($C82=\"b\",$C82=\"f\")),\"\",VLOOKUP($A82,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),IF(OR(RIGHT(TEXT($A82,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A82,\"0\"),1)=\"5\"),VLOOKUP($A82,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A82,\"0\"),1)=\"5\",VLOOKUP($A82,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A82,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A82,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C82=\"a\",C82=\"c\",C82=\"d\",C82=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A82,\"0\"),2)=\"00\",VLOOKUP(A82,Quantities[],Quantities!$B$2),\nIF(C82=\"f\",VLOOKUP(A82,Quantities[],Quantities!$B$2),\nVLOOKUP(A82,Quantities[],Quantities!$C$2))\n)))","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(OR(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",C82=\"d\"),AND(C82=\"f\",B82=\"D\")),\nSUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D82,2)=\"Sc\",OR(C82=\"a\",C82=\"f\")),\nVLOOKUP(A82,Quantities[],Quantities!$I$2),\n\nIF(AND(B82=\"D\",C82=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B82=\"D\",B82=\"Q\"),\nSUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A82,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\", VLOOKUP(A82,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D82,2)=\"Sc\",B82=\"A\",C82=\"d\",C82=\"f\")),\n(SUM(VLOOKUP($A82,Quantities[],Quantities!$P$2)*VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$R$2)*VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$T$2)*VLOOKUP($A82,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D82,2)=\"Sc\",OR(C82=\"a\",C82=\"f\")),\nVLOOKUP(A82,Quantities[],Quantities!$J$2),\n\nIF(AND(B82=\"D\",C82=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2)),\n\nIF(AND(B82=\"D\", (VLOOKUP(A82,Quantities[],Quantities!$O$2)+VLOOKUP(A82,Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A82,Quantities[],Quantities!$P$2)*VLOOKUP(A82,Quantities[],Quantities!$O$2)\n+VLOOKUP(A82,Quantities[],Quantities!$R$2)*VLOOKUP(A82,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A82,Quantities[],Quantities!$T$2)*VLOOKUP(A82,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A82,Quantities[],Quantities!$O$2)+VLOOKUP(A82,Quantities[],Quantities!$Q$2)+VLOOKUP(A82,Quantities[],Quantities!$S$2)),\n\nIF($B82=\"Q\", (SUM(VLOOKUP($A82,Quantities[],Quantities!$P$2)*VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$R$2)*VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$T$2)*VLOOKUP($A82,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A82,Quantities[],Quantities!$O$2),VLOOKUP($A82,Quantities[],Quantities!$Q$2),VLOOKUP($A82,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A82,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D82,1)=\"U\",\"-\",VLOOKUP(D82,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$12","v":1300},"B","b","Dz2","1300-B-b-Dz2",{"$f":"IF(D83=\"Comb1\",CONCATENATE(VLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A83,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B83,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B83=\"B\",C83=\"a\"), \" Scraper Grading\", \"\"),\nIF(C83=\"b\",\"\",\"-\"),\nIF(C83=\"b\",\"\",VLOOKUP(A83,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\"\",VLOOKUP(C83,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\",OR($C83=\"b\",$C83=\"f\")),\"\",VLOOKUP($A83,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),IF(OR(RIGHT(TEXT($A83,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A83,\"0\"),1)=\"5\"),VLOOKUP($A83,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A83,\"0\"),1)=\"5\",VLOOKUP($A83,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A83,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A83,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C83=\"a\",C83=\"c\",C83=\"d\",C83=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A83,\"0\"),2)=\"00\",VLOOKUP(A83,Quantities[],Quantities!$B$2),\nIF(C83=\"f\",VLOOKUP(A83,Quantities[],Quantities!$B$2),\nVLOOKUP(A83,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",C83=\"d\"),AND(C83=\"f\",B83=\"D\")),\nSUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D83,2)=\"Sc\",OR(C83=\"a\",C83=\"f\")),\nVLOOKUP(A83,Quantities[],Quantities!$I$2),\n\nIF(AND(B83=\"D\",C83=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B83=\"D\",B83=\"Q\"),\nSUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A83,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\", VLOOKUP(A83,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D83,2)=\"Sc\",B83=\"A\",C83=\"d\",C83=\"f\")),\n(SUM(VLOOKUP($A83,Quantities[],Quantities!$P$2)*VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$R$2)*VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$T$2)*VLOOKUP($A83,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D83,2)=\"Sc\",OR(C83=\"a\",C83=\"f\")),\nVLOOKUP(A83,Quantities[],Quantities!$J$2),\n\nIF(AND(B83=\"D\",C83=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2)),\n\nIF(AND(B83=\"D\", (VLOOKUP(A83,Quantities[],Quantities!$O$2)+VLOOKUP(A83,Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A83,Quantities[],Quantities!$P$2)*VLOOKUP(A83,Quantities[],Quantities!$O$2)\n+VLOOKUP(A83,Quantities[],Quantities!$R$2)*VLOOKUP(A83,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A83,Quantities[],Quantities!$T$2)*VLOOKUP(A83,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A83,Quantities[],Quantities!$O$2)+VLOOKUP(A83,Quantities[],Quantities!$Q$2)+VLOOKUP(A83,Quantities[],Quantities!$S$2)),\n\nIF($B83=\"Q\", (SUM(VLOOKUP($A83,Quantities[],Quantities!$P$2)*VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$R$2)*VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$T$2)*VLOOKUP($A83,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A83,Quantities[],Quantities!$O$2),VLOOKUP($A83,Quantities[],Quantities!$Q$2),VLOOKUP($A83,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A83,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D83,1)=\"U\",\"-\",VLOOKUP(D83,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$20","v":1500},"B","b","Dz2","1500-B-b-Dz2",{"$f":"IF(D84=\"Comb1\",CONCATENATE(VLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A84,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B84,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B84=\"B\",C84=\"a\"), \" Scraper Grading\", \"\"),\nIF(C84=\"b\",\"\",\"-\"),\nIF(C84=\"b\",\"\",VLOOKUP(A84,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\"\",VLOOKUP(C84,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\",OR($C84=\"b\",$C84=\"f\")),\"\",VLOOKUP($A84,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),IF(OR(RIGHT(TEXT($A84,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A84,\"0\"),1)=\"5\"),VLOOKUP($A84,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A84,\"0\"),1)=\"5\",VLOOKUP($A84,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A84,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A84,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C84=\"a\",C84=\"c\",C84=\"d\",C84=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A84,\"0\"),2)=\"00\",VLOOKUP(A84,Quantities[],Quantities!$B$2),\nIF(C84=\"f\",VLOOKUP(A84,Quantities[],Quantities!$B$2),\nVLOOKUP(A84,Quantities[],Quantities!$C$2))\n)))","v":"5A Waste"},{"$f":"IF(OR(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",C84=\"d\"),AND(C84=\"f\",B84=\"D\")),\nSUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D84,2)=\"Sc\",OR(C84=\"a\",C84=\"f\")),\nVLOOKUP(A84,Quantities[],Quantities!$I$2),\n\nIF(AND(B84=\"D\",C84=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B84=\"D\",B84=\"Q\"),\nSUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A84,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\", VLOOKUP(A84,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D84,2)=\"Sc\",B84=\"A\",C84=\"d\",C84=\"f\")),\n(SUM(VLOOKUP($A84,Quantities[],Quantities!$P$2)*VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$R$2)*VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$T$2)*VLOOKUP($A84,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D84,2)=\"Sc\",OR(C84=\"a\",C84=\"f\")),\nVLOOKUP(A84,Quantities[],Quantities!$J$2),\n\nIF(AND(B84=\"D\",C84=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2)),\n\nIF(AND(B84=\"D\", (VLOOKUP(A84,Quantities[],Quantities!$O$2)+VLOOKUP(A84,Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A84,Quantities[],Quantities!$P$2)*VLOOKUP(A84,Quantities[],Quantities!$O$2)\n+VLOOKUP(A84,Quantities[],Quantities!$R$2)*VLOOKUP(A84,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A84,Quantities[],Quantities!$T$2)*VLOOKUP(A84,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A84,Quantities[],Quantities!$O$2)+VLOOKUP(A84,Quantities[],Quantities!$Q$2)+VLOOKUP(A84,Quantities[],Quantities!$S$2)),\n\nIF($B84=\"Q\", (SUM(VLOOKUP($A84,Quantities[],Quantities!$P$2)*VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$R$2)*VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$T$2)*VLOOKUP($A84,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A84,Quantities[],Quantities!$O$2),VLOOKUP($A84,Quantities[],Quantities!$Q$2),VLOOKUP($A84,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A84,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D84,1)=\"U\",\"-\",VLOOKUP(D84,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$39","v":2200},"B","b","Dz2","2200-B-b-Dz2",{"$f":"IF(D85=\"Comb1\",CONCATENATE(VLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A85,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B85,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B85=\"B\",C85=\"a\"), \" Scraper Grading\", \"\"),\nIF(C85=\"b\",\"\",\"-\"),\nIF(C85=\"b\",\"\",VLOOKUP(A85,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\"\",VLOOKUP(C85,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\",OR($C85=\"b\",$C85=\"f\")),\"\",VLOOKUP($A85,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),IF(OR(RIGHT(TEXT($A85,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A85,\"0\"),1)=\"5\"),VLOOKUP($A85,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A85,\"0\"),1)=\"5\",VLOOKUP($A85,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A85,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A85,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C85=\"a\",C85=\"c\",C85=\"d\",C85=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A85,\"0\"),2)=\"00\",VLOOKUP(A85,Quantities[],Quantities!$B$2),\nIF(C85=\"f\",VLOOKUP(A85,Quantities[],Quantities!$B$2),\nVLOOKUP(A85,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",C85=\"d\"),AND(C85=\"f\",B85=\"D\")),\nSUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D85,2)=\"Sc\",OR(C85=\"a\",C85=\"f\")),\nVLOOKUP(A85,Quantities[],Quantities!$I$2),\n\nIF(AND(B85=\"D\",C85=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B85=\"D\",B85=\"Q\"),\nSUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A85,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D85,2)=\"Mg\", VLOOKUP(A85,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D85,2)=\"Sc\",B85=\"A\",C85=\"d\",C85=\"f\")),\n(SUM(VLOOKUP($A85,Quantities[],Quantities!$P$2)*VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$R$2)*VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$T$2)*VLOOKUP($A85,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D85,2)=\"Sc\",OR(C85=\"a\",C85=\"f\")),\nVLOOKUP(A85,Quantities[],Quantities!$J$2),\n\nIF(AND(B85=\"D\",C85=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2)),\n\nIF(AND(B85=\"D\", (VLOOKUP(A85,Quantities[],Quantities!$O$2)+VLOOKUP(A85,Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A85,Quantities[],Quantities!$P$2)*VLOOKUP(A85,Quantities[],Quantities!$O$2)\n+VLOOKUP(A85,Quantities[],Quantities!$R$2)*VLOOKUP(A85,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A85,Quantities[],Quantities!$T$2)*VLOOKUP(A85,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A85,Quantities[],Quantities!$O$2)+VLOOKUP(A85,Quantities[],Quantities!$Q$2)+VLOOKUP(A85,Quantities[],Quantities!$S$2)),\n\nIF($B85=\"Q\", (SUM(VLOOKUP($A85,Quantities[],Quantities!$P$2)*VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$R$2)*VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$T$2)*VLOOKUP($A85,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A85,Quantities[],Quantities!$O$2),VLOOKUP($A85,Quantities[],Quantities!$Q$2),VLOOKUP($A85,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A85,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D85,1)=\"U\",\"-\",VLOOKUP(D85,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$41","v":2300},"B","b","Dz2",{"$f":"CONCATENATE(TEXT(A86,\"0\"),\"-\",B86,\"-\",C86,\"-\",D86)","v":"2300-B-b-Dz2"},{"$f":"IF(D86=\"Comb1\",CONCATENATE(VLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A86,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B86,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B86=\"B\",C86=\"a\"), \" Scraper Grading\", \"\"),\nIF(C86=\"b\",\"\",\"-\"),\nIF(C86=\"b\",\"\",VLOOKUP(A86,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\"\",VLOOKUP(C86,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\",OR($C86=\"b\",$C86=\"f\")),\"\",VLOOKUP($A86,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),IF(OR(RIGHT(TEXT($A86,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A86,\"0\"),1)=\"5\"),VLOOKUP($A86,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A86,\"0\"),1)=\"5\",VLOOKUP($A86,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A86,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A86,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C86=\"a\",C86=\"c\",C86=\"d\",C86=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A86,\"0\"),2)=\"00\",VLOOKUP(A86,Quantities[],Quantities!$B$2),\nIF(C86=\"f\",VLOOKUP(A86,Quantities[],Quantities!$B$2),\nVLOOKUP(A86,Quantities[],Quantities!$C$2))\n)))","v":"6A Leach"},{"$f":"IF(OR(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",C86=\"d\"),AND(C86=\"f\",B86=\"D\")),\nSUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D86,2)=\"Sc\",OR(C86=\"a\",C86=\"f\")),\nVLOOKUP(A86,Quantities[],Quantities!$I$2),\n\nIF(AND(B86=\"D\",C86=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B86=\"D\",B86=\"Q\"),\nSUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A86,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\", VLOOKUP(A86,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D86,2)=\"Sc\",B86=\"A\",C86=\"d\",C86=\"f\")),\n(SUM(VLOOKUP($A86,Quantities[],Quantities!$P$2)*VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$R$2)*VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$T$2)*VLOOKUP($A86,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D86,2)=\"Sc\",OR(C86=\"a\",C86=\"f\")),\nVLOOKUP(A86,Quantities[],Quantities!$J$2),\n\nIF(AND(B86=\"D\",C86=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2)),\n\nIF(AND(B86=\"D\", (VLOOKUP(A86,Quantities[],Quantities!$O$2)+VLOOKUP(A86,Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A86,Quantities[],Quantities!$P$2)*VLOOKUP(A86,Quantities[],Quantities!$O$2)\n+VLOOKUP(A86,Quantities[],Quantities!$R$2)*VLOOKUP(A86,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A86,Quantities[],Quantities!$T$2)*VLOOKUP(A86,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A86,Quantities[],Quantities!$O$2)+VLOOKUP(A86,Quantities[],Quantities!$Q$2)+VLOOKUP(A86,Quantities[],Quantities!$S$2)),\n\nIF($B86=\"Q\", (SUM(VLOOKUP($A86,Quantities[],Quantities!$P$2)*VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$R$2)*VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$T$2)*VLOOKUP($A86,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A86,Quantities[],Quantities!$O$2),VLOOKUP($A86,Quantities[],Quantities!$Q$2),VLOOKUP($A86,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A86,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D86,1)=\"U\",\"-\",VLOOKUP(D86,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$17","v":1400},"B","b","Dz2","1400-B-b-Dz2",{"$f":"IF(D87=\"Comb1\",CONCATENATE(VLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A87,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B87,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B87=\"B\",C87=\"a\"), \" Scraper Grading\", \"\"),\nIF(C87=\"b\",\"\",\"-\"),\nIF(C87=\"b\",\"\",VLOOKUP(A87,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\"\",VLOOKUP(C87,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\",OR($C87=\"b\",$C87=\"f\")),\"\",VLOOKUP($A87,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),IF(OR(RIGHT(TEXT($A87,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A87,\"0\"),1)=\"5\"),VLOOKUP($A87,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A87,\"0\"),1)=\"5\",VLOOKUP($A87,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A87,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A87,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C87=\"a\",C87=\"c\",C87=\"d\",C87=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A87,\"0\"),2)=\"00\",VLOOKUP(A87,Quantities[],Quantities!$B$2),\nIF(C87=\"f\",VLOOKUP(A87,Quantities[],Quantities!$B$2),\nVLOOKUP(A87,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 1)"},{"$f":"IF(OR(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",C87=\"d\"),AND(C87=\"f\",B87=\"D\")),\nSUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D87,2)=\"Sc\",OR(C87=\"a\",C87=\"f\")),\nVLOOKUP(A87,Quantities[],Quantities!$I$2),\n\nIF(AND(B87=\"D\",C87=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B87=\"D\",B87=\"Q\"),\nSUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A87,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\", VLOOKUP(A87,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D87,2)=\"Sc\",B87=\"A\",C87=\"d\",C87=\"f\")),\n(SUM(VLOOKUP($A87,Quantities[],Quantities!$P$2)*VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$R$2)*VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$T$2)*VLOOKUP($A87,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D87,2)=\"Sc\",OR(C87=\"a\",C87=\"f\")),\nVLOOKUP(A87,Quantities[],Quantities!$J$2),\n\nIF(AND(B87=\"D\",C87=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2)),\n\nIF(AND(B87=\"D\", (VLOOKUP(A87,Quantities[],Quantities!$O$2)+VLOOKUP(A87,Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A87,Quantities[],Quantities!$P$2)*VLOOKUP(A87,Quantities[],Quantities!$O$2)\n+VLOOKUP(A87,Quantities[],Quantities!$R$2)*VLOOKUP(A87,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A87,Quantities[],Quantities!$T$2)*VLOOKUP(A87,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A87,Quantities[],Quantities!$O$2)+VLOOKUP(A87,Quantities[],Quantities!$Q$2)+VLOOKUP(A87,Quantities[],Quantities!$S$2)),\n\nIF($B87=\"Q\", (SUM(VLOOKUP($A87,Quantities[],Quantities!$P$2)*VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$R$2)*VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$T$2)*VLOOKUP($A87,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A87,Quantities[],Quantities!$O$2),VLOOKUP($A87,Quantities[],Quantities!$Q$2),VLOOKUP($A87,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A87,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D87,1)=\"U\",\"-\",VLOOKUP(D87,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$29","v":1800},"B","b","Dz2","1800-B-b-Dz2",{"$f":"IF(D88=\"Comb1\",CONCATENATE(VLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A88,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B88,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B88=\"B\",C88=\"a\"), \" Scraper Grading\", \"\"),\nIF(C88=\"b\",\"\",\"-\"),\nIF(C88=\"b\",\"\",VLOOKUP(A88,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\"\",VLOOKUP(C88,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\",OR($C88=\"b\",$C88=\"f\")),\"\",VLOOKUP($A88,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),IF(OR(RIGHT(TEXT($A88,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A88,\"0\"),1)=\"5\"),VLOOKUP($A88,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A88,\"0\"),1)=\"5\",VLOOKUP($A88,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A88,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A88,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C88=\"a\",C88=\"c\",C88=\"d\",C88=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A88,\"0\"),2)=\"00\",VLOOKUP(A88,Quantities[],Quantities!$B$2),\nIF(C88=\"f\",VLOOKUP(A88,Quantities[],Quantities!$B$2),\nVLOOKUP(A88,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(OR(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",C88=\"d\"),AND(C88=\"f\",B88=\"D\")),\nSUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D88,2)=\"Sc\",OR(C88=\"a\",C88=\"f\")),\nVLOOKUP(A88,Quantities[],Quantities!$I$2),\n\nIF(AND(B88=\"D\",C88=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B88=\"D\",B88=\"Q\"),\nSUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A88,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\", VLOOKUP(A88,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D88,2)=\"Sc\",B88=\"A\",C88=\"d\",C88=\"f\")),\n(SUM(VLOOKUP($A88,Quantities[],Quantities!$P$2)*VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$R$2)*VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$T$2)*VLOOKUP($A88,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D88,2)=\"Sc\",OR(C88=\"a\",C88=\"f\")),\nVLOOKUP(A88,Quantities[],Quantities!$J$2),\n\nIF(AND(B88=\"D\",C88=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2)),\n\nIF(AND(B88=\"D\", (VLOOKUP(A88,Quantities[],Quantities!$O$2)+VLOOKUP(A88,Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A88,Quantities[],Quantities!$P$2)*VLOOKUP(A88,Quantities[],Quantities!$O$2)\n+VLOOKUP(A88,Quantities[],Quantities!$R$2)*VLOOKUP(A88,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A88,Quantities[],Quantities!$T$2)*VLOOKUP(A88,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A88,Quantities[],Quantities!$O$2)+VLOOKUP(A88,Quantities[],Quantities!$Q$2)+VLOOKUP(A88,Quantities[],Quantities!$S$2)),\n\nIF($B88=\"Q\", (SUM(VLOOKUP($A88,Quantities[],Quantities!$P$2)*VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$R$2)*VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$T$2)*VLOOKUP($A88,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A88,Quantities[],Quantities!$O$2),VLOOKUP($A88,Quantities[],Quantities!$Q$2),VLOOKUP($A88,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A88,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D88,1)=\"U\",\"-\",VLOOKUP(D88,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$32","v":1900},"B","b","Dz2","1900-B-b-Dz2",{"$f":"IF(D89=\"Comb1\",CONCATENATE(VLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A89,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B89,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B89=\"B\",C89=\"a\"), \" Scraper Grading\", \"\"),\nIF(C89=\"b\",\"\",\"-\"),\nIF(C89=\"b\",\"\",VLOOKUP(A89,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\"\",VLOOKUP(C89,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\",OR($C89=\"b\",$C89=\"f\")),\"\",VLOOKUP($A89,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),IF(OR(RIGHT(TEXT($A89,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A89,\"0\"),1)=\"5\"),VLOOKUP($A89,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A89,\"0\"),1)=\"5\",VLOOKUP($A89,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A89,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A89,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C89=\"a\",C89=\"c\",C89=\"d\",C89=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A89,\"0\"),2)=\"00\",VLOOKUP(A89,Quantities[],Quantities!$B$2),\nIF(C89=\"f\",VLOOKUP(A89,Quantities[],Quantities!$B$2),\nVLOOKUP(A89,Quantities[],Quantities!$C$2))\n)))","v":"8A Waste, 8C Waste"},{"$f":"IF(OR(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",C89=\"d\"),AND(C89=\"f\",B89=\"D\")),\nSUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D89,2)=\"Sc\",OR(C89=\"a\",C89=\"f\")),\nVLOOKUP(A89,Quantities[],Quantities!$I$2),\n\nIF(AND(B89=\"D\",C89=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B89=\"D\",B89=\"Q\"),\nSUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A89,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\", VLOOKUP(A89,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D89,2)=\"Sc\",B89=\"A\",C89=\"d\",C89=\"f\")),\n(SUM(VLOOKUP($A89,Quantities[],Quantities!$P$2)*VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$R$2)*VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$T$2)*VLOOKUP($A89,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D89,2)=\"Sc\",OR(C89=\"a\",C89=\"f\")),\nVLOOKUP(A89,Quantities[],Quantities!$J$2),\n\nIF(AND(B89=\"D\",C89=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2)),\n\nIF(AND(B89=\"D\", (VLOOKUP(A89,Quantities[],Quantities!$O$2)+VLOOKUP(A89,Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A89,Quantities[],Quantities!$P$2)*VLOOKUP(A89,Quantities[],Quantities!$O$2)\n+VLOOKUP(A89,Quantities[],Quantities!$R$2)*VLOOKUP(A89,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A89,Quantities[],Quantities!$T$2)*VLOOKUP(A89,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A89,Quantities[],Quantities!$O$2)+VLOOKUP(A89,Quantities[],Quantities!$Q$2)+VLOOKUP(A89,Quantities[],Quantities!$S$2)),\n\nIF($B89=\"Q\", (SUM(VLOOKUP($A89,Quantities[],Quantities!$P$2)*VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$R$2)*VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$T$2)*VLOOKUP($A89,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A89,Quantities[],Quantities!$O$2),VLOOKUP($A89,Quantities[],Quantities!$Q$2),VLOOKUP($A89,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A89,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D89,1)=\"U\",\"-\",VLOOKUP(D89,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$23","v":1600},"B","b","Dz2","1600-B-b-Dz2",{"$f":"IF(D90=\"Comb1\",CONCATENATE(VLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A90,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B90,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B90=\"B\",C90=\"a\"), \" Scraper Grading\", \"\"),\nIF(C90=\"b\",\"\",\"-\"),\nIF(C90=\"b\",\"\",VLOOKUP(A90,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\"\",VLOOKUP(C90,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\",OR($C90=\"b\",$C90=\"f\")),\"\",VLOOKUP($A90,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),IF(OR(RIGHT(TEXT($A90,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A90,\"0\"),1)=\"5\"),VLOOKUP($A90,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A90,\"0\"),1)=\"5\",VLOOKUP($A90,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A90,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A90,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C90=\"a\",C90=\"c\",C90=\"d\",C90=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A90,\"0\"),2)=\"00\",VLOOKUP(A90,Quantities[],Quantities!$B$2),\nIF(C90=\"f\",VLOOKUP(A90,Quantities[],Quantities!$B$2),\nVLOOKUP(A90,Quantities[],Quantities!$C$2))\n)))","v":"6B Leach, 6D Leach"},{"$f":"IF(OR(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",C90=\"d\"),AND(C90=\"f\",B90=\"D\")),\nSUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D90,2)=\"Sc\",OR(C90=\"a\",C90=\"f\")),\nVLOOKUP(A90,Quantities[],Quantities!$I$2),\n\nIF(AND(B90=\"D\",C90=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B90=\"D\",B90=\"Q\"),\nSUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A90,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\", VLOOKUP(A90,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D90,2)=\"Sc\",B90=\"A\",C90=\"d\",C90=\"f\")),\n(SUM(VLOOKUP($A90,Quantities[],Quantities!$P$2)*VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$R$2)*VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$T$2)*VLOOKUP($A90,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D90,2)=\"Sc\",OR(C90=\"a\",C90=\"f\")),\nVLOOKUP(A90,Quantities[],Quantities!$J$2),\n\nIF(AND(B90=\"D\",C90=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2)),\n\nIF(AND(B90=\"D\", (VLOOKUP(A90,Quantities[],Quantities!$O$2)+VLOOKUP(A90,Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A90,Quantities[],Quantities!$P$2)*VLOOKUP(A90,Quantities[],Quantities!$O$2)\n+VLOOKUP(A90,Quantities[],Quantities!$R$2)*VLOOKUP(A90,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A90,Quantities[],Quantities!$T$2)*VLOOKUP(A90,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A90,Quantities[],Quantities!$O$2)+VLOOKUP(A90,Quantities[],Quantities!$Q$2)+VLOOKUP(A90,Quantities[],Quantities!$S$2)),\n\nIF($B90=\"Q\", (SUM(VLOOKUP($A90,Quantities[],Quantities!$P$2)*VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$R$2)*VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$T$2)*VLOOKUP($A90,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A90,Quantities[],Quantities!$O$2),VLOOKUP($A90,Quantities[],Quantities!$Q$2),VLOOKUP($A90,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A90,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D90,1)=\"U\",\"-\",VLOOKUP(D90,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$26","v":1700},"B","b","Dz2","1700-B-b-Dz2",{"$f":"IF(D91=\"Comb1\",CONCATENATE(VLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A91,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B91,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B91=\"B\",C91=\"a\"), \" Scraper Grading\", \"\"),\nIF(C91=\"b\",\"\",\"-\"),\nIF(C91=\"b\",\"\",VLOOKUP(A91,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\"\",VLOOKUP(C91,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\",OR($C91=\"b\",$C91=\"f\")),\"\",VLOOKUP($A91,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),IF(OR(RIGHT(TEXT($A91,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A91,\"0\"),1)=\"5\"),VLOOKUP($A91,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A91,\"0\"),1)=\"5\",VLOOKUP($A91,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A91,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A91,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C91=\"a\",C91=\"c\",C91=\"d\",C91=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A91,\"0\"),2)=\"00\",VLOOKUP(A91,Quantities[],Quantities!$B$2),\nIF(C91=\"f\",VLOOKUP(A91,Quantities[],Quantities!$B$2),\nVLOOKUP(A91,Quantities[],Quantities!$C$2))\n)))","v":"6C Leach"},{"$f":"IF(OR(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",C91=\"d\"),AND(C91=\"f\",B91=\"D\")),\nSUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D91,2)=\"Sc\",OR(C91=\"a\",C91=\"f\")),\nVLOOKUP(A91,Quantities[],Quantities!$I$2),\n\nIF(AND(B91=\"D\",C91=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B91=\"D\",B91=\"Q\"),\nSUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A91,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\", VLOOKUP(A91,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D91,2)=\"Sc\",B91=\"A\",C91=\"d\",C91=\"f\")),\n(SUM(VLOOKUP($A91,Quantities[],Quantities!$P$2)*VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$R$2)*VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$T$2)*VLOOKUP($A91,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D91,2)=\"Sc\",OR(C91=\"a\",C91=\"f\")),\nVLOOKUP(A91,Quantities[],Quantities!$J$2),\n\nIF(AND(B91=\"D\",C91=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2)),\n\nIF(AND(B91=\"D\", (VLOOKUP(A91,Quantities[],Quantities!$O$2)+VLOOKUP(A91,Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A91,Quantities[],Quantities!$P$2)*VLOOKUP(A91,Quantities[],Quantities!$O$2)\n+VLOOKUP(A91,Quantities[],Quantities!$R$2)*VLOOKUP(A91,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A91,Quantities[],Quantities!$T$2)*VLOOKUP(A91,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A91,Quantities[],Quantities!$O$2)+VLOOKUP(A91,Quantities[],Quantities!$Q$2)+VLOOKUP(A91,Quantities[],Quantities!$S$2)),\n\nIF($B91=\"Q\", (SUM(VLOOKUP($A91,Quantities[],Quantities!$P$2)*VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$R$2)*VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$T$2)*VLOOKUP($A91,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A91,Quantities[],Quantities!$O$2),VLOOKUP($A91,Quantities[],Quantities!$Q$2),VLOOKUP($A91,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A91,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D91,1)=\"U\",\"-\",VLOOKUP(D91,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$61","v":2701},"B","b","Dz2","2701-B-b-Dz2",{"$f":"IF(D92=\"Comb1\",CONCATENATE(VLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A92,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B92,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B92=\"B\",C92=\"a\"), \" Scraper Grading\", \"\"),\nIF(C92=\"b\",\"\",\"-\"),\nIF(C92=\"b\",\"\",VLOOKUP(A92,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\"\",VLOOKUP(C92,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\",OR($C92=\"b\",$C92=\"f\")),\"\",VLOOKUP($A92,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),IF(OR(RIGHT(TEXT($A92,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A92,\"0\"),1)=\"5\"),VLOOKUP($A92,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A92,\"0\"),1)=\"5\",VLOOKUP($A92,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A92,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A92,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C92=\"a\",C92=\"c\",C92=\"d\",C92=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A92,\"0\"),2)=\"00\",VLOOKUP(A92,Quantities[],Quantities!$B$2),\nIF(C92=\"f\",VLOOKUP(A92,Quantities[],Quantities!$B$2),\nVLOOKUP(A92,Quantities[],Quantities!$C$2))\n)))","v":"Cntmnt-1"},{"$f":"IF(OR(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",C92=\"d\"),AND(C92=\"f\",B92=\"D\")),\nSUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D92,2)=\"Sc\",OR(C92=\"a\",C92=\"f\")),\nVLOOKUP(A92,Quantities[],Quantities!$I$2),\n\nIF(AND(B92=\"D\",C92=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B92=\"D\",B92=\"Q\"),\nSUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A92,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\", VLOOKUP(A92,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D92,2)=\"Sc\",B92=\"A\",C92=\"d\",C92=\"f\")),\n(SUM(VLOOKUP($A92,Quantities[],Quantities!$P$2)*VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$R$2)*VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$T$2)*VLOOKUP($A92,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D92,2)=\"Sc\",OR(C92=\"a\",C92=\"f\")),\nVLOOKUP(A92,Quantities[],Quantities!$J$2),\n\nIF(AND(B92=\"D\",C92=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2)),\n\nIF(AND(B92=\"D\", (VLOOKUP(A92,Quantities[],Quantities!$O$2)+VLOOKUP(A92,Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A92,Quantities[],Quantities!$P$2)*VLOOKUP(A92,Quantities[],Quantities!$O$2)\n+VLOOKUP(A92,Quantities[],Quantities!$R$2)*VLOOKUP(A92,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A92,Quantities[],Quantities!$T$2)*VLOOKUP(A92,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A92,Quantities[],Quantities!$O$2)+VLOOKUP(A92,Quantities[],Quantities!$Q$2)+VLOOKUP(A92,Quantities[],Quantities!$S$2)),\n\nIF($B92=\"Q\", (SUM(VLOOKUP($A92,Quantities[],Quantities!$P$2)*VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$R$2)*VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$T$2)*VLOOKUP($A92,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A92,Quantities[],Quantities!$O$2),VLOOKUP($A92,Quantities[],Quantities!$Q$2),VLOOKUP($A92,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A92,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D92,1)=\"U\",\"-\",VLOOKUP(D92,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$79","v":3300},"B","b","Dz2","3300-B-b-Dz2",{"$f":"IF(D93=\"Comb1\",CONCATENATE(VLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A93,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B93,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B93=\"B\",C93=\"a\"), \" Scraper Grading\", \"\"),\nIF(C93=\"b\",\"\",\"-\"),\nIF(C93=\"b\",\"\",VLOOKUP(A93,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\"\",VLOOKUP(C93,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\",OR($C93=\"b\",$C93=\"f\")),\"\",VLOOKUP($A93,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),IF(OR(RIGHT(TEXT($A93,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A93,\"0\"),1)=\"5\"),VLOOKUP($A93,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A93,\"0\"),1)=\"5\",VLOOKUP($A93,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A93,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A93,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C93=\"a\",C93=\"c\",C93=\"d\",C93=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A93,\"0\"),2)=\"00\",VLOOKUP(A93,Quantities[],Quantities!$B$2),\nIF(C93=\"f\",VLOOKUP(A93,Quantities[],Quantities!$B$2),\nVLOOKUP(A93,Quantities[],Quantities!$C$2))\n)))","v":"Unplanned Disturbance Area"},{"$f":"IF(OR(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",C93=\"d\"),AND(C93=\"f\",B93=\"D\")),\nSUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D93,2)=\"Sc\",OR(C93=\"a\",C93=\"f\")),\nVLOOKUP(A93,Quantities[],Quantities!$I$2),\n\nIF(AND(B93=\"D\",C93=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B93=\"D\",B93=\"Q\"),\nSUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A93,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\", VLOOKUP(A93,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D93,2)=\"Sc\",B93=\"A\",C93=\"d\",C93=\"f\")),\n(SUM(VLOOKUP($A93,Quantities[],Quantities!$P$2)*VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$R$2)*VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$T$2)*VLOOKUP($A93,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D93,2)=\"Sc\",OR(C93=\"a\",C93=\"f\")),\nVLOOKUP(A93,Quantities[],Quantities!$J$2),\n\nIF(AND(B93=\"D\",C93=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2)),\n\nIF(AND(B93=\"D\", (VLOOKUP(A93,Quantities[],Quantities!$O$2)+VLOOKUP(A93,Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A93,Quantities[],Quantities!$P$2)*VLOOKUP(A93,Quantities[],Quantities!$O$2)\n+VLOOKUP(A93,Quantities[],Quantities!$R$2)*VLOOKUP(A93,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A93,Quantities[],Quantities!$T$2)*VLOOKUP(A93,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A93,Quantities[],Quantities!$O$2)+VLOOKUP(A93,Quantities[],Quantities!$Q$2)+VLOOKUP(A93,Quantities[],Quantities!$S$2)),\n\nIF($B93=\"Q\", (SUM(VLOOKUP($A93,Quantities[],Quantities!$P$2)*VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$R$2)*VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$T$2)*VLOOKUP($A93,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A93,Quantities[],Quantities!$O$2),VLOOKUP($A93,Quantities[],Quantities!$Q$2),VLOOKUP($A93,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A93,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D93,1)=\"U\",\"-\",VLOOKUP(D93,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!A33","v":2000},"B","b","Dz2","2000-B-b-Dz2",{"$f":"IF(D94=\"Comb1\",CONCATENATE(VLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A94,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B94,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B94=\"B\",C94=\"a\"), \" Scraper Grading\", \"\"),\nIF(C94=\"b\",\"\",\"-\"),\nIF(C94=\"b\",\"\",VLOOKUP(A94,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\"\",VLOOKUP(C94,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\",OR($C94=\"b\",$C94=\"f\")),\"\",VLOOKUP($A94,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),IF(OR(RIGHT(TEXT($A94,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A94,\"0\"),1)=\"5\"),VLOOKUP($A94,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A94,\"0\"),1)=\"5\",VLOOKUP($A94,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A94,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A94,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C94=\"a\",C94=\"c\",C94=\"d\",C94=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A94,\"0\"),2)=\"00\",VLOOKUP(A94,Quantities[],Quantities!$B$2),\nIF(C94=\"f\",VLOOKUP(A94,Quantities[],Quantities!$B$2),\nVLOOKUP(A94,Quantities[],Quantities!$C$2))\n)))","v":"9A Waste "},{"$f":"IF(OR(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",C94=\"d\"),AND(C94=\"f\",B94=\"D\")),\nSUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D94,2)=\"Sc\",OR(C94=\"a\",C94=\"f\")),\nVLOOKUP(A94,Quantities[],Quantities!$I$2),\n\nIF(AND(B94=\"D\",C94=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B94=\"D\",B94=\"Q\"),\nSUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A94,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\", VLOOKUP(A94,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D94,2)=\"Sc\",B94=\"A\",C94=\"d\",C94=\"f\")),\n(SUM(VLOOKUP($A94,Quantities[],Quantities!$P$2)*VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$R$2)*VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$T$2)*VLOOKUP($A94,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D94,2)=\"Sc\",OR(C94=\"a\",C94=\"f\")),\nVLOOKUP(A94,Quantities[],Quantities!$J$2),\n\nIF(AND(B94=\"D\",C94=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2)),\n\nIF(AND(B94=\"D\", (VLOOKUP(A94,Quantities[],Quantities!$O$2)+VLOOKUP(A94,Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A94,Quantities[],Quantities!$P$2)*VLOOKUP(A94,Quantities[],Quantities!$O$2)\n+VLOOKUP(A94,Quantities[],Quantities!$R$2)*VLOOKUP(A94,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A94,Quantities[],Quantities!$T$2)*VLOOKUP(A94,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A94,Quantities[],Quantities!$O$2)+VLOOKUP(A94,Quantities[],Quantities!$Q$2)+VLOOKUP(A94,Quantities[],Quantities!$S$2)),\n\nIF($B94=\"Q\", (SUM(VLOOKUP($A94,Quantities[],Quantities!$P$2)*VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$R$2)*VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$T$2)*VLOOKUP($A94,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A94,Quantities[],Quantities!$O$2),VLOOKUP($A94,Quantities[],Quantities!$Q$2),VLOOKUP($A94,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A94,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D94,1)=\"U\",\"-\",VLOOKUP(D94,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!A36","v":2100},"B","b","Dz2",{"$f":"CONCATENATE(TEXT(A95,\"0\"),\"-\",B95,\"-\",C95,\"-\",D95)","v":"2100-B-b-Dz2"},{"$f":"IF(D95=\"Comb1\",CONCATENATE(VLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A95,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B95,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B95=\"B\",C95=\"a\"), \" Scraper Grading\", \"\"),\nIF(C95=\"b\",\"\",\"-\"),\nIF(C95=\"b\",\"\",VLOOKUP(A95,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\"\",VLOOKUP(C95,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\",OR($C95=\"b\",$C95=\"f\")),\"\",VLOOKUP($A95,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),IF(OR(RIGHT(TEXT($A95,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A95,\"0\"),1)=\"5\"),VLOOKUP($A95,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A95,\"0\"),1)=\"5\",VLOOKUP($A95,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A95,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A95,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C95=\"a\",C95=\"c\",C95=\"d\",C95=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A95,\"0\"),2)=\"00\",VLOOKUP(A95,Quantities[],Quantities!$B$2),\nIF(C95=\"f\",VLOOKUP(A95,Quantities[],Quantities!$B$2),\nVLOOKUP(A95,Quantities[],Quantities!$C$2))\n)))","v":"9AX Waste"},{"$f":"IF(OR(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",C95=\"d\"),AND(C95=\"f\",B95=\"D\")),\nSUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D95,2)=\"Sc\",OR(C95=\"a\",C95=\"f\")),\nVLOOKUP(A95,Quantities[],Quantities!$I$2),\n\nIF(AND(B95=\"D\",C95=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B95=\"D\",B95=\"Q\"),\nSUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A95,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\", VLOOKUP(A95,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D95,2)=\"Sc\",B95=\"A\",C95=\"d\",C95=\"f\")),\n(SUM(VLOOKUP($A95,Quantities[],Quantities!$P$2)*VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$R$2)*VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$T$2)*VLOOKUP($A95,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D95,2)=\"Sc\",OR(C95=\"a\",C95=\"f\")),\nVLOOKUP(A95,Quantities[],Quantities!$J$2),\n\nIF(AND(B95=\"D\",C95=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2)),\n\nIF(AND(B95=\"D\", (VLOOKUP(A95,Quantities[],Quantities!$O$2)+VLOOKUP(A95,Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A95,Quantities[],Quantities!$P$2)*VLOOKUP(A95,Quantities[],Quantities!$O$2)\n+VLOOKUP(A95,Quantities[],Quantities!$R$2)*VLOOKUP(A95,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A95,Quantities[],Quantities!$T$2)*VLOOKUP(A95,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A95,Quantities[],Quantities!$O$2)+VLOOKUP(A95,Quantities[],Quantities!$Q$2)+VLOOKUP(A95,Quantities[],Quantities!$S$2)),\n\nIF($B95=\"Q\", (SUM(VLOOKUP($A95,Quantities[],Quantities!$P$2)*VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$R$2)*VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$T$2)*VLOOKUP($A95,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A95,Quantities[],Quantities!$O$2),VLOOKUP($A95,Quantities[],Quantities!$Q$2),VLOOKUP($A95,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A95,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D95,1)=\"U\",\"-\",VLOOKUP(D95,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$59","v":2600},"B","b","Dz2","2600-B-b-Dz2",{"$f":"IF(D96=\"Comb1\",CONCATENATE(VLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A96,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B96,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B96=\"B\",C96=\"a\"), \" Scraper Grading\", \"\"),\nIF(C96=\"b\",\"\",\"-\"),\nIF(C96=\"b\",\"\",VLOOKUP(A96,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\"\",VLOOKUP(C96,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\",OR($C96=\"b\",$C96=\"f\")),\"\",VLOOKUP($A96,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),IF(OR(RIGHT(TEXT($A96,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A96,\"0\"),1)=\"5\"),VLOOKUP($A96,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A96,\"0\"),1)=\"5\",VLOOKUP($A96,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A96,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A96,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C96=\"a\",C96=\"c\",C96=\"d\",C96=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A96,\"0\"),2)=\"00\",VLOOKUP(A96,Quantities[],Quantities!$B$2),\nIF(C96=\"f\",VLOOKUP(A96,Quantities[],Quantities!$B$2),\nVLOOKUP(A96,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(OR(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",C96=\"d\"),AND(C96=\"f\",B96=\"D\")),\nSUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D96,2)=\"Sc\",OR(C96=\"a\",C96=\"f\")),\nVLOOKUP(A96,Quantities[],Quantities!$I$2),\n\nIF(AND(B96=\"D\",C96=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B96=\"D\",B96=\"Q\"),\nSUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A96,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D96,2)=\"Mg\", VLOOKUP(A96,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D96,2)=\"Sc\",B96=\"A\",C96=\"d\",C96=\"f\")),\n(SUM(VLOOKUP($A96,Quantities[],Quantities!$P$2)*VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$R$2)*VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$T$2)*VLOOKUP($A96,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D96,2)=\"Sc\",OR(C96=\"a\",C96=\"f\")),\nVLOOKUP(A96,Quantities[],Quantities!$J$2),\n\nIF(AND(B96=\"D\",C96=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2)),\n\nIF(AND(B96=\"D\", (VLOOKUP(A96,Quantities[],Quantities!$O$2)+VLOOKUP(A96,Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A96,Quantities[],Quantities!$P$2)*VLOOKUP(A96,Quantities[],Quantities!$O$2)\n+VLOOKUP(A96,Quantities[],Quantities!$R$2)*VLOOKUP(A96,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A96,Quantities[],Quantities!$T$2)*VLOOKUP(A96,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A96,Quantities[],Quantities!$O$2)+VLOOKUP(A96,Quantities[],Quantities!$Q$2)+VLOOKUP(A96,Quantities[],Quantities!$S$2)),\n\nIF($B96=\"Q\", (SUM(VLOOKUP($A96,Quantities[],Quantities!$P$2)*VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$R$2)*VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$T$2)*VLOOKUP($A96,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A96,Quantities[],Quantities!$O$2),VLOOKUP($A96,Quantities[],Quantities!$Q$2),VLOOKUP($A96,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A96,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D96,1)=\"U\",\"-\",VLOOKUP(D96,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$14","v":1302},"B","f","Dz2",{"$f":"CONCATENATE(TEXT(A97,\"0\"),\"-\",B97,\"-\",C97,\"-\",D97)","v":"1302-B-f-Dz2"},{"$f":"IF(D97=\"Comb1\",CONCATENATE(VLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A97,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B97,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B97=\"B\",C97=\"a\"), \" Scraper Grading\", \"\"),\nIF(C97=\"b\",\"\",\"-\"),\nIF(C97=\"b\",\"\",VLOOKUP(A97,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\"\",VLOOKUP(C97,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\",OR($C97=\"b\",$C97=\"f\")),\"\",VLOOKUP($A97,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),IF(OR(RIGHT(TEXT($A97,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A97,\"0\"),1)=\"5\"),VLOOKUP($A97,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A97,\"0\"),1)=\"5\",VLOOKUP($A97,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A97,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A97,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C97=\"a\",C97=\"c\",C97=\"d\",C97=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A97,\"0\"),2)=\"00\",VLOOKUP(A97,Quantities[],Quantities!$B$2),\nIF(C97=\"f\",VLOOKUP(A97,Quantities[],Quantities!$B$2),\nVLOOKUP(A97,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",C97=\"d\"),AND(C97=\"f\",B97=\"D\")),\nSUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D97,2)=\"Sc\",OR(C97=\"a\",C97=\"f\")),\nVLOOKUP(A97,Quantities[],Quantities!$I$2),\n\nIF(AND(B97=\"D\",C97=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B97=\"D\",B97=\"Q\"),\nSUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A97,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\", VLOOKUP(A97,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D97,2)=\"Sc\",B97=\"A\",C97=\"d\",C97=\"f\")),\n(SUM(VLOOKUP($A97,Quantities[],Quantities!$P$2)*VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$R$2)*VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$T$2)*VLOOKUP($A97,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D97,2)=\"Sc\",OR(C97=\"a\",C97=\"f\")),\nVLOOKUP(A97,Quantities[],Quantities!$J$2),\n\nIF(AND(B97=\"D\",C97=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2)),\n\nIF(AND(B97=\"D\", (VLOOKUP(A97,Quantities[],Quantities!$O$2)+VLOOKUP(A97,Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A97,Quantities[],Quantities!$P$2)*VLOOKUP(A97,Quantities[],Quantities!$O$2)\n+VLOOKUP(A97,Quantities[],Quantities!$R$2)*VLOOKUP(A97,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A97,Quantities[],Quantities!$T$2)*VLOOKUP(A97,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A97,Quantities[],Quantities!$O$2)+VLOOKUP(A97,Quantities[],Quantities!$Q$2)+VLOOKUP(A97,Quantities[],Quantities!$S$2)),\n\nIF($B97=\"Q\", (SUM(VLOOKUP($A97,Quantities[],Quantities!$P$2)*VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$R$2)*VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$T$2)*VLOOKUP($A97,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A97,Quantities[],Quantities!$O$2),VLOOKUP($A97,Quantities[],Quantities!$Q$2),VLOOKUP($A97,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A97,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D97,1)=\"U\",\"-\",VLOOKUP(D97,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$40","v":2201},"B","f","Dz2","2201-B-f-Dz2",{"$f":"IF(D98=\"Comb1\",CONCATENATE(VLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A98,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B98,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B98=\"B\",C98=\"a\"), \" Scraper Grading\", \"\"),\nIF(C98=\"b\",\"\",\"-\"),\nIF(C98=\"b\",\"\",VLOOKUP(A98,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\"\",VLOOKUP(C98,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\",OR($C98=\"b\",$C98=\"f\")),\"\",VLOOKUP($A98,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),IF(OR(RIGHT(TEXT($A98,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A98,\"0\"),1)=\"5\"),VLOOKUP($A98,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A98,\"0\"),1)=\"5\",VLOOKUP($A98,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A98,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A98,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C98=\"a\",C98=\"c\",C98=\"d\",C98=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A98,\"0\"),2)=\"00\",VLOOKUP(A98,Quantities[],Quantities!$B$2),\nIF(C98=\"f\",VLOOKUP(A98,Quantities[],Quantities!$B$2),\nVLOOKUP(A98,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",C98=\"d\"),AND(C98=\"f\",B98=\"D\")),\nSUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D98,2)=\"Sc\",OR(C98=\"a\",C98=\"f\")),\nVLOOKUP(A98,Quantities[],Quantities!$I$2),\n\nIF(AND(B98=\"D\",C98=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B98=\"D\",B98=\"Q\"),\nSUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A98,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\", VLOOKUP(A98,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D98,2)=\"Sc\",B98=\"A\",C98=\"d\",C98=\"f\")),\n(SUM(VLOOKUP($A98,Quantities[],Quantities!$P$2)*VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$R$2)*VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$T$2)*VLOOKUP($A98,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D98,2)=\"Sc\",OR(C98=\"a\",C98=\"f\")),\nVLOOKUP(A98,Quantities[],Quantities!$J$2),\n\nIF(AND(B98=\"D\",C98=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2)),\n\nIF(AND(B98=\"D\", (VLOOKUP(A98,Quantities[],Quantities!$O$2)+VLOOKUP(A98,Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A98,Quantities[],Quantities!$P$2)*VLOOKUP(A98,Quantities[],Quantities!$O$2)\n+VLOOKUP(A98,Quantities[],Quantities!$R$2)*VLOOKUP(A98,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A98,Quantities[],Quantities!$T$2)*VLOOKUP(A98,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A98,Quantities[],Quantities!$O$2)+VLOOKUP(A98,Quantities[],Quantities!$Q$2)+VLOOKUP(A98,Quantities[],Quantities!$S$2)),\n\nIF($B98=\"Q\", (SUM(VLOOKUP($A98,Quantities[],Quantities!$P$2)*VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$R$2)*VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$T$2)*VLOOKUP($A98,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A98,Quantities[],Quantities!$O$2),VLOOKUP($A98,Quantities[],Quantities!$Q$2),VLOOKUP($A98,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A98,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D98,1)=\"U\",\"-\",VLOOKUP(D98,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$67","v":2900},"B","b","Dz2",{"$f":"CONCATENATE(TEXT(A99,\"0\"),\"-\",B99,\"-\",C99,\"-\",D99)","v":"2900-B-b-Dz2"},{"$f":"IF(D99=\"Comb1\",CONCATENATE(VLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A99,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B99,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B99=\"B\",C99=\"a\"), \" Scraper Grading\", \"\"),\nIF(C99=\"b\",\"\",\"-\"),\nIF(C99=\"b\",\"\",VLOOKUP(A99,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\"\",VLOOKUP(C99,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\",OR($C99=\"b\",$C99=\"f\")),\"\",VLOOKUP($A99,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),IF(OR(RIGHT(TEXT($A99,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A99,\"0\"),1)=\"5\"),VLOOKUP($A99,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A99,\"0\"),1)=\"5\",VLOOKUP($A99,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A99,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A99,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C99=\"a\",C99=\"c\",C99=\"d\",C99=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A99,\"0\"),2)=\"00\",VLOOKUP(A99,Quantities[],Quantities!$B$2),\nIF(C99=\"f\",VLOOKUP(A99,Quantities[],Quantities!$B$2),\nVLOOKUP(A99,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(OR(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",C99=\"d\"),AND(C99=\"f\",B99=\"D\")),\nSUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D99,2)=\"Sc\",OR(C99=\"a\",C99=\"f\")),\nVLOOKUP(A99,Quantities[],Quantities!$I$2),\n\nIF(AND(B99=\"D\",C99=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B99=\"D\",B99=\"Q\"),\nSUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A99,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D99,2)=\"Mg\", VLOOKUP(A99,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D99,2)=\"Sc\",B99=\"A\",C99=\"d\",C99=\"f\")),\n(SUM(VLOOKUP($A99,Quantities[],Quantities!$P$2)*VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$R$2)*VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$T$2)*VLOOKUP($A99,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D99,2)=\"Sc\",OR(C99=\"a\",C99=\"f\")),\nVLOOKUP(A99,Quantities[],Quantities!$J$2),\n\nIF(AND(B99=\"D\",C99=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2)),\n\nIF(AND(B99=\"D\", (VLOOKUP(A99,Quantities[],Quantities!$O$2)+VLOOKUP(A99,Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A99,Quantities[],Quantities!$P$2)*VLOOKUP(A99,Quantities[],Quantities!$O$2)\n+VLOOKUP(A99,Quantities[],Quantities!$R$2)*VLOOKUP(A99,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A99,Quantities[],Quantities!$T$2)*VLOOKUP(A99,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A99,Quantities[],Quantities!$O$2)+VLOOKUP(A99,Quantities[],Quantities!$Q$2)+VLOOKUP(A99,Quantities[],Quantities!$S$2)),\n\nIF($B99=\"Q\", (SUM(VLOOKUP($A99,Quantities[],Quantities!$P$2)*VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$R$2)*VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$T$2)*VLOOKUP($A99,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A99,Quantities[],Quantities!$O$2),VLOOKUP($A99,Quantities[],Quantities!$Q$2),VLOOKUP($A99,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A99,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D99,1)=\"U\",\"-\",VLOOKUP(D99,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$4","v":1000},"C","b","Sh1","1000-C-b-Sh1",{"$f":"IF(D100=\"Comb1\",CONCATENATE(VLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A100,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B100,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B100=\"B\",C100=\"a\"), \" Scraper Grading\", \"\"),\nIF(C100=\"b\",\"\",\"-\"),\nIF(C100=\"b\",\"\",VLOOKUP(A100,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\"\",VLOOKUP(C100,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\",OR($C100=\"b\",$C100=\"f\")),\"\",VLOOKUP($A100,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),IF(OR(RIGHT(TEXT($A100,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A100,\"0\"),1)=\"5\"),VLOOKUP($A100,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A100,\"0\"),1)=\"5\",VLOOKUP($A100,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A100,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A100,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C100=\"a\",C100=\"c\",C100=\"d\",C100=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A100,\"0\"),2)=\"00\",VLOOKUP(A100,Quantities[],Quantities!$B$2),\nIF(C100=\"f\",VLOOKUP(A100,Quantities[],Quantities!$B$2),\nVLOOKUP(A100,Quantities[],Quantities!$C$2))\n)))","v":"1A Leach, 1B Leach "},{"$f":"IF(OR(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",C100=\"d\"),AND(C100=\"f\",B100=\"D\")),\nSUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D100,2)=\"Sc\",OR(C100=\"a\",C100=\"f\")),\nVLOOKUP(A100,Quantities[],Quantities!$I$2),\n\nIF(AND(B100=\"D\",C100=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B100=\"D\",B100=\"Q\"),\nSUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A100,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\", VLOOKUP(A100,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D100,2)=\"Sc\",B100=\"A\",C100=\"d\",C100=\"f\")),\n(SUM(VLOOKUP($A100,Quantities[],Quantities!$P$2)*VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$R$2)*VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$T$2)*VLOOKUP($A100,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D100,2)=\"Sc\",OR(C100=\"a\",C100=\"f\")),\nVLOOKUP(A100,Quantities[],Quantities!$J$2),\n\nIF(AND(B100=\"D\",C100=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2)),\n\nIF(AND(B100=\"D\", (VLOOKUP(A100,Quantities[],Quantities!$O$2)+VLOOKUP(A100,Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A100,Quantities[],Quantities!$P$2)*VLOOKUP(A100,Quantities[],Quantities!$O$2)\n+VLOOKUP(A100,Quantities[],Quantities!$R$2)*VLOOKUP(A100,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A100,Quantities[],Quantities!$T$2)*VLOOKUP(A100,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A100,Quantities[],Quantities!$O$2)+VLOOKUP(A100,Quantities[],Quantities!$Q$2)+VLOOKUP(A100,Quantities[],Quantities!$S$2)),\n\nIF($B100=\"Q\", (SUM(VLOOKUP($A100,Quantities[],Quantities!$P$2)*VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$R$2)*VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$T$2)*VLOOKUP($A100,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A100,Quantities[],Quantities!$O$2),VLOOKUP($A100,Quantities[],Quantities!$Q$2),VLOOKUP($A100,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A100,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D100,1)=\"U\",\"-\",VLOOKUP(D100,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$8","v":1100},"C","b","Sh1","1100-C-b-Sh1",{"$f":"IF(D101=\"Comb1\",CONCATENATE(VLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A101,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B101,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B101=\"B\",C101=\"a\"), \" Scraper Grading\", \"\"),\nIF(C101=\"b\",\"\",\"-\"),\nIF(C101=\"b\",\"\",VLOOKUP(A101,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\"\",VLOOKUP(C101,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\",OR($C101=\"b\",$C101=\"f\")),\"\",VLOOKUP($A101,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),IF(OR(RIGHT(TEXT($A101,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A101,\"0\"),1)=\"5\"),VLOOKUP($A101,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A101,\"0\"),1)=\"5\",VLOOKUP($A101,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A101,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A101,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C101=\"a\",C101=\"c\",C101=\"d\",C101=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A101,\"0\"),2)=\"00\",VLOOKUP(A101,Quantities[],Quantities!$B$2),\nIF(C101=\"f\",VLOOKUP(A101,Quantities[],Quantities!$B$2),\nVLOOKUP(A101,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1C Waste"},{"$f":"IF(OR(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",C101=\"d\"),AND(C101=\"f\",B101=\"D\")),\nSUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D101,2)=\"Sc\",OR(C101=\"a\",C101=\"f\")),\nVLOOKUP(A101,Quantities[],Quantities!$I$2),\n\nIF(AND(B101=\"D\",C101=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B101=\"D\",B101=\"Q\"),\nSUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A101,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\", VLOOKUP(A101,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D101,2)=\"Sc\",B101=\"A\",C101=\"d\",C101=\"f\")),\n(SUM(VLOOKUP($A101,Quantities[],Quantities!$P$2)*VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$R$2)*VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$T$2)*VLOOKUP($A101,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D101,2)=\"Sc\",OR(C101=\"a\",C101=\"f\")),\nVLOOKUP(A101,Quantities[],Quantities!$J$2),\n\nIF(AND(B101=\"D\",C101=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2)),\n\nIF(AND(B101=\"D\", (VLOOKUP(A101,Quantities[],Quantities!$O$2)+VLOOKUP(A101,Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A101,Quantities[],Quantities!$P$2)*VLOOKUP(A101,Quantities[],Quantities!$O$2)\n+VLOOKUP(A101,Quantities[],Quantities!$R$2)*VLOOKUP(A101,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A101,Quantities[],Quantities!$T$2)*VLOOKUP(A101,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A101,Quantities[],Quantities!$O$2)+VLOOKUP(A101,Quantities[],Quantities!$Q$2)+VLOOKUP(A101,Quantities[],Quantities!$S$2)),\n\nIF($B101=\"Q\", (SUM(VLOOKUP($A101,Quantities[],Quantities!$P$2)*VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$R$2)*VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$T$2)*VLOOKUP($A101,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A101,Quantities[],Quantities!$O$2),VLOOKUP($A101,Quantities[],Quantities!$Q$2),VLOOKUP($A101,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A101,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D101,1)=\"U\",\"-\",VLOOKUP(D101,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$9","v":1200},"C","b","Sh1",{"$f":"CONCATENATE(TEXT(A102,\"0\"),\"-\",B102,\"-\",C102,\"-\",D102)","v":"1200-C-b-Sh1"},{"$f":"IF(D102=\"Comb1\",CONCATENATE(VLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A102,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B102,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B102=\"B\",C102=\"a\"), \" Scraper Grading\", \"\"),\nIF(C102=\"b\",\"\",\"-\"),\nIF(C102=\"b\",\"\",VLOOKUP(A102,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\"\",VLOOKUP(C102,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\",OR($C102=\"b\",$C102=\"f\")),\"\",VLOOKUP($A102,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),IF(OR(RIGHT(TEXT($A102,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A102,\"0\"),1)=\"5\"),VLOOKUP($A102,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A102,\"0\"),1)=\"5\",VLOOKUP($A102,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A102,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A102,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C102=\"a\",C102=\"c\",C102=\"d\",C102=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A102,\"0\"),2)=\"00\",VLOOKUP(A102,Quantities[],Quantities!$B$2),\nIF(C102=\"f\",VLOOKUP(A102,Quantities[],Quantities!$B$2),\nVLOOKUP(A102,Quantities[],Quantities!$C$2))\n)))","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(OR(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",C102=\"d\"),AND(C102=\"f\",B102=\"D\")),\nSUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D102,2)=\"Sc\",OR(C102=\"a\",C102=\"f\")),\nVLOOKUP(A102,Quantities[],Quantities!$I$2),\n\nIF(AND(B102=\"D\",C102=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B102=\"D\",B102=\"Q\"),\nSUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A102,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\", VLOOKUP(A102,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D102,2)=\"Sc\",B102=\"A\",C102=\"d\",C102=\"f\")),\n(SUM(VLOOKUP($A102,Quantities[],Quantities!$P$2)*VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$R$2)*VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$T$2)*VLOOKUP($A102,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D102,2)=\"Sc\",OR(C102=\"a\",C102=\"f\")),\nVLOOKUP(A102,Quantities[],Quantities!$J$2),\n\nIF(AND(B102=\"D\",C102=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2)),\n\nIF(AND(B102=\"D\", (VLOOKUP(A102,Quantities[],Quantities!$O$2)+VLOOKUP(A102,Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A102,Quantities[],Quantities!$P$2)*VLOOKUP(A102,Quantities[],Quantities!$O$2)\n+VLOOKUP(A102,Quantities[],Quantities!$R$2)*VLOOKUP(A102,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A102,Quantities[],Quantities!$T$2)*VLOOKUP(A102,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A102,Quantities[],Quantities!$O$2)+VLOOKUP(A102,Quantities[],Quantities!$Q$2)+VLOOKUP(A102,Quantities[],Quantities!$S$2)),\n\nIF($B102=\"Q\", (SUM(VLOOKUP($A102,Quantities[],Quantities!$P$2)*VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$R$2)*VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$T$2)*VLOOKUP($A102,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A102,Quantities[],Quantities!$O$2),VLOOKUP($A102,Quantities[],Quantities!$Q$2),VLOOKUP($A102,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A102,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D102,1)=\"U\",\"-\",VLOOKUP(D102,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$12","v":1300},"C","b","Sh1","1300-C-b-Sh1",{"$f":"IF(D103=\"Comb1\",CONCATENATE(VLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A103,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B103,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B103=\"B\",C103=\"a\"), \" Scraper Grading\", \"\"),\nIF(C103=\"b\",\"\",\"-\"),\nIF(C103=\"b\",\"\",VLOOKUP(A103,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\"\",VLOOKUP(C103,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\",OR($C103=\"b\",$C103=\"f\")),\"\",VLOOKUP($A103,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),IF(OR(RIGHT(TEXT($A103,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A103,\"0\"),1)=\"5\"),VLOOKUP($A103,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A103,\"0\"),1)=\"5\",VLOOKUP($A103,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A103,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A103,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C103=\"a\",C103=\"c\",C103=\"d\",C103=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A103,\"0\"),2)=\"00\",VLOOKUP(A103,Quantities[],Quantities!$B$2),\nIF(C103=\"f\",VLOOKUP(A103,Quantities[],Quantities!$B$2),\nVLOOKUP(A103,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",C103=\"d\"),AND(C103=\"f\",B103=\"D\")),\nSUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D103,2)=\"Sc\",OR(C103=\"a\",C103=\"f\")),\nVLOOKUP(A103,Quantities[],Quantities!$I$2),\n\nIF(AND(B103=\"D\",C103=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B103=\"D\",B103=\"Q\"),\nSUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A103,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\", VLOOKUP(A103,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D103,2)=\"Sc\",B103=\"A\",C103=\"d\",C103=\"f\")),\n(SUM(VLOOKUP($A103,Quantities[],Quantities!$P$2)*VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$R$2)*VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$T$2)*VLOOKUP($A103,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D103,2)=\"Sc\",OR(C103=\"a\",C103=\"f\")),\nVLOOKUP(A103,Quantities[],Quantities!$J$2),\n\nIF(AND(B103=\"D\",C103=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2)),\n\nIF(AND(B103=\"D\", (VLOOKUP(A103,Quantities[],Quantities!$O$2)+VLOOKUP(A103,Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A103,Quantities[],Quantities!$P$2)*VLOOKUP(A103,Quantities[],Quantities!$O$2)\n+VLOOKUP(A103,Quantities[],Quantities!$R$2)*VLOOKUP(A103,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A103,Quantities[],Quantities!$T$2)*VLOOKUP(A103,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A103,Quantities[],Quantities!$O$2)+VLOOKUP(A103,Quantities[],Quantities!$Q$2)+VLOOKUP(A103,Quantities[],Quantities!$S$2)),\n\nIF($B103=\"Q\", (SUM(VLOOKUP($A103,Quantities[],Quantities!$P$2)*VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$R$2)*VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$T$2)*VLOOKUP($A103,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A103,Quantities[],Quantities!$O$2),VLOOKUP($A103,Quantities[],Quantities!$Q$2),VLOOKUP($A103,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A103,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D103,1)=\"U\",\"-\",VLOOKUP(D103,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$20","v":1500},"C","b","Sh1","1500-C-b-Sh1",{"$f":"IF(D104=\"Comb1\",CONCATENATE(VLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A104,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B104,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B104=\"B\",C104=\"a\"), \" Scraper Grading\", \"\"),\nIF(C104=\"b\",\"\",\"-\"),\nIF(C104=\"b\",\"\",VLOOKUP(A104,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\"\",VLOOKUP(C104,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\",OR($C104=\"b\",$C104=\"f\")),\"\",VLOOKUP($A104,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),IF(OR(RIGHT(TEXT($A104,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A104,\"0\"),1)=\"5\"),VLOOKUP($A104,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A104,\"0\"),1)=\"5\",VLOOKUP($A104,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A104,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A104,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C104=\"a\",C104=\"c\",C104=\"d\",C104=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A104,\"0\"),2)=\"00\",VLOOKUP(A104,Quantities[],Quantities!$B$2),\nIF(C104=\"f\",VLOOKUP(A104,Quantities[],Quantities!$B$2),\nVLOOKUP(A104,Quantities[],Quantities!$C$2))\n)))","v":"5A Waste"},{"$f":"IF(OR(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",C104=\"d\"),AND(C104=\"f\",B104=\"D\")),\nSUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D104,2)=\"Sc\",OR(C104=\"a\",C104=\"f\")),\nVLOOKUP(A104,Quantities[],Quantities!$I$2),\n\nIF(AND(B104=\"D\",C104=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B104=\"D\",B104=\"Q\"),\nSUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A104,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\", VLOOKUP(A104,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D104,2)=\"Sc\",B104=\"A\",C104=\"d\",C104=\"f\")),\n(SUM(VLOOKUP($A104,Quantities[],Quantities!$P$2)*VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$R$2)*VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$T$2)*VLOOKUP($A104,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D104,2)=\"Sc\",OR(C104=\"a\",C104=\"f\")),\nVLOOKUP(A104,Quantities[],Quantities!$J$2),\n\nIF(AND(B104=\"D\",C104=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2)),\n\nIF(AND(B104=\"D\", (VLOOKUP(A104,Quantities[],Quantities!$O$2)+VLOOKUP(A104,Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A104,Quantities[],Quantities!$P$2)*VLOOKUP(A104,Quantities[],Quantities!$O$2)\n+VLOOKUP(A104,Quantities[],Quantities!$R$2)*VLOOKUP(A104,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A104,Quantities[],Quantities!$T$2)*VLOOKUP(A104,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A104,Quantities[],Quantities!$O$2)+VLOOKUP(A104,Quantities[],Quantities!$Q$2)+VLOOKUP(A104,Quantities[],Quantities!$S$2)),\n\nIF($B104=\"Q\", (SUM(VLOOKUP($A104,Quantities[],Quantities!$P$2)*VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$R$2)*VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$T$2)*VLOOKUP($A104,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A104,Quantities[],Quantities!$O$2),VLOOKUP($A104,Quantities[],Quantities!$Q$2),VLOOKUP($A104,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A104,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D104,1)=\"U\",\"-\",VLOOKUP(D104,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$39","v":2200},"C","b","Sh1","2200-C-b-Sh1",{"$f":"IF(D105=\"Comb1\",CONCATENATE(VLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A105,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B105,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B105=\"B\",C105=\"a\"), \" Scraper Grading\", \"\"),\nIF(C105=\"b\",\"\",\"-\"),\nIF(C105=\"b\",\"\",VLOOKUP(A105,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\"\",VLOOKUP(C105,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\",OR($C105=\"b\",$C105=\"f\")),\"\",VLOOKUP($A105,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),IF(OR(RIGHT(TEXT($A105,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A105,\"0\"),1)=\"5\"),VLOOKUP($A105,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A105,\"0\"),1)=\"5\",VLOOKUP($A105,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A105,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A105,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C105=\"a\",C105=\"c\",C105=\"d\",C105=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A105,\"0\"),2)=\"00\",VLOOKUP(A105,Quantities[],Quantities!$B$2),\nIF(C105=\"f\",VLOOKUP(A105,Quantities[],Quantities!$B$2),\nVLOOKUP(A105,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",C105=\"d\"),AND(C105=\"f\",B105=\"D\")),\nSUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D105,2)=\"Sc\",OR(C105=\"a\",C105=\"f\")),\nVLOOKUP(A105,Quantities[],Quantities!$I$2),\n\nIF(AND(B105=\"D\",C105=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B105=\"D\",B105=\"Q\"),\nSUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A105,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D105,2)=\"Mg\", VLOOKUP(A105,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D105,2)=\"Sc\",B105=\"A\",C105=\"d\",C105=\"f\")),\n(SUM(VLOOKUP($A105,Quantities[],Quantities!$P$2)*VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$R$2)*VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$T$2)*VLOOKUP($A105,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D105,2)=\"Sc\",OR(C105=\"a\",C105=\"f\")),\nVLOOKUP(A105,Quantities[],Quantities!$J$2),\n\nIF(AND(B105=\"D\",C105=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2)),\n\nIF(AND(B105=\"D\", (VLOOKUP(A105,Quantities[],Quantities!$O$2)+VLOOKUP(A105,Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A105,Quantities[],Quantities!$P$2)*VLOOKUP(A105,Quantities[],Quantities!$O$2)\n+VLOOKUP(A105,Quantities[],Quantities!$R$2)*VLOOKUP(A105,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A105,Quantities[],Quantities!$T$2)*VLOOKUP(A105,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A105,Quantities[],Quantities!$O$2)+VLOOKUP(A105,Quantities[],Quantities!$Q$2)+VLOOKUP(A105,Quantities[],Quantities!$S$2)),\n\nIF($B105=\"Q\", (SUM(VLOOKUP($A105,Quantities[],Quantities!$P$2)*VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$R$2)*VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$T$2)*VLOOKUP($A105,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A105,Quantities[],Quantities!$O$2),VLOOKUP($A105,Quantities[],Quantities!$Q$2),VLOOKUP($A105,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A105,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D105,1)=\"U\",\"-\",VLOOKUP(D105,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$41","v":2300},"C","b","Sh1","2300-C-b-Sh1",{"$f":"IF(D106=\"Comb1\",CONCATENATE(VLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A106,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B106,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B106=\"B\",C106=\"a\"), \" Scraper Grading\", \"\"),\nIF(C106=\"b\",\"\",\"-\"),\nIF(C106=\"b\",\"\",VLOOKUP(A106,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\"\",VLOOKUP(C106,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\",OR($C106=\"b\",$C106=\"f\")),\"\",VLOOKUP($A106,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),IF(OR(RIGHT(TEXT($A106,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A106,\"0\"),1)=\"5\"),VLOOKUP($A106,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A106,\"0\"),1)=\"5\",VLOOKUP($A106,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A106,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A106,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C106=\"a\",C106=\"c\",C106=\"d\",C106=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A106,\"0\"),2)=\"00\",VLOOKUP(A106,Quantities[],Quantities!$B$2),\nIF(C106=\"f\",VLOOKUP(A106,Quantities[],Quantities!$B$2),\nVLOOKUP(A106,Quantities[],Quantities!$C$2))\n)))","v":"6A Leach"},{"$f":"IF(OR(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",C106=\"d\"),AND(C106=\"f\",B106=\"D\")),\nSUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D106,2)=\"Sc\",OR(C106=\"a\",C106=\"f\")),\nVLOOKUP(A106,Quantities[],Quantities!$I$2),\n\nIF(AND(B106=\"D\",C106=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B106=\"D\",B106=\"Q\"),\nSUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A106,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\", VLOOKUP(A106,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D106,2)=\"Sc\",B106=\"A\",C106=\"d\",C106=\"f\")),\n(SUM(VLOOKUP($A106,Quantities[],Quantities!$P$2)*VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$R$2)*VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$T$2)*VLOOKUP($A106,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D106,2)=\"Sc\",OR(C106=\"a\",C106=\"f\")),\nVLOOKUP(A106,Quantities[],Quantities!$J$2),\n\nIF(AND(B106=\"D\",C106=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2)),\n\nIF(AND(B106=\"D\", (VLOOKUP(A106,Quantities[],Quantities!$O$2)+VLOOKUP(A106,Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A106,Quantities[],Quantities!$P$2)*VLOOKUP(A106,Quantities[],Quantities!$O$2)\n+VLOOKUP(A106,Quantities[],Quantities!$R$2)*VLOOKUP(A106,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A106,Quantities[],Quantities!$T$2)*VLOOKUP(A106,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A106,Quantities[],Quantities!$O$2)+VLOOKUP(A106,Quantities[],Quantities!$Q$2)+VLOOKUP(A106,Quantities[],Quantities!$S$2)),\n\nIF($B106=\"Q\", (SUM(VLOOKUP($A106,Quantities[],Quantities!$P$2)*VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$R$2)*VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$T$2)*VLOOKUP($A106,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A106,Quantities[],Quantities!$O$2),VLOOKUP($A106,Quantities[],Quantities!$Q$2),VLOOKUP($A106,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A106,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D106,1)=\"U\",\"-\",VLOOKUP(D106,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$17","v":1400},"C","b","Sh1","1400-C-b-Sh1",{"$f":"IF(D107=\"Comb1\",CONCATENATE(VLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A107,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B107,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B107=\"B\",C107=\"a\"), \" Scraper Grading\", \"\"),\nIF(C107=\"b\",\"\",\"-\"),\nIF(C107=\"b\",\"\",VLOOKUP(A107,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\"\",VLOOKUP(C107,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\",OR($C107=\"b\",$C107=\"f\")),\"\",VLOOKUP($A107,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),IF(OR(RIGHT(TEXT($A107,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A107,\"0\"),1)=\"5\"),VLOOKUP($A107,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A107,\"0\"),1)=\"5\",VLOOKUP($A107,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A107,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A107,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C107=\"a\",C107=\"c\",C107=\"d\",C107=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A107,\"0\"),2)=\"00\",VLOOKUP(A107,Quantities[],Quantities!$B$2),\nIF(C107=\"f\",VLOOKUP(A107,Quantities[],Quantities!$B$2),\nVLOOKUP(A107,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 1)"},{"$f":"IF(OR(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",C107=\"d\"),AND(C107=\"f\",B107=\"D\")),\nSUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D107,2)=\"Sc\",OR(C107=\"a\",C107=\"f\")),\nVLOOKUP(A107,Quantities[],Quantities!$I$2),\n\nIF(AND(B107=\"D\",C107=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B107=\"D\",B107=\"Q\"),\nSUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A107,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\", VLOOKUP(A107,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D107,2)=\"Sc\",B107=\"A\",C107=\"d\",C107=\"f\")),\n(SUM(VLOOKUP($A107,Quantities[],Quantities!$P$2)*VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$R$2)*VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$T$2)*VLOOKUP($A107,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D107,2)=\"Sc\",OR(C107=\"a\",C107=\"f\")),\nVLOOKUP(A107,Quantities[],Quantities!$J$2),\n\nIF(AND(B107=\"D\",C107=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2)),\n\nIF(AND(B107=\"D\", (VLOOKUP(A107,Quantities[],Quantities!$O$2)+VLOOKUP(A107,Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A107,Quantities[],Quantities!$P$2)*VLOOKUP(A107,Quantities[],Quantities!$O$2)\n+VLOOKUP(A107,Quantities[],Quantities!$R$2)*VLOOKUP(A107,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A107,Quantities[],Quantities!$T$2)*VLOOKUP(A107,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A107,Quantities[],Quantities!$O$2)+VLOOKUP(A107,Quantities[],Quantities!$Q$2)+VLOOKUP(A107,Quantities[],Quantities!$S$2)),\n\nIF($B107=\"Q\", (SUM(VLOOKUP($A107,Quantities[],Quantities!$P$2)*VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$R$2)*VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$T$2)*VLOOKUP($A107,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A107,Quantities[],Quantities!$O$2),VLOOKUP($A107,Quantities[],Quantities!$Q$2),VLOOKUP($A107,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A107,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D107,1)=\"U\",\"-\",VLOOKUP(D107,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$29","v":1800},"C","b","Sh1","1800-C-b-Sh1",{"$f":"IF(D108=\"Comb1\",CONCATENATE(VLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A108,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B108,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B108=\"B\",C108=\"a\"), \" Scraper Grading\", \"\"),\nIF(C108=\"b\",\"\",\"-\"),\nIF(C108=\"b\",\"\",VLOOKUP(A108,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\"\",VLOOKUP(C108,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\",OR($C108=\"b\",$C108=\"f\")),\"\",VLOOKUP($A108,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),IF(OR(RIGHT(TEXT($A108,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A108,\"0\"),1)=\"5\"),VLOOKUP($A108,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A108,\"0\"),1)=\"5\",VLOOKUP($A108,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A108,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A108,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C108=\"a\",C108=\"c\",C108=\"d\",C108=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A108,\"0\"),2)=\"00\",VLOOKUP(A108,Quantities[],Quantities!$B$2),\nIF(C108=\"f\",VLOOKUP(A108,Quantities[],Quantities!$B$2),\nVLOOKUP(A108,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(OR(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",C108=\"d\"),AND(C108=\"f\",B108=\"D\")),\nSUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D108,2)=\"Sc\",OR(C108=\"a\",C108=\"f\")),\nVLOOKUP(A108,Quantities[],Quantities!$I$2),\n\nIF(AND(B108=\"D\",C108=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B108=\"D\",B108=\"Q\"),\nSUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A108,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\", VLOOKUP(A108,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D108,2)=\"Sc\",B108=\"A\",C108=\"d\",C108=\"f\")),\n(SUM(VLOOKUP($A108,Quantities[],Quantities!$P$2)*VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$R$2)*VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$T$2)*VLOOKUP($A108,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D108,2)=\"Sc\",OR(C108=\"a\",C108=\"f\")),\nVLOOKUP(A108,Quantities[],Quantities!$J$2),\n\nIF(AND(B108=\"D\",C108=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2)),\n\nIF(AND(B108=\"D\", (VLOOKUP(A108,Quantities[],Quantities!$O$2)+VLOOKUP(A108,Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A108,Quantities[],Quantities!$P$2)*VLOOKUP(A108,Quantities[],Quantities!$O$2)\n+VLOOKUP(A108,Quantities[],Quantities!$R$2)*VLOOKUP(A108,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A108,Quantities[],Quantities!$T$2)*VLOOKUP(A108,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A108,Quantities[],Quantities!$O$2)+VLOOKUP(A108,Quantities[],Quantities!$Q$2)+VLOOKUP(A108,Quantities[],Quantities!$S$2)),\n\nIF($B108=\"Q\", (SUM(VLOOKUP($A108,Quantities[],Quantities!$P$2)*VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$R$2)*VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$T$2)*VLOOKUP($A108,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A108,Quantities[],Quantities!$O$2),VLOOKUP($A108,Quantities[],Quantities!$Q$2),VLOOKUP($A108,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A108,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D108,1)=\"U\",\"-\",VLOOKUP(D108,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$32","v":1900},"C","b","Sh1","1900-C-b-Sh1",{"$f":"IF(D109=\"Comb1\",CONCATENATE(VLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A109,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B109,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B109=\"B\",C109=\"a\"), \" Scraper Grading\", \"\"),\nIF(C109=\"b\",\"\",\"-\"),\nIF(C109=\"b\",\"\",VLOOKUP(A109,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\"\",VLOOKUP(C109,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\",OR($C109=\"b\",$C109=\"f\")),\"\",VLOOKUP($A109,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),IF(OR(RIGHT(TEXT($A109,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A109,\"0\"),1)=\"5\"),VLOOKUP($A109,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A109,\"0\"),1)=\"5\",VLOOKUP($A109,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A109,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A109,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C109=\"a\",C109=\"c\",C109=\"d\",C109=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A109,\"0\"),2)=\"00\",VLOOKUP(A109,Quantities[],Quantities!$B$2),\nIF(C109=\"f\",VLOOKUP(A109,Quantities[],Quantities!$B$2),\nVLOOKUP(A109,Quantities[],Quantities!$C$2))\n)))","v":"8A Waste, 8C Waste"},{"$f":"IF(OR(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",C109=\"d\"),AND(C109=\"f\",B109=\"D\")),\nSUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D109,2)=\"Sc\",OR(C109=\"a\",C109=\"f\")),\nVLOOKUP(A109,Quantities[],Quantities!$I$2),\n\nIF(AND(B109=\"D\",C109=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B109=\"D\",B109=\"Q\"),\nSUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A109,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\", VLOOKUP(A109,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D109,2)=\"Sc\",B109=\"A\",C109=\"d\",C109=\"f\")),\n(SUM(VLOOKUP($A109,Quantities[],Quantities!$P$2)*VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$R$2)*VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$T$2)*VLOOKUP($A109,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D109,2)=\"Sc\",OR(C109=\"a\",C109=\"f\")),\nVLOOKUP(A109,Quantities[],Quantities!$J$2),\n\nIF(AND(B109=\"D\",C109=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2)),\n\nIF(AND(B109=\"D\", (VLOOKUP(A109,Quantities[],Quantities!$O$2)+VLOOKUP(A109,Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A109,Quantities[],Quantities!$P$2)*VLOOKUP(A109,Quantities[],Quantities!$O$2)\n+VLOOKUP(A109,Quantities[],Quantities!$R$2)*VLOOKUP(A109,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A109,Quantities[],Quantities!$T$2)*VLOOKUP(A109,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A109,Quantities[],Quantities!$O$2)+VLOOKUP(A109,Quantities[],Quantities!$Q$2)+VLOOKUP(A109,Quantities[],Quantities!$S$2)),\n\nIF($B109=\"Q\", (SUM(VLOOKUP($A109,Quantities[],Quantities!$P$2)*VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$R$2)*VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$T$2)*VLOOKUP($A109,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A109,Quantities[],Quantities!$O$2),VLOOKUP($A109,Quantities[],Quantities!$Q$2),VLOOKUP($A109,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A109,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D109,1)=\"U\",\"-\",VLOOKUP(D109,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$23","v":1600},"C","b","Sh1","1600-C-b-Sh1",{"$f":"IF(D110=\"Comb1\",CONCATENATE(VLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A110,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B110,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B110=\"B\",C110=\"a\"), \" Scraper Grading\", \"\"),\nIF(C110=\"b\",\"\",\"-\"),\nIF(C110=\"b\",\"\",VLOOKUP(A110,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\"\",VLOOKUP(C110,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\",OR($C110=\"b\",$C110=\"f\")),\"\",VLOOKUP($A110,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),IF(OR(RIGHT(TEXT($A110,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A110,\"0\"),1)=\"5\"),VLOOKUP($A110,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A110,\"0\"),1)=\"5\",VLOOKUP($A110,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A110,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A110,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C110=\"a\",C110=\"c\",C110=\"d\",C110=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A110,\"0\"),2)=\"00\",VLOOKUP(A110,Quantities[],Quantities!$B$2),\nIF(C110=\"f\",VLOOKUP(A110,Quantities[],Quantities!$B$2),\nVLOOKUP(A110,Quantities[],Quantities!$C$2))\n)))","v":"6B Leach, 6D Leach"},{"$f":"IF(OR(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",C110=\"d\"),AND(C110=\"f\",B110=\"D\")),\nSUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D110,2)=\"Sc\",OR(C110=\"a\",C110=\"f\")),\nVLOOKUP(A110,Quantities[],Quantities!$I$2),\n\nIF(AND(B110=\"D\",C110=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B110=\"D\",B110=\"Q\"),\nSUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A110,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\", VLOOKUP(A110,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D110,2)=\"Sc\",B110=\"A\",C110=\"d\",C110=\"f\")),\n(SUM(VLOOKUP($A110,Quantities[],Quantities!$P$2)*VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$R$2)*VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$T$2)*VLOOKUP($A110,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D110,2)=\"Sc\",OR(C110=\"a\",C110=\"f\")),\nVLOOKUP(A110,Quantities[],Quantities!$J$2),\n\nIF(AND(B110=\"D\",C110=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2)),\n\nIF(AND(B110=\"D\", (VLOOKUP(A110,Quantities[],Quantities!$O$2)+VLOOKUP(A110,Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A110,Quantities[],Quantities!$P$2)*VLOOKUP(A110,Quantities[],Quantities!$O$2)\n+VLOOKUP(A110,Quantities[],Quantities!$R$2)*VLOOKUP(A110,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A110,Quantities[],Quantities!$T$2)*VLOOKUP(A110,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A110,Quantities[],Quantities!$O$2)+VLOOKUP(A110,Quantities[],Quantities!$Q$2)+VLOOKUP(A110,Quantities[],Quantities!$S$2)),\n\nIF($B110=\"Q\", (SUM(VLOOKUP($A110,Quantities[],Quantities!$P$2)*VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$R$2)*VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$T$2)*VLOOKUP($A110,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A110,Quantities[],Quantities!$O$2),VLOOKUP($A110,Quantities[],Quantities!$Q$2),VLOOKUP($A110,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A110,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D110,1)=\"U\",\"-\",VLOOKUP(D110,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$26","v":1700},"C","b","Sh1","1700-C-b-Sh1",{"$f":"IF(D111=\"Comb1\",CONCATENATE(VLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A111,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B111,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B111=\"B\",C111=\"a\"), \" Scraper Grading\", \"\"),\nIF(C111=\"b\",\"\",\"-\"),\nIF(C111=\"b\",\"\",VLOOKUP(A111,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\"\",VLOOKUP(C111,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\",OR($C111=\"b\",$C111=\"f\")),\"\",VLOOKUP($A111,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),IF(OR(RIGHT(TEXT($A111,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A111,\"0\"),1)=\"5\"),VLOOKUP($A111,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A111,\"0\"),1)=\"5\",VLOOKUP($A111,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A111,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A111,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C111=\"a\",C111=\"c\",C111=\"d\",C111=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A111,\"0\"),2)=\"00\",VLOOKUP(A111,Quantities[],Quantities!$B$2),\nIF(C111=\"f\",VLOOKUP(A111,Quantities[],Quantities!$B$2),\nVLOOKUP(A111,Quantities[],Quantities!$C$2))\n)))","v":"6C Leach"},{"$f":"IF(OR(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",C111=\"d\"),AND(C111=\"f\",B111=\"D\")),\nSUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D111,2)=\"Sc\",OR(C111=\"a\",C111=\"f\")),\nVLOOKUP(A111,Quantities[],Quantities!$I$2),\n\nIF(AND(B111=\"D\",C111=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B111=\"D\",B111=\"Q\"),\nSUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A111,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\", VLOOKUP(A111,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D111,2)=\"Sc\",B111=\"A\",C111=\"d\",C111=\"f\")),\n(SUM(VLOOKUP($A111,Quantities[],Quantities!$P$2)*VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$R$2)*VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$T$2)*VLOOKUP($A111,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D111,2)=\"Sc\",OR(C111=\"a\",C111=\"f\")),\nVLOOKUP(A111,Quantities[],Quantities!$J$2),\n\nIF(AND(B111=\"D\",C111=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2)),\n\nIF(AND(B111=\"D\", (VLOOKUP(A111,Quantities[],Quantities!$O$2)+VLOOKUP(A111,Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A111,Quantities[],Quantities!$P$2)*VLOOKUP(A111,Quantities[],Quantities!$O$2)\n+VLOOKUP(A111,Quantities[],Quantities!$R$2)*VLOOKUP(A111,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A111,Quantities[],Quantities!$T$2)*VLOOKUP(A111,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A111,Quantities[],Quantities!$O$2)+VLOOKUP(A111,Quantities[],Quantities!$Q$2)+VLOOKUP(A111,Quantities[],Quantities!$S$2)),\n\nIF($B111=\"Q\", (SUM(VLOOKUP($A111,Quantities[],Quantities!$P$2)*VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$R$2)*VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$T$2)*VLOOKUP($A111,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A111,Quantities[],Quantities!$O$2),VLOOKUP($A111,Quantities[],Quantities!$Q$2),VLOOKUP($A111,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A111,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D111,1)=\"U\",\"-\",VLOOKUP(D111,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$61","v":2701},"C","b","Sh1","2701-C-b-Sh1",{"$f":"IF(D112=\"Comb1\",CONCATENATE(VLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A112,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B112,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B112=\"B\",C112=\"a\"), \" Scraper Grading\", \"\"),\nIF(C112=\"b\",\"\",\"-\"),\nIF(C112=\"b\",\"\",VLOOKUP(A112,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\"\",VLOOKUP(C112,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\",OR($C112=\"b\",$C112=\"f\")),\"\",VLOOKUP($A112,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),IF(OR(RIGHT(TEXT($A112,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A112,\"0\"),1)=\"5\"),VLOOKUP($A112,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A112,\"0\"),1)=\"5\",VLOOKUP($A112,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A112,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A112,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C112=\"a\",C112=\"c\",C112=\"d\",C112=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A112,\"0\"),2)=\"00\",VLOOKUP(A112,Quantities[],Quantities!$B$2),\nIF(C112=\"f\",VLOOKUP(A112,Quantities[],Quantities!$B$2),\nVLOOKUP(A112,Quantities[],Quantities!$C$2))\n)))","v":"Cntmnt-1"},{"$f":"IF(OR(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",C112=\"d\"),AND(C112=\"f\",B112=\"D\")),\nSUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D112,2)=\"Sc\",OR(C112=\"a\",C112=\"f\")),\nVLOOKUP(A112,Quantities[],Quantities!$I$2),\n\nIF(AND(B112=\"D\",C112=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B112=\"D\",B112=\"Q\"),\nSUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A112,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\", VLOOKUP(A112,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D112,2)=\"Sc\",B112=\"A\",C112=\"d\",C112=\"f\")),\n(SUM(VLOOKUP($A112,Quantities[],Quantities!$P$2)*VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$R$2)*VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$T$2)*VLOOKUP($A112,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D112,2)=\"Sc\",OR(C112=\"a\",C112=\"f\")),\nVLOOKUP(A112,Quantities[],Quantities!$J$2),\n\nIF(AND(B112=\"D\",C112=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2)),\n\nIF(AND(B112=\"D\", (VLOOKUP(A112,Quantities[],Quantities!$O$2)+VLOOKUP(A112,Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A112,Quantities[],Quantities!$P$2)*VLOOKUP(A112,Quantities[],Quantities!$O$2)\n+VLOOKUP(A112,Quantities[],Quantities!$R$2)*VLOOKUP(A112,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A112,Quantities[],Quantities!$T$2)*VLOOKUP(A112,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A112,Quantities[],Quantities!$O$2)+VLOOKUP(A112,Quantities[],Quantities!$Q$2)+VLOOKUP(A112,Quantities[],Quantities!$S$2)),\n\nIF($B112=\"Q\", (SUM(VLOOKUP($A112,Quantities[],Quantities!$P$2)*VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$R$2)*VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$T$2)*VLOOKUP($A112,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A112,Quantities[],Quantities!$O$2),VLOOKUP($A112,Quantities[],Quantities!$Q$2),VLOOKUP($A112,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A112,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D112,1)=\"U\",\"-\",VLOOKUP(D112,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$79","v":3300},"C","b","Sh1","3300-C-b-Sh1",{"$f":"IF(D113=\"Comb1\",CONCATENATE(VLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A113,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B113,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B113=\"B\",C113=\"a\"), \" Scraper Grading\", \"\"),\nIF(C113=\"b\",\"\",\"-\"),\nIF(C113=\"b\",\"\",VLOOKUP(A113,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\"\",VLOOKUP(C113,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\",OR($C113=\"b\",$C113=\"f\")),\"\",VLOOKUP($A113,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),IF(OR(RIGHT(TEXT($A113,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A113,\"0\"),1)=\"5\"),VLOOKUP($A113,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A113,\"0\"),1)=\"5\",VLOOKUP($A113,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A113,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A113,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C113=\"a\",C113=\"c\",C113=\"d\",C113=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A113,\"0\"),2)=\"00\",VLOOKUP(A113,Quantities[],Quantities!$B$2),\nIF(C113=\"f\",VLOOKUP(A113,Quantities[],Quantities!$B$2),\nVLOOKUP(A113,Quantities[],Quantities!$C$2))\n)))","v":"Unplanned Disturbance Area"},{"$f":"IF(OR(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",C113=\"d\"),AND(C113=\"f\",B113=\"D\")),\nSUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D113,2)=\"Sc\",OR(C113=\"a\",C113=\"f\")),\nVLOOKUP(A113,Quantities[],Quantities!$I$2),\n\nIF(AND(B113=\"D\",C113=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B113=\"D\",B113=\"Q\"),\nSUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A113,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\", VLOOKUP(A113,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D113,2)=\"Sc\",B113=\"A\",C113=\"d\",C113=\"f\")),\n(SUM(VLOOKUP($A113,Quantities[],Quantities!$P$2)*VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$R$2)*VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$T$2)*VLOOKUP($A113,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D113,2)=\"Sc\",OR(C113=\"a\",C113=\"f\")),\nVLOOKUP(A113,Quantities[],Quantities!$J$2),\n\nIF(AND(B113=\"D\",C113=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2)),\n\nIF(AND(B113=\"D\", (VLOOKUP(A113,Quantities[],Quantities!$O$2)+VLOOKUP(A113,Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A113,Quantities[],Quantities!$P$2)*VLOOKUP(A113,Quantities[],Quantities!$O$2)\n+VLOOKUP(A113,Quantities[],Quantities!$R$2)*VLOOKUP(A113,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A113,Quantities[],Quantities!$T$2)*VLOOKUP(A113,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A113,Quantities[],Quantities!$O$2)+VLOOKUP(A113,Quantities[],Quantities!$Q$2)+VLOOKUP(A113,Quantities[],Quantities!$S$2)),\n\nIF($B113=\"Q\", (SUM(VLOOKUP($A113,Quantities[],Quantities!$P$2)*VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$R$2)*VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$T$2)*VLOOKUP($A113,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A113,Quantities[],Quantities!$O$2),VLOOKUP($A113,Quantities[],Quantities!$Q$2),VLOOKUP($A113,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A113,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D113,1)=\"U\",\"-\",VLOOKUP(D113,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!A33","v":2000},"C","b","Sh1",{"$f":"CONCATENATE(TEXT(A114,\"0\"),\"-\",B114,\"-\",C114,\"-\",D114)","v":"2000-C-b-Sh1"},{"$f":"IF(D114=\"Comb1\",CONCATENATE(VLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A114,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B114,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B114=\"B\",C114=\"a\"), \" Scraper Grading\", \"\"),\nIF(C114=\"b\",\"\",\"-\"),\nIF(C114=\"b\",\"\",VLOOKUP(A114,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\"\",VLOOKUP(C114,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\",OR($C114=\"b\",$C114=\"f\")),\"\",VLOOKUP($A114,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),IF(OR(RIGHT(TEXT($A114,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A114,\"0\"),1)=\"5\"),VLOOKUP($A114,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A114,\"0\"),1)=\"5\",VLOOKUP($A114,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A114,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A114,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C114=\"a\",C114=\"c\",C114=\"d\",C114=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A114,\"0\"),2)=\"00\",VLOOKUP(A114,Quantities[],Quantities!$B$2),\nIF(C114=\"f\",VLOOKUP(A114,Quantities[],Quantities!$B$2),\nVLOOKUP(A114,Quantities[],Quantities!$C$2))\n)))","v":"9A Waste "},{"$f":"IF(OR(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",C114=\"d\"),AND(C114=\"f\",B114=\"D\")),\nSUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D114,2)=\"Sc\",OR(C114=\"a\",C114=\"f\")),\nVLOOKUP(A114,Quantities[],Quantities!$I$2),\n\nIF(AND(B114=\"D\",C114=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B114=\"D\",B114=\"Q\"),\nSUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A114,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\", VLOOKUP(A114,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D114,2)=\"Sc\",B114=\"A\",C114=\"d\",C114=\"f\")),\n(SUM(VLOOKUP($A114,Quantities[],Quantities!$P$2)*VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$R$2)*VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$T$2)*VLOOKUP($A114,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D114,2)=\"Sc\",OR(C114=\"a\",C114=\"f\")),\nVLOOKUP(A114,Quantities[],Quantities!$J$2),\n\nIF(AND(B114=\"D\",C114=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2)),\n\nIF(AND(B114=\"D\", (VLOOKUP(A114,Quantities[],Quantities!$O$2)+VLOOKUP(A114,Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A114,Quantities[],Quantities!$P$2)*VLOOKUP(A114,Quantities[],Quantities!$O$2)\n+VLOOKUP(A114,Quantities[],Quantities!$R$2)*VLOOKUP(A114,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A114,Quantities[],Quantities!$T$2)*VLOOKUP(A114,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A114,Quantities[],Quantities!$O$2)+VLOOKUP(A114,Quantities[],Quantities!$Q$2)+VLOOKUP(A114,Quantities[],Quantities!$S$2)),\n\nIF($B114=\"Q\", (SUM(VLOOKUP($A114,Quantities[],Quantities!$P$2)*VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$R$2)*VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$T$2)*VLOOKUP($A114,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A114,Quantities[],Quantities!$O$2),VLOOKUP($A114,Quantities[],Quantities!$Q$2),VLOOKUP($A114,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A114,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D114,1)=\"U\",\"-\",VLOOKUP(D114,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!A36","v":2100},"C","b","Sh1",{"$f":"CONCATENATE(TEXT(A115,\"0\"),\"-\",B115,\"-\",C115,\"-\",D115)","v":"2100-C-b-Sh1"},{"$f":"IF(D115=\"Comb1\",CONCATENATE(VLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A115,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B115,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B115=\"B\",C115=\"a\"), \" Scraper Grading\", \"\"),\nIF(C115=\"b\",\"\",\"-\"),\nIF(C115=\"b\",\"\",VLOOKUP(A115,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\"\",VLOOKUP(C115,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\",OR($C115=\"b\",$C115=\"f\")),\"\",VLOOKUP($A115,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),IF(OR(RIGHT(TEXT($A115,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A115,\"0\"),1)=\"5\"),VLOOKUP($A115,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A115,\"0\"),1)=\"5\",VLOOKUP($A115,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A115,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A115,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C115=\"a\",C115=\"c\",C115=\"d\",C115=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A115,\"0\"),2)=\"00\",VLOOKUP(A115,Quantities[],Quantities!$B$2),\nIF(C115=\"f\",VLOOKUP(A115,Quantities[],Quantities!$B$2),\nVLOOKUP(A115,Quantities[],Quantities!$C$2))\n)))","v":"9AX Waste"},{"$f":"IF(OR(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",C115=\"d\"),AND(C115=\"f\",B115=\"D\")),\nSUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D115,2)=\"Sc\",OR(C115=\"a\",C115=\"f\")),\nVLOOKUP(A115,Quantities[],Quantities!$I$2),\n\nIF(AND(B115=\"D\",C115=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B115=\"D\",B115=\"Q\"),\nSUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A115,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\", VLOOKUP(A115,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D115,2)=\"Sc\",B115=\"A\",C115=\"d\",C115=\"f\")),\n(SUM(VLOOKUP($A115,Quantities[],Quantities!$P$2)*VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$R$2)*VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$T$2)*VLOOKUP($A115,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D115,2)=\"Sc\",OR(C115=\"a\",C115=\"f\")),\nVLOOKUP(A115,Quantities[],Quantities!$J$2),\n\nIF(AND(B115=\"D\",C115=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2)),\n\nIF(AND(B115=\"D\", (VLOOKUP(A115,Quantities[],Quantities!$O$2)+VLOOKUP(A115,Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A115,Quantities[],Quantities!$P$2)*VLOOKUP(A115,Quantities[],Quantities!$O$2)\n+VLOOKUP(A115,Quantities[],Quantities!$R$2)*VLOOKUP(A115,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A115,Quantities[],Quantities!$T$2)*VLOOKUP(A115,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A115,Quantities[],Quantities!$O$2)+VLOOKUP(A115,Quantities[],Quantities!$Q$2)+VLOOKUP(A115,Quantities[],Quantities!$S$2)),\n\nIF($B115=\"Q\", (SUM(VLOOKUP($A115,Quantities[],Quantities!$P$2)*VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$R$2)*VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$T$2)*VLOOKUP($A115,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A115,Quantities[],Quantities!$O$2),VLOOKUP($A115,Quantities[],Quantities!$Q$2),VLOOKUP($A115,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A115,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D115,1)=\"U\",\"-\",VLOOKUP(D115,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$59","v":2600},"C","b","Ld2","2600-C-b-Ld2",{"$f":"IF(D116=\"Comb1\",CONCATENATE(VLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A116,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B116,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B116=\"B\",C116=\"a\"), \" Scraper Grading\", \"\"),\nIF(C116=\"b\",\"\",\"-\"),\nIF(C116=\"b\",\"\",VLOOKUP(A116,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\"\",VLOOKUP(C116,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\",OR($C116=\"b\",$C116=\"f\")),\"\",VLOOKUP($A116,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),IF(OR(RIGHT(TEXT($A116,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A116,\"0\"),1)=\"5\"),VLOOKUP($A116,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A116,\"0\"),1)=\"5\",VLOOKUP($A116,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A116,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A116,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C116=\"a\",C116=\"c\",C116=\"d\",C116=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A116,\"0\"),2)=\"00\",VLOOKUP(A116,Quantities[],Quantities!$B$2),\nIF(C116=\"f\",VLOOKUP(A116,Quantities[],Quantities!$B$2),\nVLOOKUP(A116,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(OR(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",C116=\"d\"),AND(C116=\"f\",B116=\"D\")),\nSUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D116,2)=\"Sc\",OR(C116=\"a\",C116=\"f\")),\nVLOOKUP(A116,Quantities[],Quantities!$I$2),\n\nIF(AND(B116=\"D\",C116=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B116=\"D\",B116=\"Q\"),\nSUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A116,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D116,2)=\"Mg\", VLOOKUP(A116,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D116,2)=\"Sc\",B116=\"A\",C116=\"d\",C116=\"f\")),\n(SUM(VLOOKUP($A116,Quantities[],Quantities!$P$2)*VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$R$2)*VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$T$2)*VLOOKUP($A116,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D116,2)=\"Sc\",OR(C116=\"a\",C116=\"f\")),\nVLOOKUP(A116,Quantities[],Quantities!$J$2),\n\nIF(AND(B116=\"D\",C116=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2)),\n\nIF(AND(B116=\"D\", (VLOOKUP(A116,Quantities[],Quantities!$O$2)+VLOOKUP(A116,Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A116,Quantities[],Quantities!$P$2)*VLOOKUP(A116,Quantities[],Quantities!$O$2)\n+VLOOKUP(A116,Quantities[],Quantities!$R$2)*VLOOKUP(A116,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A116,Quantities[],Quantities!$T$2)*VLOOKUP(A116,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A116,Quantities[],Quantities!$O$2)+VLOOKUP(A116,Quantities[],Quantities!$Q$2)+VLOOKUP(A116,Quantities[],Quantities!$S$2)),\n\nIF($B116=\"Q\", (SUM(VLOOKUP($A116,Quantities[],Quantities!$P$2)*VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$R$2)*VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$T$2)*VLOOKUP($A116,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A116,Quantities[],Quantities!$O$2),VLOOKUP($A116,Quantities[],Quantities!$Q$2),VLOOKUP($A116,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A116,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D116,1)=\"U\",\"-\",VLOOKUP(D116,Equipment[],Equipment!$B$2))","v":"Cat 988H"}]
[{"$f":"Quantities!$A$14","v":1302},"C","f","Sh1","1302-C-f-Sh1",{"$f":"IF(D117=\"Comb1\",CONCATENATE(VLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A117,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B117,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B117=\"B\",C117=\"a\"), \" Scraper Grading\", \"\"),\nIF(C117=\"b\",\"\",\"-\"),\nIF(C117=\"b\",\"\",VLOOKUP(A117,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\"\",VLOOKUP(C117,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\",OR($C117=\"b\",$C117=\"f\")),\"\",VLOOKUP($A117,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),IF(OR(RIGHT(TEXT($A117,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A117,\"0\"),1)=\"5\"),VLOOKUP($A117,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A117,\"0\"),1)=\"5\",VLOOKUP($A117,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A117,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A117,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C117=\"a\",C117=\"c\",C117=\"d\",C117=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A117,\"0\"),2)=\"00\",VLOOKUP(A117,Quantities[],Quantities!$B$2),\nIF(C117=\"f\",VLOOKUP(A117,Quantities[],Quantities!$B$2),\nVLOOKUP(A117,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",C117=\"d\"),AND(C117=\"f\",B117=\"D\")),\nSUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D117,2)=\"Sc\",OR(C117=\"a\",C117=\"f\")),\nVLOOKUP(A117,Quantities[],Quantities!$I$2),\n\nIF(AND(B117=\"D\",C117=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B117=\"D\",B117=\"Q\"),\nSUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A117,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\", VLOOKUP(A117,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D117,2)=\"Sc\",B117=\"A\",C117=\"d\",C117=\"f\")),\n(SUM(VLOOKUP($A117,Quantities[],Quantities!$P$2)*VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$R$2)*VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$T$2)*VLOOKUP($A117,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D117,2)=\"Sc\",OR(C117=\"a\",C117=\"f\")),\nVLOOKUP(A117,Quantities[],Quantities!$J$2),\n\nIF(AND(B117=\"D\",C117=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2)),\n\nIF(AND(B117=\"D\", (VLOOKUP(A117,Quantities[],Quantities!$O$2)+VLOOKUP(A117,Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A117,Quantities[],Quantities!$P$2)*VLOOKUP(A117,Quantities[],Quantities!$O$2)\n+VLOOKUP(A117,Quantities[],Quantities!$R$2)*VLOOKUP(A117,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A117,Quantities[],Quantities!$T$2)*VLOOKUP(A117,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A117,Quantities[],Quantities!$O$2)+VLOOKUP(A117,Quantities[],Quantities!$Q$2)+VLOOKUP(A117,Quantities[],Quantities!$S$2)),\n\nIF($B117=\"Q\", (SUM(VLOOKUP($A117,Quantities[],Quantities!$P$2)*VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$R$2)*VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$T$2)*VLOOKUP($A117,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A117,Quantities[],Quantities!$O$2),VLOOKUP($A117,Quantities[],Quantities!$Q$2),VLOOKUP($A117,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A117,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D117,1)=\"U\",\"-\",VLOOKUP(D117,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$40","v":2201},"C","f","Sh1","2201-C-f-Sh1",{"$f":"IF(D118=\"Comb1\",CONCATENATE(VLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A118,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B118,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B118=\"B\",C118=\"a\"), \" Scraper Grading\", \"\"),\nIF(C118=\"b\",\"\",\"-\"),\nIF(C118=\"b\",\"\",VLOOKUP(A118,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\"\",VLOOKUP(C118,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\",OR($C118=\"b\",$C118=\"f\")),\"\",VLOOKUP($A118,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),IF(OR(RIGHT(TEXT($A118,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A118,\"0\"),1)=\"5\"),VLOOKUP($A118,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A118,\"0\"),1)=\"5\",VLOOKUP($A118,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A118,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A118,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C118=\"a\",C118=\"c\",C118=\"d\",C118=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A118,\"0\"),2)=\"00\",VLOOKUP(A118,Quantities[],Quantities!$B$2),\nIF(C118=\"f\",VLOOKUP(A118,Quantities[],Quantities!$B$2),\nVLOOKUP(A118,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",C118=\"d\"),AND(C118=\"f\",B118=\"D\")),\nSUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D118,2)=\"Sc\",OR(C118=\"a\",C118=\"f\")),\nVLOOKUP(A118,Quantities[],Quantities!$I$2),\n\nIF(AND(B118=\"D\",C118=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B118=\"D\",B118=\"Q\"),\nSUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A118,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\", VLOOKUP(A118,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D118,2)=\"Sc\",B118=\"A\",C118=\"d\",C118=\"f\")),\n(SUM(VLOOKUP($A118,Quantities[],Quantities!$P$2)*VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$R$2)*VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$T$2)*VLOOKUP($A118,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D118,2)=\"Sc\",OR(C118=\"a\",C118=\"f\")),\nVLOOKUP(A118,Quantities[],Quantities!$J$2),\n\nIF(AND(B118=\"D\",C118=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2)),\n\nIF(AND(B118=\"D\", (VLOOKUP(A118,Quantities[],Quantities!$O$2)+VLOOKUP(A118,Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A118,Quantities[],Quantities!$P$2)*VLOOKUP(A118,Quantities[],Quantities!$O$2)\n+VLOOKUP(A118,Quantities[],Quantities!$R$2)*VLOOKUP(A118,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A118,Quantities[],Quantities!$T$2)*VLOOKUP(A118,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A118,Quantities[],Quantities!$O$2)+VLOOKUP(A118,Quantities[],Quantities!$Q$2)+VLOOKUP(A118,Quantities[],Quantities!$S$2)),\n\nIF($B118=\"Q\", (SUM(VLOOKUP($A118,Quantities[],Quantities!$P$2)*VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$R$2)*VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$T$2)*VLOOKUP($A118,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A118,Quantities[],Quantities!$O$2),VLOOKUP($A118,Quantities[],Quantities!$Q$2),VLOOKUP($A118,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A118,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D118,1)=\"U\",\"-\",VLOOKUP(D118,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$67","v":2900},"C","b","Ld2","2900-C-b-Ld2",{"$f":"IF(D119=\"Comb1\",CONCATENATE(VLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A119,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B119,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B119=\"B\",C119=\"a\"), \" Scraper Grading\", \"\"),\nIF(C119=\"b\",\"\",\"-\"),\nIF(C119=\"b\",\"\",VLOOKUP(A119,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\"\",VLOOKUP(C119,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\",OR($C119=\"b\",$C119=\"f\")),\"\",VLOOKUP($A119,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),IF(OR(RIGHT(TEXT($A119,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A119,\"0\"),1)=\"5\"),VLOOKUP($A119,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A119,\"0\"),1)=\"5\",VLOOKUP($A119,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A119,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A119,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C119=\"a\",C119=\"c\",C119=\"d\",C119=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A119,\"0\"),2)=\"00\",VLOOKUP(A119,Quantities[],Quantities!$B$2),\nIF(C119=\"f\",VLOOKUP(A119,Quantities[],Quantities!$B$2),\nVLOOKUP(A119,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(OR(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",C119=\"d\"),AND(C119=\"f\",B119=\"D\")),\nSUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D119,2)=\"Sc\",OR(C119=\"a\",C119=\"f\")),\nVLOOKUP(A119,Quantities[],Quantities!$I$2),\n\nIF(AND(B119=\"D\",C119=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B119=\"D\",B119=\"Q\"),\nSUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A119,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D119,2)=\"Mg\", VLOOKUP(A119,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D119,2)=\"Sc\",B119=\"A\",C119=\"d\",C119=\"f\")),\n(SUM(VLOOKUP($A119,Quantities[],Quantities!$P$2)*VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$R$2)*VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$T$2)*VLOOKUP($A119,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D119,2)=\"Sc\",OR(C119=\"a\",C119=\"f\")),\nVLOOKUP(A119,Quantities[],Quantities!$J$2),\n\nIF(AND(B119=\"D\",C119=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2)),\n\nIF(AND(B119=\"D\", (VLOOKUP(A119,Quantities[],Quantities!$O$2)+VLOOKUP(A119,Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A119,Quantities[],Quantities!$P$2)*VLOOKUP(A119,Quantities[],Quantities!$O$2)\n+VLOOKUP(A119,Quantities[],Quantities!$R$2)*VLOOKUP(A119,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A119,Quantities[],Quantities!$T$2)*VLOOKUP(A119,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A119,Quantities[],Quantities!$O$2)+VLOOKUP(A119,Quantities[],Quantities!$Q$2)+VLOOKUP(A119,Quantities[],Quantities!$S$2)),\n\nIF($B119=\"Q\", (SUM(VLOOKUP($A119,Quantities[],Quantities!$P$2)*VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$R$2)*VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$T$2)*VLOOKUP($A119,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A119,Quantities[],Quantities!$O$2),VLOOKUP($A119,Quantities[],Quantities!$Q$2),VLOOKUP($A119,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A119,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D119,1)=\"U\",\"-\",VLOOKUP(D119,Equipment[],Equipment!$B$2))","v":"Cat 988H"}]
[{"$f":"Quantities!$A$14","v":1302},"D","f","Tk4",{"$f":"CONCATENATE(TEXT(A120,\"0\"),\"-\",B120,\"-\",C120,\"-\",D120)","v":"1302-D-f-Tk4"},{"$f":"IF(D120=\"Comb1\",CONCATENATE(VLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A120,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B120,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B120=\"B\",C120=\"a\"), \" Scraper Grading\", \"\"),\nIF(C120=\"b\",\"\",\"-\"),\nIF(C120=\"b\",\"\",VLOOKUP(A120,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\"\",VLOOKUP(C120,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\",OR($C120=\"b\",$C120=\"f\")),\"\",VLOOKUP($A120,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),IF(OR(RIGHT(TEXT($A120,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A120,\"0\"),1)=\"5\"),VLOOKUP($A120,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A120,\"0\"),1)=\"5\",VLOOKUP($A120,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A120,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A120,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C120=\"a\",C120=\"c\",C120=\"d\",C120=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A120,\"0\"),2)=\"00\",VLOOKUP(A120,Quantities[],Quantities!$B$2),\nIF(C120=\"f\",VLOOKUP(A120,Quantities[],Quantities!$B$2),\nVLOOKUP(A120,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",C120=\"d\"),AND(C120=\"f\",B120=\"D\")),\nSUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D120,2)=\"Sc\",OR(C120=\"a\",C120=\"f\")),\nVLOOKUP(A120,Quantities[],Quantities!$I$2),\n\nIF(AND(B120=\"D\",C120=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B120=\"D\",B120=\"Q\"),\nSUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A120,Quantities[],Quantities!$G$2)\n))))","v":3900},{"$f":"IF(LEFT(D120,2)=\"Mg\", VLOOKUP(A120,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D120,2)=\"Sc\",B120=\"A\",C120=\"d\",C120=\"f\")),\n(SUM(VLOOKUP($A120,Quantities[],Quantities!$P$2)*VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$R$2)*VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$T$2)*VLOOKUP($A120,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D120,2)=\"Sc\",OR(C120=\"a\",C120=\"f\")),\nVLOOKUP(A120,Quantities[],Quantities!$J$2),\n\nIF(AND(B120=\"D\",C120=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2)),\n\nIF(AND(B120=\"D\", (VLOOKUP(A120,Quantities[],Quantities!$O$2)+VLOOKUP(A120,Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A120,Quantities[],Quantities!$P$2)*VLOOKUP(A120,Quantities[],Quantities!$O$2)\n+VLOOKUP(A120,Quantities[],Quantities!$R$2)*VLOOKUP(A120,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A120,Quantities[],Quantities!$T$2)*VLOOKUP(A120,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A120,Quantities[],Quantities!$O$2)+VLOOKUP(A120,Quantities[],Quantities!$Q$2)+VLOOKUP(A120,Quantities[],Quantities!$S$2)),\n\nIF($B120=\"Q\", (SUM(VLOOKUP($A120,Quantities[],Quantities!$P$2)*VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$R$2)*VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$T$2)*VLOOKUP($A120,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A120,Quantities[],Quantities!$O$2),VLOOKUP($A120,Quantities[],Quantities!$Q$2),VLOOKUP($A120,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A120,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D120,1)=\"U\",\"-\",VLOOKUP(D120,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$40","v":2201},"D","f","Tk4","2201-D-f-Tk4",{"$f":"IF(D121=\"Comb1\",CONCATENATE(VLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A121,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B121,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B121=\"B\",C121=\"a\"), \" Scraper Grading\", \"\"),\nIF(C121=\"b\",\"\",\"-\"),\nIF(C121=\"b\",\"\",VLOOKUP(A121,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\"\",VLOOKUP(C121,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\",OR($C121=\"b\",$C121=\"f\")),\"\",VLOOKUP($A121,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),IF(OR(RIGHT(TEXT($A121,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A121,\"0\"),1)=\"5\"),VLOOKUP($A121,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A121,\"0\"),1)=\"5\",VLOOKUP($A121,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A121,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A121,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C121=\"a\",C121=\"c\",C121=\"d\",C121=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A121,\"0\"),2)=\"00\",VLOOKUP(A121,Quantities[],Quantities!$B$2),\nIF(C121=\"f\",VLOOKUP(A121,Quantities[],Quantities!$B$2),\nVLOOKUP(A121,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",C121=\"d\"),AND(C121=\"f\",B121=\"D\")),\nSUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D121,2)=\"Sc\",OR(C121=\"a\",C121=\"f\")),\nVLOOKUP(A121,Quantities[],Quantities!$I$2),\n\nIF(AND(B121=\"D\",C121=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B121=\"D\",B121=\"Q\"),\nSUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A121,Quantities[],Quantities!$G$2)\n))))","v":1300},{"$f":"IF(LEFT(D121,2)=\"Mg\", VLOOKUP(A121,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D121,2)=\"Sc\",B121=\"A\",C121=\"d\",C121=\"f\")),\n(SUM(VLOOKUP($A121,Quantities[],Quantities!$P$2)*VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$R$2)*VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$T$2)*VLOOKUP($A121,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D121,2)=\"Sc\",OR(C121=\"a\",C121=\"f\")),\nVLOOKUP(A121,Quantities[],Quantities!$J$2),\n\nIF(AND(B121=\"D\",C121=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2)),\n\nIF(AND(B121=\"D\", (VLOOKUP(A121,Quantities[],Quantities!$O$2)+VLOOKUP(A121,Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A121,Quantities[],Quantities!$P$2)*VLOOKUP(A121,Quantities[],Quantities!$O$2)\n+VLOOKUP(A121,Quantities[],Quantities!$R$2)*VLOOKUP(A121,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A121,Quantities[],Quantities!$T$2)*VLOOKUP(A121,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A121,Quantities[],Quantities!$O$2)+VLOOKUP(A121,Quantities[],Quantities!$Q$2)+VLOOKUP(A121,Quantities[],Quantities!$S$2)),\n\nIF($B121=\"Q\", (SUM(VLOOKUP($A121,Quantities[],Quantities!$P$2)*VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$R$2)*VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$T$2)*VLOOKUP($A121,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A121,Quantities[],Quantities!$O$2),VLOOKUP($A121,Quantities[],Quantities!$Q$2),VLOOKUP($A121,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A121,Quantities[],Quantities!$H$2)\n))))))","v":-0.01},{"$f":"IF(LEFT(D121,1)=\"U\",\"-\",VLOOKUP(D121,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$4","v":1000},"D","b","Tk4",{"$f":"CONCATENATE(TEXT(A122,\"0\"),\"-\",B122,\"-\",C122,\"-\",D122)","v":"1000-D-b-Tk4"},{"$f":"IF(D122=\"Comb1\",CONCATENATE(VLOOKUP(B122,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A122,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B122,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B122=\"B\",C122=\"a\"), \" Scraper Grading\", \"\"),\nIF(C122=\"b\",\"\",\"-\"),\nIF(C122=\"b\",\"\",VLOOKUP(A122,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\"\",VLOOKUP(C122,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A122,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A122,\"0\"),1)=\"5\",OR($C122=\"b\",$C122=\"f\")),\"\",VLOOKUP($A122,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A122,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C122=\"a\",C122=\"c\",C122=\"d\",C122=\"e\"),IF(OR(RIGHT(TEXT($A122,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A122,\"0\"),1)=\"5\"),VLOOKUP($A122,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A122,\"0\"),1)=\"5\",VLOOKUP($A122,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A122,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A122,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C122=\"a\",C122=\"c\",C122=\"d\",C122=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A122,\"0\"),2)=\"00\",VLOOKUP(A122,Quantities[],Quantities!$B$2),\nIF(C122=\"f\",VLOOKUP(A122,Quantities[],Quantities!$B$2),\nVLOOKUP(A122,Quantities[],Quantities!$C$2))\n)))","v":"1A Leach, 1B Leach "},{"$f":"IF(OR(AND(LEFT(D122,2)=\"Sc\",B122=\"A\",C122=\"d\"),AND(C122=\"f\",B122=\"D\")),\nSUM(VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D122,2)=\"Sc\",OR(C122=\"a\",C122=\"f\")),\nVLOOKUP(A122,Quantities[],Quantities!$I$2),\n\nIF(AND(B122=\"D\",C122=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B122=\"D\",B122=\"Q\"),\nSUM(VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A122,Quantities[],Quantities!$G$2)\n))))","v":6260},{"$f":"IF(LEFT(D122,2)=\"Mg\", VLOOKUP(A122,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D122,2)=\"Sc\",B122=\"A\",C122=\"d\",C122=\"f\")),\n(SUM(VLOOKUP($A122,Quantities[],Quantities!$P$2)*VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$R$2)*VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$T$2)*VLOOKUP($A122,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D122,2)=\"Sc\",OR(C122=\"a\",C122=\"f\")),\nVLOOKUP(A122,Quantities[],Quantities!$J$2),\n\nIF(AND(B122=\"D\",C122=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A122,Quantities[],Quantities!$S$2)),\n\nIF(AND(B122=\"D\", (VLOOKUP(A122,Quantities[],Quantities!$O$2)+VLOOKUP(A122,Quantities[],Quantities!$Q$2)+VLOOKUP(A122,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A122,Quantities[],Quantities!$P$2)*VLOOKUP(A122,Quantities[],Quantities!$O$2)\n+VLOOKUP(A122,Quantities[],Quantities!$R$2)*VLOOKUP(A122,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A122,Quantities[],Quantities!$T$2)*VLOOKUP(A122,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A122,Quantities[],Quantities!$O$2)+VLOOKUP(A122,Quantities[],Quantities!$Q$2)+VLOOKUP(A122,Quantities[],Quantities!$S$2)),\n\nIF($B122=\"Q\", (SUM(VLOOKUP($A122,Quantities[],Quantities!$P$2)*VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$R$2)*VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$T$2)*VLOOKUP($A122,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A122,Quantities[],Quantities!$O$2),VLOOKUP($A122,Quantities[],Quantities!$Q$2),VLOOKUP($A122,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A122,Quantities[],Quantities!$H$2)\n))))))","v":4.8997772828507792E-2},{"$f":"IF(LEFT(D122,1)=\"U\",\"-\",VLOOKUP(D122,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$8","v":1100},"D","b","Tk4","1100-D-b-Tk4",{"$f":"IF(D123=\"Comb1\",CONCATENATE(VLOOKUP(B123,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A123,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B123,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B123=\"B\",C123=\"a\"), \" Scraper Grading\", \"\"),\nIF(C123=\"b\",\"\",\"-\"),\nIF(C123=\"b\",\"\",VLOOKUP(A123,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\"\",VLOOKUP(C123,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A123,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A123,\"0\"),1)=\"5\",OR($C123=\"b\",$C123=\"f\")),\"\",VLOOKUP($A123,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A123,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C123=\"a\",C123=\"c\",C123=\"d\",C123=\"e\"),IF(OR(RIGHT(TEXT($A123,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A123,\"0\"),1)=\"5\"),VLOOKUP($A123,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A123,\"0\"),1)=\"5\",VLOOKUP($A123,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A123,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A123,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C123=\"a\",C123=\"c\",C123=\"d\",C123=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A123,\"0\"),2)=\"00\",VLOOKUP(A123,Quantities[],Quantities!$B$2),\nIF(C123=\"f\",VLOOKUP(A123,Quantities[],Quantities!$B$2),\nVLOOKUP(A123,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1C Waste"},{"$f":"IF(OR(AND(LEFT(D123,2)=\"Sc\",B123=\"A\",C123=\"d\"),AND(C123=\"f\",B123=\"D\")),\nSUM(VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D123,2)=\"Sc\",OR(C123=\"a\",C123=\"f\")),\nVLOOKUP(A123,Quantities[],Quantities!$I$2),\n\nIF(AND(B123=\"D\",C123=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B123=\"D\",B123=\"Q\"),\nSUM(VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A123,Quantities[],Quantities!$G$2)\n))))","v":11833},{"$f":"IF(LEFT(D123,2)=\"Mg\", VLOOKUP(A123,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D123,2)=\"Sc\",B123=\"A\",C123=\"d\",C123=\"f\")),\n(SUM(VLOOKUP($A123,Quantities[],Quantities!$P$2)*VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$R$2)*VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$T$2)*VLOOKUP($A123,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D123,2)=\"Sc\",OR(C123=\"a\",C123=\"f\")),\nVLOOKUP(A123,Quantities[],Quantities!$J$2),\n\nIF(AND(B123=\"D\",C123=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A123,Quantities[],Quantities!$S$2)),\n\nIF(AND(B123=\"D\", (VLOOKUP(A123,Quantities[],Quantities!$O$2)+VLOOKUP(A123,Quantities[],Quantities!$Q$2)+VLOOKUP(A123,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A123,Quantities[],Quantities!$P$2)*VLOOKUP(A123,Quantities[],Quantities!$O$2)\n+VLOOKUP(A123,Quantities[],Quantities!$R$2)*VLOOKUP(A123,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A123,Quantities[],Quantities!$T$2)*VLOOKUP(A123,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A123,Quantities[],Quantities!$O$2)+VLOOKUP(A123,Quantities[],Quantities!$Q$2)+VLOOKUP(A123,Quantities[],Quantities!$S$2)),\n\nIF($B123=\"Q\", (SUM(VLOOKUP($A123,Quantities[],Quantities!$P$2)*VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$R$2)*VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$T$2)*VLOOKUP($A123,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A123,Quantities[],Quantities!$O$2),VLOOKUP($A123,Quantities[],Quantities!$Q$2),VLOOKUP($A123,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A123,Quantities[],Quantities!$H$2)\n))))))","v":2.5352826840192681E-2},{"$f":"IF(LEFT(D123,1)=\"U\",\"-\",VLOOKUP(D123,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$9","v":1200},"D","b","Tk4","1200-D-b-Tk4",{"$f":"IF(D124=\"Comb1\",CONCATENATE(VLOOKUP(B124,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A124,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B124,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B124=\"B\",C124=\"a\"), \" Scraper Grading\", \"\"),\nIF(C124=\"b\",\"\",\"-\"),\nIF(C124=\"b\",\"\",VLOOKUP(A124,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\"\",VLOOKUP(C124,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A124,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A124,\"0\"),1)=\"5\",OR($C124=\"b\",$C124=\"f\")),\"\",VLOOKUP($A124,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A124,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C124=\"a\",C124=\"c\",C124=\"d\",C124=\"e\"),IF(OR(RIGHT(TEXT($A124,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A124,\"0\"),1)=\"5\"),VLOOKUP($A124,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A124,\"0\"),1)=\"5\",VLOOKUP($A124,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A124,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A124,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C124=\"a\",C124=\"c\",C124=\"d\",C124=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A124,\"0\"),2)=\"00\",VLOOKUP(A124,Quantities[],Quantities!$B$2),\nIF(C124=\"f\",VLOOKUP(A124,Quantities[],Quantities!$B$2),\nVLOOKUP(A124,Quantities[],Quantities!$C$2))\n)))","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(OR(AND(LEFT(D124,2)=\"Sc\",B124=\"A\",C124=\"d\"),AND(C124=\"f\",B124=\"D\")),\nSUM(VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D124,2)=\"Sc\",OR(C124=\"a\",C124=\"f\")),\nVLOOKUP(A124,Quantities[],Quantities!$I$2),\n\nIF(AND(B124=\"D\",C124=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B124=\"D\",B124=\"Q\"),\nSUM(VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A124,Quantities[],Quantities!$G$2)\n))))","v":19300},{"$f":"IF(LEFT(D124,2)=\"Mg\", VLOOKUP(A124,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D124,2)=\"Sc\",B124=\"A\",C124=\"d\",C124=\"f\")),\n(SUM(VLOOKUP($A124,Quantities[],Quantities!$P$2)*VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$R$2)*VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$T$2)*VLOOKUP($A124,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D124,2)=\"Sc\",OR(C124=\"a\",C124=\"f\")),\nVLOOKUP(A124,Quantities[],Quantities!$J$2),\n\nIF(AND(B124=\"D\",C124=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A124,Quantities[],Quantities!$S$2)),\n\nIF(AND(B124=\"D\", (VLOOKUP(A124,Quantities[],Quantities!$O$2)+VLOOKUP(A124,Quantities[],Quantities!$Q$2)+VLOOKUP(A124,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A124,Quantities[],Quantities!$P$2)*VLOOKUP(A124,Quantities[],Quantities!$O$2)\n+VLOOKUP(A124,Quantities[],Quantities!$R$2)*VLOOKUP(A124,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A124,Quantities[],Quantities!$T$2)*VLOOKUP(A124,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A124,Quantities[],Quantities!$O$2)+VLOOKUP(A124,Quantities[],Quantities!$Q$2)+VLOOKUP(A124,Quantities[],Quantities!$S$2)),\n\nIF($B124=\"Q\", (SUM(VLOOKUP($A124,Quantities[],Quantities!$P$2)*VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$R$2)*VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$T$2)*VLOOKUP($A124,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A124,Quantities[],Quantities!$O$2),VLOOKUP($A124,Quantities[],Quantities!$Q$2),VLOOKUP($A124,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A124,Quantities[],Quantities!$H$2)\n))))))","v":3.4122562674094706E-2},{"$f":"IF(LEFT(D124,1)=\"U\",\"-\",VLOOKUP(D124,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$12","v":1300},"D","b","Tk4","1300-D-b-Tk4",{"$f":"IF(D125=\"Comb1\",CONCATENATE(VLOOKUP(B125,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A125,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B125,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B125=\"B\",C125=\"a\"), \" Scraper Grading\", \"\"),\nIF(C125=\"b\",\"\",\"-\"),\nIF(C125=\"b\",\"\",VLOOKUP(A125,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\"\",VLOOKUP(C125,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A125,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A125,\"0\"),1)=\"5\",OR($C125=\"b\",$C125=\"f\")),\"\",VLOOKUP($A125,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A125,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C125=\"a\",C125=\"c\",C125=\"d\",C125=\"e\"),IF(OR(RIGHT(TEXT($A125,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A125,\"0\"),1)=\"5\"),VLOOKUP($A125,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A125,\"0\"),1)=\"5\",VLOOKUP($A125,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A125,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A125,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C125=\"a\",C125=\"c\",C125=\"d\",C125=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A125,\"0\"),2)=\"00\",VLOOKUP(A125,Quantities[],Quantities!$B$2),\nIF(C125=\"f\",VLOOKUP(A125,Quantities[],Quantities!$B$2),\nVLOOKUP(A125,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D125,2)=\"Sc\",B125=\"A\",C125=\"d\"),AND(C125=\"f\",B125=\"D\")),\nSUM(VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D125,2)=\"Sc\",OR(C125=\"a\",C125=\"f\")),\nVLOOKUP(A125,Quantities[],Quantities!$I$2),\n\nIF(AND(B125=\"D\",C125=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B125=\"D\",B125=\"Q\"),\nSUM(VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A125,Quantities[],Quantities!$G$2)\n))))","v":11221},{"$f":"IF(LEFT(D125,2)=\"Mg\", VLOOKUP(A125,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D125,2)=\"Sc\",B125=\"A\",C125=\"d\",C125=\"f\")),\n(SUM(VLOOKUP($A125,Quantities[],Quantities!$P$2)*VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$R$2)*VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$T$2)*VLOOKUP($A125,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D125,2)=\"Sc\",OR(C125=\"a\",C125=\"f\")),\nVLOOKUP(A125,Quantities[],Quantities!$J$2),\n\nIF(AND(B125=\"D\",C125=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A125,Quantities[],Quantities!$S$2)),\n\nIF(AND(B125=\"D\", (VLOOKUP(A125,Quantities[],Quantities!$O$2)+VLOOKUP(A125,Quantities[],Quantities!$Q$2)+VLOOKUP(A125,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A125,Quantities[],Quantities!$P$2)*VLOOKUP(A125,Quantities[],Quantities!$O$2)\n+VLOOKUP(A125,Quantities[],Quantities!$R$2)*VLOOKUP(A125,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A125,Quantities[],Quantities!$T$2)*VLOOKUP(A125,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A125,Quantities[],Quantities!$O$2)+VLOOKUP(A125,Quantities[],Quantities!$Q$2)+VLOOKUP(A125,Quantities[],Quantities!$S$2)),\n\nIF($B125=\"Q\", (SUM(VLOOKUP($A125,Quantities[],Quantities!$P$2)*VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$R$2)*VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$T$2)*VLOOKUP($A125,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A125,Quantities[],Quantities!$O$2),VLOOKUP($A125,Quantities[],Quantities!$Q$2),VLOOKUP($A125,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A125,Quantities[],Quantities!$H$2)\n))))))","v":1.2538098208715801E-2},{"$f":"IF(LEFT(D125,1)=\"U\",\"-\",VLOOKUP(D125,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$20","v":1500},"D","b","Tk4","1500-D-b-Tk4",{"$f":"IF(D126=\"Comb1\",CONCATENATE(VLOOKUP(B126,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A126,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B126,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B126=\"B\",C126=\"a\"), \" Scraper Grading\", \"\"),\nIF(C126=\"b\",\"\",\"-\"),\nIF(C126=\"b\",\"\",VLOOKUP(A126,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\"\",VLOOKUP(C126,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A126,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A126,\"0\"),1)=\"5\",OR($C126=\"b\",$C126=\"f\")),\"\",VLOOKUP($A126,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A126,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C126=\"a\",C126=\"c\",C126=\"d\",C126=\"e\"),IF(OR(RIGHT(TEXT($A126,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A126,\"0\"),1)=\"5\"),VLOOKUP($A126,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A126,\"0\"),1)=\"5\",VLOOKUP($A126,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A126,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A126,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C126=\"a\",C126=\"c\",C126=\"d\",C126=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A126,\"0\"),2)=\"00\",VLOOKUP(A126,Quantities[],Quantities!$B$2),\nIF(C126=\"f\",VLOOKUP(A126,Quantities[],Quantities!$B$2),\nVLOOKUP(A126,Quantities[],Quantities!$C$2))\n)))","v":"5A Waste"},{"$f":"IF(OR(AND(LEFT(D126,2)=\"Sc\",B126=\"A\",C126=\"d\"),AND(C126=\"f\",B126=\"D\")),\nSUM(VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D126,2)=\"Sc\",OR(C126=\"a\",C126=\"f\")),\nVLOOKUP(A126,Quantities[],Quantities!$I$2),\n\nIF(AND(B126=\"D\",C126=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B126=\"D\",B126=\"Q\"),\nSUM(VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A126,Quantities[],Quantities!$G$2)\n))))","v":4750},{"$f":"IF(LEFT(D126,2)=\"Mg\", VLOOKUP(A126,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D126,2)=\"Sc\",B126=\"A\",C126=\"d\",C126=\"f\")),\n(SUM(VLOOKUP($A126,Quantities[],Quantities!$P$2)*VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$R$2)*VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$T$2)*VLOOKUP($A126,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D126,2)=\"Sc\",OR(C126=\"a\",C126=\"f\")),\nVLOOKUP(A126,Quantities[],Quantities!$J$2),\n\nIF(AND(B126=\"D\",C126=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A126,Quantities[],Quantities!$S$2)),\n\nIF(AND(B126=\"D\", (VLOOKUP(A126,Quantities[],Quantities!$O$2)+VLOOKUP(A126,Quantities[],Quantities!$Q$2)+VLOOKUP(A126,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A126,Quantities[],Quantities!$P$2)*VLOOKUP(A126,Quantities[],Quantities!$O$2)\n+VLOOKUP(A126,Quantities[],Quantities!$R$2)*VLOOKUP(A126,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A126,Quantities[],Quantities!$T$2)*VLOOKUP(A126,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A126,Quantities[],Quantities!$O$2)+VLOOKUP(A126,Quantities[],Quantities!$Q$2)+VLOOKUP(A126,Quantities[],Quantities!$S$2)),\n\nIF($B126=\"Q\", (SUM(VLOOKUP($A126,Quantities[],Quantities!$P$2)*VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$R$2)*VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$T$2)*VLOOKUP($A126,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A126,Quantities[],Quantities!$O$2),VLOOKUP($A126,Quantities[],Quantities!$Q$2),VLOOKUP($A126,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A126,Quantities[],Quantities!$H$2)\n))))))","v":1.8947368421052633E-2},{"$f":"IF(LEFT(D126,1)=\"U\",\"-\",VLOOKUP(D126,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$39","v":2200},"D","b","Tk4","2200-D-b-Tk4",{"$f":"IF(D127=\"Comb1\",CONCATENATE(VLOOKUP(B127,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A127,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B127,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B127=\"B\",C127=\"a\"), \" Scraper Grading\", \"\"),\nIF(C127=\"b\",\"\",\"-\"),\nIF(C127=\"b\",\"\",VLOOKUP(A127,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\"\",VLOOKUP(C127,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A127,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A127,\"0\"),1)=\"5\",OR($C127=\"b\",$C127=\"f\")),\"\",VLOOKUP($A127,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A127,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C127=\"a\",C127=\"c\",C127=\"d\",C127=\"e\"),IF(OR(RIGHT(TEXT($A127,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A127,\"0\"),1)=\"5\"),VLOOKUP($A127,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A127,\"0\"),1)=\"5\",VLOOKUP($A127,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A127,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A127,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C127=\"a\",C127=\"c\",C127=\"d\",C127=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A127,\"0\"),2)=\"00\",VLOOKUP(A127,Quantities[],Quantities!$B$2),\nIF(C127=\"f\",VLOOKUP(A127,Quantities[],Quantities!$B$2),\nVLOOKUP(A127,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D127,2)=\"Sc\",B127=\"A\",C127=\"d\"),AND(C127=\"f\",B127=\"D\")),\nSUM(VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D127,2)=\"Sc\",OR(C127=\"a\",C127=\"f\")),\nVLOOKUP(A127,Quantities[],Quantities!$I$2),\n\nIF(AND(B127=\"D\",C127=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B127=\"D\",B127=\"Q\"),\nSUM(VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A127,Quantities[],Quantities!$G$2)\n))))","v":12570},{"$f":"IF(LEFT(D127,2)=\"Mg\", VLOOKUP(A127,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D127,2)=\"Sc\",B127=\"A\",C127=\"d\",C127=\"f\")),\n(SUM(VLOOKUP($A127,Quantities[],Quantities!$P$2)*VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$R$2)*VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$T$2)*VLOOKUP($A127,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D127,2)=\"Sc\",OR(C127=\"a\",C127=\"f\")),\nVLOOKUP(A127,Quantities[],Quantities!$J$2),\n\nIF(AND(B127=\"D\",C127=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A127,Quantities[],Quantities!$S$2)),\n\nIF(AND(B127=\"D\", (VLOOKUP(A127,Quantities[],Quantities!$O$2)+VLOOKUP(A127,Quantities[],Quantities!$Q$2)+VLOOKUP(A127,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A127,Quantities[],Quantities!$P$2)*VLOOKUP(A127,Quantities[],Quantities!$O$2)\n+VLOOKUP(A127,Quantities[],Quantities!$R$2)*VLOOKUP(A127,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A127,Quantities[],Quantities!$T$2)*VLOOKUP(A127,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A127,Quantities[],Quantities!$O$2)+VLOOKUP(A127,Quantities[],Quantities!$Q$2)+VLOOKUP(A127,Quantities[],Quantities!$S$2)),\n\nIF($B127=\"Q\", (SUM(VLOOKUP($A127,Quantities[],Quantities!$P$2)*VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$R$2)*VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$T$2)*VLOOKUP($A127,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A127,Quantities[],Quantities!$O$2),VLOOKUP($A127,Quantities[],Quantities!$Q$2),VLOOKUP($A127,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A127,Quantities[],Quantities!$H$2)\n))))))","v":1.7592592592592594E-2},{"$f":"IF(LEFT(D127,1)=\"U\",\"-\",VLOOKUP(D127,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$41","v":2300},"D","b","Tk4","2300-D-b-Tk4",{"$f":"IF(D128=\"Comb1\",CONCATENATE(VLOOKUP(B128,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A128,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B128,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B128=\"B\",C128=\"a\"), \" Scraper Grading\", \"\"),\nIF(C128=\"b\",\"\",\"-\"),\nIF(C128=\"b\",\"\",VLOOKUP(A128,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\"\",VLOOKUP(C128,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A128,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A128,\"0\"),1)=\"5\",OR($C128=\"b\",$C128=\"f\")),\"\",VLOOKUP($A128,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A128,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C128=\"a\",C128=\"c\",C128=\"d\",C128=\"e\"),IF(OR(RIGHT(TEXT($A128,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A128,\"0\"),1)=\"5\"),VLOOKUP($A128,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A128,\"0\"),1)=\"5\",VLOOKUP($A128,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A128,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A128,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C128=\"a\",C128=\"c\",C128=\"d\",C128=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A128,\"0\"),2)=\"00\",VLOOKUP(A128,Quantities[],Quantities!$B$2),\nIF(C128=\"f\",VLOOKUP(A128,Quantities[],Quantities!$B$2),\nVLOOKUP(A128,Quantities[],Quantities!$C$2))\n)))","v":"6A Leach"},{"$f":"IF(OR(AND(LEFT(D128,2)=\"Sc\",B128=\"A\",C128=\"d\"),AND(C128=\"f\",B128=\"D\")),\nSUM(VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D128,2)=\"Sc\",OR(C128=\"a\",C128=\"f\")),\nVLOOKUP(A128,Quantities[],Quantities!$I$2),\n\nIF(AND(B128=\"D\",C128=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B128=\"D\",B128=\"Q\"),\nSUM(VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A128,Quantities[],Quantities!$G$2)\n))))","v":5730},{"$f":"IF(LEFT(D128,2)=\"Mg\", VLOOKUP(A128,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D128,2)=\"Sc\",B128=\"A\",C128=\"d\",C128=\"f\")),\n(SUM(VLOOKUP($A128,Quantities[],Quantities!$P$2)*VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$R$2)*VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$T$2)*VLOOKUP($A128,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D128,2)=\"Sc\",OR(C128=\"a\",C128=\"f\")),\nVLOOKUP(A128,Quantities[],Quantities!$J$2),\n\nIF(AND(B128=\"D\",C128=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A128,Quantities[],Quantities!$S$2)),\n\nIF(AND(B128=\"D\", (VLOOKUP(A128,Quantities[],Quantities!$O$2)+VLOOKUP(A128,Quantities[],Quantities!$Q$2)+VLOOKUP(A128,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A128,Quantities[],Quantities!$P$2)*VLOOKUP(A128,Quantities[],Quantities!$O$2)\n+VLOOKUP(A128,Quantities[],Quantities!$R$2)*VLOOKUP(A128,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A128,Quantities[],Quantities!$T$2)*VLOOKUP(A128,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A128,Quantities[],Quantities!$O$2)+VLOOKUP(A128,Quantities[],Quantities!$Q$2)+VLOOKUP(A128,Quantities[],Quantities!$S$2)),\n\nIF($B128=\"Q\", (SUM(VLOOKUP($A128,Quantities[],Quantities!$P$2)*VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$R$2)*VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$T$2)*VLOOKUP($A128,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A128,Quantities[],Quantities!$O$2),VLOOKUP($A128,Quantities[],Quantities!$Q$2),VLOOKUP($A128,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A128,Quantities[],Quantities!$H$2)\n))))))","v":1.6E-2},{"$f":"IF(LEFT(D128,1)=\"U\",\"-\",VLOOKUP(D128,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$17","v":1400},"D","b","Tk4","1400-D-b-Tk4",{"$f":"IF(D129=\"Comb1\",CONCATENATE(VLOOKUP(B129,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A129,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B129,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B129=\"B\",C129=\"a\"), \" Scraper Grading\", \"\"),\nIF(C129=\"b\",\"\",\"-\"),\nIF(C129=\"b\",\"\",VLOOKUP(A129,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\"\",VLOOKUP(C129,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A129,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A129,\"0\"),1)=\"5\",OR($C129=\"b\",$C129=\"f\")),\"\",VLOOKUP($A129,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A129,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C129=\"a\",C129=\"c\",C129=\"d\",C129=\"e\"),IF(OR(RIGHT(TEXT($A129,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A129,\"0\"),1)=\"5\"),VLOOKUP($A129,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A129,\"0\"),1)=\"5\",VLOOKUP($A129,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A129,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A129,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C129=\"a\",C129=\"c\",C129=\"d\",C129=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A129,\"0\"),2)=\"00\",VLOOKUP(A129,Quantities[],Quantities!$B$2),\nIF(C129=\"f\",VLOOKUP(A129,Quantities[],Quantities!$B$2),\nVLOOKUP(A129,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 1)"},{"$f":"IF(OR(AND(LEFT(D129,2)=\"Sc\",B129=\"A\",C129=\"d\"),AND(C129=\"f\",B129=\"D\")),\nSUM(VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D129,2)=\"Sc\",OR(C129=\"a\",C129=\"f\")),\nVLOOKUP(A129,Quantities[],Quantities!$I$2),\n\nIF(AND(B129=\"D\",C129=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B129=\"D\",B129=\"Q\"),\nSUM(VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A129,Quantities[],Quantities!$G$2)\n))))","v":17830},{"$f":"IF(LEFT(D129,2)=\"Mg\", VLOOKUP(A129,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D129,2)=\"Sc\",B129=\"A\",C129=\"d\",C129=\"f\")),\n(SUM(VLOOKUP($A129,Quantities[],Quantities!$P$2)*VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$R$2)*VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$T$2)*VLOOKUP($A129,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D129,2)=\"Sc\",OR(C129=\"a\",C129=\"f\")),\nVLOOKUP(A129,Quantities[],Quantities!$J$2),\n\nIF(AND(B129=\"D\",C129=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A129,Quantities[],Quantities!$S$2)),\n\nIF(AND(B129=\"D\", (VLOOKUP(A129,Quantities[],Quantities!$O$2)+VLOOKUP(A129,Quantities[],Quantities!$Q$2)+VLOOKUP(A129,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A129,Quantities[],Quantities!$P$2)*VLOOKUP(A129,Quantities[],Quantities!$O$2)\n+VLOOKUP(A129,Quantities[],Quantities!$R$2)*VLOOKUP(A129,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A129,Quantities[],Quantities!$T$2)*VLOOKUP(A129,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A129,Quantities[],Quantities!$O$2)+VLOOKUP(A129,Quantities[],Quantities!$Q$2)+VLOOKUP(A129,Quantities[],Quantities!$S$2)),\n\nIF($B129=\"Q\", (SUM(VLOOKUP($A129,Quantities[],Quantities!$P$2)*VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$R$2)*VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$T$2)*VLOOKUP($A129,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A129,Quantities[],Quantities!$O$2),VLOOKUP($A129,Quantities[],Quantities!$Q$2),VLOOKUP($A129,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A129,Quantities[],Quantities!$H$2)\n))))))","v":0.05},{"$f":"IF(LEFT(D129,1)=\"U\",\"-\",VLOOKUP(D129,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$29","v":1800},"D","b","Tk4","1800-D-b-Tk4",{"$f":"IF(D130=\"Comb1\",CONCATENATE(VLOOKUP(B130,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A130,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B130,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B130=\"B\",C130=\"a\"), \" Scraper Grading\", \"\"),\nIF(C130=\"b\",\"\",\"-\"),\nIF(C130=\"b\",\"\",VLOOKUP(A130,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\"\",VLOOKUP(C130,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A130,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A130,\"0\"),1)=\"5\",OR($C130=\"b\",$C130=\"f\")),\"\",VLOOKUP($A130,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A130,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C130=\"a\",C130=\"c\",C130=\"d\",C130=\"e\"),IF(OR(RIGHT(TEXT($A130,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A130,\"0\"),1)=\"5\"),VLOOKUP($A130,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A130,\"0\"),1)=\"5\",VLOOKUP($A130,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A130,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A130,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C130=\"a\",C130=\"c\",C130=\"d\",C130=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A130,\"0\"),2)=\"00\",VLOOKUP(A130,Quantities[],Quantities!$B$2),\nIF(C130=\"f\",VLOOKUP(A130,Quantities[],Quantities!$B$2),\nVLOOKUP(A130,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(OR(AND(LEFT(D130,2)=\"Sc\",B130=\"A\",C130=\"d\"),AND(C130=\"f\",B130=\"D\")),\nSUM(VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D130,2)=\"Sc\",OR(C130=\"a\",C130=\"f\")),\nVLOOKUP(A130,Quantities[],Quantities!$I$2),\n\nIF(AND(B130=\"D\",C130=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B130=\"D\",B130=\"Q\"),\nSUM(VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A130,Quantities[],Quantities!$G$2)\n))))","v":13990},{"$f":"IF(LEFT(D130,2)=\"Mg\", VLOOKUP(A130,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D130,2)=\"Sc\",B130=\"A\",C130=\"d\",C130=\"f\")),\n(SUM(VLOOKUP($A130,Quantities[],Quantities!$P$2)*VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$R$2)*VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$T$2)*VLOOKUP($A130,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D130,2)=\"Sc\",OR(C130=\"a\",C130=\"f\")),\nVLOOKUP(A130,Quantities[],Quantities!$J$2),\n\nIF(AND(B130=\"D\",C130=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A130,Quantities[],Quantities!$S$2)),\n\nIF(AND(B130=\"D\", (VLOOKUP(A130,Quantities[],Quantities!$O$2)+VLOOKUP(A130,Quantities[],Quantities!$Q$2)+VLOOKUP(A130,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A130,Quantities[],Quantities!$P$2)*VLOOKUP(A130,Quantities[],Quantities!$O$2)\n+VLOOKUP(A130,Quantities[],Quantities!$R$2)*VLOOKUP(A130,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A130,Quantities[],Quantities!$T$2)*VLOOKUP(A130,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A130,Quantities[],Quantities!$O$2)+VLOOKUP(A130,Quantities[],Quantities!$Q$2)+VLOOKUP(A130,Quantities[],Quantities!$S$2)),\n\nIF($B130=\"Q\", (SUM(VLOOKUP($A130,Quantities[],Quantities!$P$2)*VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$R$2)*VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$T$2)*VLOOKUP($A130,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A130,Quantities[],Quantities!$O$2),VLOOKUP($A130,Quantities[],Quantities!$Q$2),VLOOKUP($A130,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A130,Quantities[],Quantities!$H$2)\n))))))","v":3.9313795568263046E-2},{"$f":"IF(LEFT(D130,1)=\"U\",\"-\",VLOOKUP(D130,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$32","v":1900},"D","b","Tk4","1900-D-b-Tk4",{"$f":"IF(D131=\"Comb1\",CONCATENATE(VLOOKUP(B131,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A131,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B131,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B131=\"B\",C131=\"a\"), \" Scraper Grading\", \"\"),\nIF(C131=\"b\",\"\",\"-\"),\nIF(C131=\"b\",\"\",VLOOKUP(A131,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\"\",VLOOKUP(C131,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A131,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A131,\"0\"),1)=\"5\",OR($C131=\"b\",$C131=\"f\")),\"\",VLOOKUP($A131,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A131,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C131=\"a\",C131=\"c\",C131=\"d\",C131=\"e\"),IF(OR(RIGHT(TEXT($A131,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A131,\"0\"),1)=\"5\"),VLOOKUP($A131,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A131,\"0\"),1)=\"5\",VLOOKUP($A131,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A131,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A131,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C131=\"a\",C131=\"c\",C131=\"d\",C131=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A131,\"0\"),2)=\"00\",VLOOKUP(A131,Quantities[],Quantities!$B$2),\nIF(C131=\"f\",VLOOKUP(A131,Quantities[],Quantities!$B$2),\nVLOOKUP(A131,Quantities[],Quantities!$C$2))\n)))","v":"8A Waste, 8C Waste"},{"$f":"IF(OR(AND(LEFT(D131,2)=\"Sc\",B131=\"A\",C131=\"d\"),AND(C131=\"f\",B131=\"D\")),\nSUM(VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D131,2)=\"Sc\",OR(C131=\"a\",C131=\"f\")),\nVLOOKUP(A131,Quantities[],Quantities!$I$2),\n\nIF(AND(B131=\"D\",C131=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B131=\"D\",B131=\"Q\"),\nSUM(VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A131,Quantities[],Quantities!$G$2)\n))))","v":5730},{"$f":"IF(LEFT(D131,2)=\"Mg\", VLOOKUP(A131,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D131,2)=\"Sc\",B131=\"A\",C131=\"d\",C131=\"f\")),\n(SUM(VLOOKUP($A131,Quantities[],Quantities!$P$2)*VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$R$2)*VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$T$2)*VLOOKUP($A131,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D131,2)=\"Sc\",OR(C131=\"a\",C131=\"f\")),\nVLOOKUP(A131,Quantities[],Quantities!$J$2),\n\nIF(AND(B131=\"D\",C131=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A131,Quantities[],Quantities!$S$2)),\n\nIF(AND(B131=\"D\", (VLOOKUP(A131,Quantities[],Quantities!$O$2)+VLOOKUP(A131,Quantities[],Quantities!$Q$2)+VLOOKUP(A131,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A131,Quantities[],Quantities!$P$2)*VLOOKUP(A131,Quantities[],Quantities!$O$2)\n+VLOOKUP(A131,Quantities[],Quantities!$R$2)*VLOOKUP(A131,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A131,Quantities[],Quantities!$T$2)*VLOOKUP(A131,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A131,Quantities[],Quantities!$O$2)+VLOOKUP(A131,Quantities[],Quantities!$Q$2)+VLOOKUP(A131,Quantities[],Quantities!$S$2)),\n\nIF($B131=\"Q\", (SUM(VLOOKUP($A131,Quantities[],Quantities!$P$2)*VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$R$2)*VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$T$2)*VLOOKUP($A131,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A131,Quantities[],Quantities!$O$2),VLOOKUP($A131,Quantities[],Quantities!$Q$2),VLOOKUP($A131,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A131,Quantities[],Quantities!$H$2)\n))))))","v":1.6E-2},{"$f":"IF(LEFT(D131,1)=\"U\",\"-\",VLOOKUP(D131,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$23","v":1600},"D","b","Tk4","1600-D-b-Tk4",{"$f":"IF(D132=\"Comb1\",CONCATENATE(VLOOKUP(B132,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A132,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B132,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B132=\"B\",C132=\"a\"), \" Scraper Grading\", \"\"),\nIF(C132=\"b\",\"\",\"-\"),\nIF(C132=\"b\",\"\",VLOOKUP(A132,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\"\",VLOOKUP(C132,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A132,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A132,\"0\"),1)=\"5\",OR($C132=\"b\",$C132=\"f\")),\"\",VLOOKUP($A132,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A132,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C132=\"a\",C132=\"c\",C132=\"d\",C132=\"e\"),IF(OR(RIGHT(TEXT($A132,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A132,\"0\"),1)=\"5\"),VLOOKUP($A132,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A132,\"0\"),1)=\"5\",VLOOKUP($A132,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A132,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A132,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C132=\"a\",C132=\"c\",C132=\"d\",C132=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A132,\"0\"),2)=\"00\",VLOOKUP(A132,Quantities[],Quantities!$B$2),\nIF(C132=\"f\",VLOOKUP(A132,Quantities[],Quantities!$B$2),\nVLOOKUP(A132,Quantities[],Quantities!$C$2))\n)))","v":"6B Leach, 6D Leach"},{"$f":"IF(OR(AND(LEFT(D132,2)=\"Sc\",B132=\"A\",C132=\"d\"),AND(C132=\"f\",B132=\"D\")),\nSUM(VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D132,2)=\"Sc\",OR(C132=\"a\",C132=\"f\")),\nVLOOKUP(A132,Quantities[],Quantities!$I$2),\n\nIF(AND(B132=\"D\",C132=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B132=\"D\",B132=\"Q\"),\nSUM(VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A132,Quantities[],Quantities!$G$2)\n))))","v":10050},{"$f":"IF(LEFT(D132,2)=\"Mg\", VLOOKUP(A132,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D132,2)=\"Sc\",B132=\"A\",C132=\"d\",C132=\"f\")),\n(SUM(VLOOKUP($A132,Quantities[],Quantities!$P$2)*VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$R$2)*VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$T$2)*VLOOKUP($A132,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D132,2)=\"Sc\",OR(C132=\"a\",C132=\"f\")),\nVLOOKUP(A132,Quantities[],Quantities!$J$2),\n\nIF(AND(B132=\"D\",C132=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A132,Quantities[],Quantities!$S$2)),\n\nIF(AND(B132=\"D\", (VLOOKUP(A132,Quantities[],Quantities!$O$2)+VLOOKUP(A132,Quantities[],Quantities!$Q$2)+VLOOKUP(A132,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A132,Quantities[],Quantities!$P$2)*VLOOKUP(A132,Quantities[],Quantities!$O$2)\n+VLOOKUP(A132,Quantities[],Quantities!$R$2)*VLOOKUP(A132,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A132,Quantities[],Quantities!$T$2)*VLOOKUP(A132,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A132,Quantities[],Quantities!$O$2)+VLOOKUP(A132,Quantities[],Quantities!$Q$2)+VLOOKUP(A132,Quantities[],Quantities!$S$2)),\n\nIF($B132=\"Q\", (SUM(VLOOKUP($A132,Quantities[],Quantities!$P$2)*VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$R$2)*VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$T$2)*VLOOKUP($A132,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A132,Quantities[],Quantities!$O$2),VLOOKUP($A132,Quantities[],Quantities!$Q$2),VLOOKUP($A132,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A132,Quantities[],Quantities!$H$2)\n))))))","v":1.9900497512437811E-2},{"$f":"IF(LEFT(D132,1)=\"U\",\"-\",VLOOKUP(D132,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$26","v":1700},"D","b","Tk4","1700-D-b-Tk4",{"$f":"IF(D133=\"Comb1\",CONCATENATE(VLOOKUP(B133,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A133,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B133,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B133=\"B\",C133=\"a\"), \" Scraper Grading\", \"\"),\nIF(C133=\"b\",\"\",\"-\"),\nIF(C133=\"b\",\"\",VLOOKUP(A133,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\"\",VLOOKUP(C133,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A133,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A133,\"0\"),1)=\"5\",OR($C133=\"b\",$C133=\"f\")),\"\",VLOOKUP($A133,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A133,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C133=\"a\",C133=\"c\",C133=\"d\",C133=\"e\"),IF(OR(RIGHT(TEXT($A133,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A133,\"0\"),1)=\"5\"),VLOOKUP($A133,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A133,\"0\"),1)=\"5\",VLOOKUP($A133,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A133,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A133,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C133=\"a\",C133=\"c\",C133=\"d\",C133=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A133,\"0\"),2)=\"00\",VLOOKUP(A133,Quantities[],Quantities!$B$2),\nIF(C133=\"f\",VLOOKUP(A133,Quantities[],Quantities!$B$2),\nVLOOKUP(A133,Quantities[],Quantities!$C$2))\n)))","v":"6C Leach"},{"$f":"IF(OR(AND(LEFT(D133,2)=\"Sc\",B133=\"A\",C133=\"d\"),AND(C133=\"f\",B133=\"D\")),\nSUM(VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D133,2)=\"Sc\",OR(C133=\"a\",C133=\"f\")),\nVLOOKUP(A133,Quantities[],Quantities!$I$2),\n\nIF(AND(B133=\"D\",C133=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B133=\"D\",B133=\"Q\"),\nSUM(VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A133,Quantities[],Quantities!$G$2)\n))))","v":11833},{"$f":"IF(LEFT(D133,2)=\"Mg\", VLOOKUP(A133,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D133,2)=\"Sc\",B133=\"A\",C133=\"d\",C133=\"f\")),\n(SUM(VLOOKUP($A133,Quantities[],Quantities!$P$2)*VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$R$2)*VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$T$2)*VLOOKUP($A133,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D133,2)=\"Sc\",OR(C133=\"a\",C133=\"f\")),\nVLOOKUP(A133,Quantities[],Quantities!$J$2),\n\nIF(AND(B133=\"D\",C133=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A133,Quantities[],Quantities!$S$2)),\n\nIF(AND(B133=\"D\", (VLOOKUP(A133,Quantities[],Quantities!$O$2)+VLOOKUP(A133,Quantities[],Quantities!$Q$2)+VLOOKUP(A133,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A133,Quantities[],Quantities!$P$2)*VLOOKUP(A133,Quantities[],Quantities!$O$2)\n+VLOOKUP(A133,Quantities[],Quantities!$R$2)*VLOOKUP(A133,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A133,Quantities[],Quantities!$T$2)*VLOOKUP(A133,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A133,Quantities[],Quantities!$O$2)+VLOOKUP(A133,Quantities[],Quantities!$Q$2)+VLOOKUP(A133,Quantities[],Quantities!$S$2)),\n\nIF($B133=\"Q\", (SUM(VLOOKUP($A133,Quantities[],Quantities!$P$2)*VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$R$2)*VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$T$2)*VLOOKUP($A133,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A133,Quantities[],Quantities!$O$2),VLOOKUP($A133,Quantities[],Quantities!$Q$2),VLOOKUP($A133,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A133,Quantities[],Quantities!$H$2)\n))))))","v":2.5352826840192681E-2},{"$f":"IF(LEFT(D133,1)=\"U\",\"-\",VLOOKUP(D133,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$61","v":2701},"D","b","Tk4","2701-D-b-Tk4",{"$f":"IF(D134=\"Comb1\",CONCATENATE(VLOOKUP(B134,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A134,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B134,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B134=\"B\",C134=\"a\"), \" Scraper Grading\", \"\"),\nIF(C134=\"b\",\"\",\"-\"),\nIF(C134=\"b\",\"\",VLOOKUP(A134,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\"\",VLOOKUP(C134,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A134,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A134,\"0\"),1)=\"5\",OR($C134=\"b\",$C134=\"f\")),\"\",VLOOKUP($A134,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A134,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C134=\"a\",C134=\"c\",C134=\"d\",C134=\"e\"),IF(OR(RIGHT(TEXT($A134,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A134,\"0\"),1)=\"5\"),VLOOKUP($A134,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A134,\"0\"),1)=\"5\",VLOOKUP($A134,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A134,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A134,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C134=\"a\",C134=\"c\",C134=\"d\",C134=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A134,\"0\"),2)=\"00\",VLOOKUP(A134,Quantities[],Quantities!$B$2),\nIF(C134=\"f\",VLOOKUP(A134,Quantities[],Quantities!$B$2),\nVLOOKUP(A134,Quantities[],Quantities!$C$2))\n)))","v":"Cntmnt-1"},{"$f":"IF(OR(AND(LEFT(D134,2)=\"Sc\",B134=\"A\",C134=\"d\"),AND(C134=\"f\",B134=\"D\")),\nSUM(VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D134,2)=\"Sc\",OR(C134=\"a\",C134=\"f\")),\nVLOOKUP(A134,Quantities[],Quantities!$I$2),\n\nIF(AND(B134=\"D\",C134=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B134=\"D\",B134=\"Q\"),\nSUM(VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A134,Quantities[],Quantities!$G$2)\n))))","v":11891.093648645345},{"$f":"IF(LEFT(D134,2)=\"Mg\", VLOOKUP(A134,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D134,2)=\"Sc\",B134=\"A\",C134=\"d\",C134=\"f\")),\n(SUM(VLOOKUP($A134,Quantities[],Quantities!$P$2)*VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$R$2)*VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$T$2)*VLOOKUP($A134,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D134,2)=\"Sc\",OR(C134=\"a\",C134=\"f\")),\nVLOOKUP(A134,Quantities[],Quantities!$J$2),\n\nIF(AND(B134=\"D\",C134=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A134,Quantities[],Quantities!$S$2)),\n\nIF(AND(B134=\"D\", (VLOOKUP(A134,Quantities[],Quantities!$O$2)+VLOOKUP(A134,Quantities[],Quantities!$Q$2)+VLOOKUP(A134,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A134,Quantities[],Quantities!$P$2)*VLOOKUP(A134,Quantities[],Quantities!$O$2)\n+VLOOKUP(A134,Quantities[],Quantities!$R$2)*VLOOKUP(A134,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A134,Quantities[],Quantities!$T$2)*VLOOKUP(A134,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A134,Quantities[],Quantities!$O$2)+VLOOKUP(A134,Quantities[],Quantities!$Q$2)+VLOOKUP(A134,Quantities[],Quantities!$S$2)),\n\nIF($B134=\"Q\", (SUM(VLOOKUP($A134,Quantities[],Quantities!$P$2)*VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$R$2)*VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$T$2)*VLOOKUP($A134,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A134,Quantities[],Quantities!$O$2),VLOOKUP($A134,Quantities[],Quantities!$Q$2),VLOOKUP($A134,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A134,Quantities[],Quantities!$H$2)\n))))))","v":3.0099712420199973E-2},{"$f":"IF(LEFT(D134,1)=\"U\",\"-\",VLOOKUP(D134,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$79","v":3300},"D","b","Tk4",{"$f":"CONCATENATE(TEXT(A135,\"0\"),\"-\",B135,\"-\",C135,\"-\",D135)","v":"3300-D-b-Tk4"},{"$f":"IF(D135=\"Comb1\",CONCATENATE(VLOOKUP(B135,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A135,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B135,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B135=\"B\",C135=\"a\"), \" Scraper Grading\", \"\"),\nIF(C135=\"b\",\"\",\"-\"),\nIF(C135=\"b\",\"\",VLOOKUP(A135,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\"\",VLOOKUP(C135,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A135,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A135,\"0\"),1)=\"5\",OR($C135=\"b\",$C135=\"f\")),\"\",VLOOKUP($A135,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A135,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C135=\"a\",C135=\"c\",C135=\"d\",C135=\"e\"),IF(OR(RIGHT(TEXT($A135,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A135,\"0\"),1)=\"5\"),VLOOKUP($A135,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A135,\"0\"),1)=\"5\",VLOOKUP($A135,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A135,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A135,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C135=\"a\",C135=\"c\",C135=\"d\",C135=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A135,\"0\"),2)=\"00\",VLOOKUP(A135,Quantities[],Quantities!$B$2),\nIF(C135=\"f\",VLOOKUP(A135,Quantities[],Quantities!$B$2),\nVLOOKUP(A135,Quantities[],Quantities!$C$2))\n)))","v":"Unplanned Disturbance Area"},{"$f":"IF(OR(AND(LEFT(D135,2)=\"Sc\",B135=\"A\",C135=\"d\"),AND(C135=\"f\",B135=\"D\")),\nSUM(VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D135,2)=\"Sc\",OR(C135=\"a\",C135=\"f\")),\nVLOOKUP(A135,Quantities[],Quantities!$I$2),\n\nIF(AND(B135=\"D\",C135=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B135=\"D\",B135=\"Q\"),\nSUM(VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A135,Quantities[],Quantities!$G$2)\n))))","v":11891.093648645345},{"$f":"IF(LEFT(D135,2)=\"Mg\", VLOOKUP(A135,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D135,2)=\"Sc\",B135=\"A\",C135=\"d\",C135=\"f\")),\n(SUM(VLOOKUP($A135,Quantities[],Quantities!$P$2)*VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$R$2)*VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$T$2)*VLOOKUP($A135,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D135,2)=\"Sc\",OR(C135=\"a\",C135=\"f\")),\nVLOOKUP(A135,Quantities[],Quantities!$J$2),\n\nIF(AND(B135=\"D\",C135=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A135,Quantities[],Quantities!$S$2)),\n\nIF(AND(B135=\"D\", (VLOOKUP(A135,Quantities[],Quantities!$O$2)+VLOOKUP(A135,Quantities[],Quantities!$Q$2)+VLOOKUP(A135,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A135,Quantities[],Quantities!$P$2)*VLOOKUP(A135,Quantities[],Quantities!$O$2)\n+VLOOKUP(A135,Quantities[],Quantities!$R$2)*VLOOKUP(A135,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A135,Quantities[],Quantities!$T$2)*VLOOKUP(A135,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A135,Quantities[],Quantities!$O$2)+VLOOKUP(A135,Quantities[],Quantities!$Q$2)+VLOOKUP(A135,Quantities[],Quantities!$S$2)),\n\nIF($B135=\"Q\", (SUM(VLOOKUP($A135,Quantities[],Quantities!$P$2)*VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$R$2)*VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$T$2)*VLOOKUP($A135,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A135,Quantities[],Quantities!$O$2),VLOOKUP($A135,Quantities[],Quantities!$Q$2),VLOOKUP($A135,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A135,Quantities[],Quantities!$H$2)\n))))))","v":3.0099712420199973E-2},{"$f":"IF(LEFT(D135,1)=\"U\",\"-\",VLOOKUP(D135,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A33","v":2000},"D","b","Tk4","2000-D-b-Tk4",{"$f":"IF(D136=\"Comb1\",CONCATENATE(VLOOKUP(B136,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A136,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B136,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B136=\"B\",C136=\"a\"), \" Scraper Grading\", \"\"),\nIF(C136=\"b\",\"\",\"-\"),\nIF(C136=\"b\",\"\",VLOOKUP(A136,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\"\",VLOOKUP(C136,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A136,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A136,\"0\"),1)=\"5\",OR($C136=\"b\",$C136=\"f\")),\"\",VLOOKUP($A136,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A136,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C136=\"a\",C136=\"c\",C136=\"d\",C136=\"e\"),IF(OR(RIGHT(TEXT($A136,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A136,\"0\"),1)=\"5\"),VLOOKUP($A136,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A136,\"0\"),1)=\"5\",VLOOKUP($A136,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A136,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A136,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C136=\"a\",C136=\"c\",C136=\"d\",C136=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A136,\"0\"),2)=\"00\",VLOOKUP(A136,Quantities[],Quantities!$B$2),\nIF(C136=\"f\",VLOOKUP(A136,Quantities[],Quantities!$B$2),\nVLOOKUP(A136,Quantities[],Quantities!$C$2))\n)))","v":"9A Waste "},{"$f":"IF(OR(AND(LEFT(D136,2)=\"Sc\",B136=\"A\",C136=\"d\"),AND(C136=\"f\",B136=\"D\")),\nSUM(VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D136,2)=\"Sc\",OR(C136=\"a\",C136=\"f\")),\nVLOOKUP(A136,Quantities[],Quantities!$I$2),\n\nIF(AND(B136=\"D\",C136=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B136=\"D\",B136=\"Q\"),\nSUM(VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A136,Quantities[],Quantities!$G$2)\n))))","v":10300},{"$f":"IF(LEFT(D136,2)=\"Mg\", VLOOKUP(A136,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D136,2)=\"Sc\",B136=\"A\",C136=\"d\",C136=\"f\")),\n(SUM(VLOOKUP($A136,Quantities[],Quantities!$P$2)*VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$R$2)*VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$T$2)*VLOOKUP($A136,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D136,2)=\"Sc\",OR(C136=\"a\",C136=\"f\")),\nVLOOKUP(A136,Quantities[],Quantities!$J$2),\n\nIF(AND(B136=\"D\",C136=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A136,Quantities[],Quantities!$S$2)),\n\nIF(AND(B136=\"D\", (VLOOKUP(A136,Quantities[],Quantities!$O$2)+VLOOKUP(A136,Quantities[],Quantities!$Q$2)+VLOOKUP(A136,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A136,Quantities[],Quantities!$P$2)*VLOOKUP(A136,Quantities[],Quantities!$O$2)\n+VLOOKUP(A136,Quantities[],Quantities!$R$2)*VLOOKUP(A136,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A136,Quantities[],Quantities!$T$2)*VLOOKUP(A136,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A136,Quantities[],Quantities!$O$2)+VLOOKUP(A136,Quantities[],Quantities!$Q$2)+VLOOKUP(A136,Quantities[],Quantities!$S$2)),\n\nIF($B136=\"Q\", (SUM(VLOOKUP($A136,Quantities[],Quantities!$P$2)*VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$R$2)*VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$T$2)*VLOOKUP($A136,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A136,Quantities[],Quantities!$O$2),VLOOKUP($A136,Quantities[],Quantities!$Q$2),VLOOKUP($A136,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A136,Quantities[],Quantities!$H$2)\n))))))","v":7.6666666666666661E-2},{"$f":"IF(LEFT(D136,1)=\"U\",\"-\",VLOOKUP(D136,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!A36","v":2100},"D","b","Tk4",{"$f":"CONCATENATE(TEXT(A137,\"0\"),\"-\",B137,\"-\",C137,\"-\",D137)","v":"2100-D-b-Tk4"},{"$f":"IF(D137=\"Comb1\",CONCATENATE(VLOOKUP(B137,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A137,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B137,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B137=\"B\",C137=\"a\"), \" Scraper Grading\", \"\"),\nIF(C137=\"b\",\"\",\"-\"),\nIF(C137=\"b\",\"\",VLOOKUP(A137,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\"\",VLOOKUP(C137,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A137,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A137,\"0\"),1)=\"5\",OR($C137=\"b\",$C137=\"f\")),\"\",VLOOKUP($A137,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A137,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C137=\"a\",C137=\"c\",C137=\"d\",C137=\"e\"),IF(OR(RIGHT(TEXT($A137,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A137,\"0\"),1)=\"5\"),VLOOKUP($A137,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A137,\"0\"),1)=\"5\",VLOOKUP($A137,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A137,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A137,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C137=\"a\",C137=\"c\",C137=\"d\",C137=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A137,\"0\"),2)=\"00\",VLOOKUP(A137,Quantities[],Quantities!$B$2),\nIF(C137=\"f\",VLOOKUP(A137,Quantities[],Quantities!$B$2),\nVLOOKUP(A137,Quantities[],Quantities!$C$2))\n)))","v":"9AX Waste"},{"$f":"IF(OR(AND(LEFT(D137,2)=\"Sc\",B137=\"A\",C137=\"d\"),AND(C137=\"f\",B137=\"D\")),\nSUM(VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D137,2)=\"Sc\",OR(C137=\"a\",C137=\"f\")),\nVLOOKUP(A137,Quantities[],Quantities!$I$2),\n\nIF(AND(B137=\"D\",C137=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B137=\"D\",B137=\"Q\"),\nSUM(VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A137,Quantities[],Quantities!$G$2)\n))))","v":10600},{"$f":"IF(LEFT(D137,2)=\"Mg\", VLOOKUP(A137,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D137,2)=\"Sc\",B137=\"A\",C137=\"d\",C137=\"f\")),\n(SUM(VLOOKUP($A137,Quantities[],Quantities!$P$2)*VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$R$2)*VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$T$2)*VLOOKUP($A137,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D137,2)=\"Sc\",OR(C137=\"a\",C137=\"f\")),\nVLOOKUP(A137,Quantities[],Quantities!$J$2),\n\nIF(AND(B137=\"D\",C137=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A137,Quantities[],Quantities!$S$2)),\n\nIF(AND(B137=\"D\", (VLOOKUP(A137,Quantities[],Quantities!$O$2)+VLOOKUP(A137,Quantities[],Quantities!$Q$2)+VLOOKUP(A137,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A137,Quantities[],Quantities!$P$2)*VLOOKUP(A137,Quantities[],Quantities!$O$2)\n+VLOOKUP(A137,Quantities[],Quantities!$R$2)*VLOOKUP(A137,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A137,Quantities[],Quantities!$T$2)*VLOOKUP(A137,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A137,Quantities[],Quantities!$O$2)+VLOOKUP(A137,Quantities[],Quantities!$Q$2)+VLOOKUP(A137,Quantities[],Quantities!$S$2)),\n\nIF($B137=\"Q\", (SUM(VLOOKUP($A137,Quantities[],Quantities!$P$2)*VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$R$2)*VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$T$2)*VLOOKUP($A137,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A137,Quantities[],Quantities!$O$2),VLOOKUP($A137,Quantities[],Quantities!$Q$2),VLOOKUP($A137,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A137,Quantities[],Quantities!$H$2)\n))))))","v":7.6666666666666661E-2},{"$f":"IF(LEFT(D137,1)=\"U\",\"-\",VLOOKUP(D137,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$59","v":2600},"D","b","Tk2","2600-D-b-Tk2",{"$f":"IF(D138=\"Comb1\",CONCATENATE(VLOOKUP(B138,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A138,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B138,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B138=\"B\",C138=\"a\"), \" Scraper Grading\", \"\"),\nIF(C138=\"b\",\"\",\"-\"),\nIF(C138=\"b\",\"\",VLOOKUP(A138,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\"\",VLOOKUP(C138,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A138,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A138,\"0\"),1)=\"5\",OR($C138=\"b\",$C138=\"f\")),\"\",VLOOKUP($A138,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A138,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C138=\"a\",C138=\"c\",C138=\"d\",C138=\"e\"),IF(OR(RIGHT(TEXT($A138,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A138,\"0\"),1)=\"5\"),VLOOKUP($A138,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A138,\"0\"),1)=\"5\",VLOOKUP($A138,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A138,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A138,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C138=\"a\",C138=\"c\",C138=\"d\",C138=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A138,\"0\"),2)=\"00\",VLOOKUP(A138,Quantities[],Quantities!$B$2),\nIF(C138=\"f\",VLOOKUP(A138,Quantities[],Quantities!$B$2),\nVLOOKUP(A138,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(OR(AND(LEFT(D138,2)=\"Sc\",B138=\"A\",C138=\"d\"),AND(C138=\"f\",B138=\"D\")),\nSUM(VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D138,2)=\"Sc\",OR(C138=\"a\",C138=\"f\")),\nVLOOKUP(A138,Quantities[],Quantities!$I$2),\n\nIF(AND(B138=\"D\",C138=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B138=\"D\",B138=\"Q\"),\nSUM(VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A138,Quantities[],Quantities!$G$2)\n))))","v":11891.093648645345},{"$f":"IF(LEFT(D138,2)=\"Mg\", VLOOKUP(A138,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D138,2)=\"Sc\",B138=\"A\",C138=\"d\",C138=\"f\")),\n(SUM(VLOOKUP($A138,Quantities[],Quantities!$P$2)*VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$R$2)*VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$T$2)*VLOOKUP($A138,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D138,2)=\"Sc\",OR(C138=\"a\",C138=\"f\")),\nVLOOKUP(A138,Quantities[],Quantities!$J$2),\n\nIF(AND(B138=\"D\",C138=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A138,Quantities[],Quantities!$S$2)),\n\nIF(AND(B138=\"D\", (VLOOKUP(A138,Quantities[],Quantities!$O$2)+VLOOKUP(A138,Quantities[],Quantities!$Q$2)+VLOOKUP(A138,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A138,Quantities[],Quantities!$P$2)*VLOOKUP(A138,Quantities[],Quantities!$O$2)\n+VLOOKUP(A138,Quantities[],Quantities!$R$2)*VLOOKUP(A138,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A138,Quantities[],Quantities!$T$2)*VLOOKUP(A138,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A138,Quantities[],Quantities!$O$2)+VLOOKUP(A138,Quantities[],Quantities!$Q$2)+VLOOKUP(A138,Quantities[],Quantities!$S$2)),\n\nIF($B138=\"Q\", (SUM(VLOOKUP($A138,Quantities[],Quantities!$P$2)*VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$R$2)*VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$T$2)*VLOOKUP($A138,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A138,Quantities[],Quantities!$O$2),VLOOKUP($A138,Quantities[],Quantities!$Q$2),VLOOKUP($A138,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A138,Quantities[],Quantities!$H$2)\n))))))","v":3.0099712420199973E-2},{"$f":"IF(LEFT(D138,1)=\"U\",\"-\",VLOOKUP(D138,Equipment[],Equipment!$B$2))","v":"Cat 769D"}]
[{"$f":"Quantities!$A$67","v":2900},"D","b","Tk2","2900-D-b-Tk2",{"$f":"IF(D139=\"Comb1\",CONCATENATE(VLOOKUP(B139,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A139,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B139,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B139=\"B\",C139=\"a\"), \" Scraper Grading\", \"\"),\nIF(C139=\"b\",\"\",\"-\"),\nIF(C139=\"b\",\"\",VLOOKUP(A139,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\"\",VLOOKUP(C139,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A139,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A139,\"0\"),1)=\"5\",OR($C139=\"b\",$C139=\"f\")),\"\",VLOOKUP($A139,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A139,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C139=\"a\",C139=\"c\",C139=\"d\",C139=\"e\"),IF(OR(RIGHT(TEXT($A139,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A139,\"0\"),1)=\"5\"),VLOOKUP($A139,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A139,\"0\"),1)=\"5\",VLOOKUP($A139,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A139,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A139,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C139=\"a\",C139=\"c\",C139=\"d\",C139=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A139,\"0\"),2)=\"00\",VLOOKUP(A139,Quantities[],Quantities!$B$2),\nIF(C139=\"f\",VLOOKUP(A139,Quantities[],Quantities!$B$2),\nVLOOKUP(A139,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(OR(AND(LEFT(D139,2)=\"Sc\",B139=\"A\",C139=\"d\"),AND(C139=\"f\",B139=\"D\")),\nSUM(VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D139,2)=\"Sc\",OR(C139=\"a\",C139=\"f\")),\nVLOOKUP(A139,Quantities[],Quantities!$I$2),\n\nIF(AND(B139=\"D\",C139=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B139=\"D\",B139=\"Q\"),\nSUM(VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A139,Quantities[],Quantities!$G$2)\n))))","v":14100},{"$f":"IF(LEFT(D139,2)=\"Mg\", VLOOKUP(A139,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D139,2)=\"Sc\",B139=\"A\",C139=\"d\",C139=\"f\")),\n(SUM(VLOOKUP($A139,Quantities[],Quantities!$P$2)*VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$R$2)*VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$T$2)*VLOOKUP($A139,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D139,2)=\"Sc\",OR(C139=\"a\",C139=\"f\")),\nVLOOKUP(A139,Quantities[],Quantities!$J$2),\n\nIF(AND(B139=\"D\",C139=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A139,Quantities[],Quantities!$S$2)),\n\nIF(AND(B139=\"D\", (VLOOKUP(A139,Quantities[],Quantities!$O$2)+VLOOKUP(A139,Quantities[],Quantities!$Q$2)+VLOOKUP(A139,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A139,Quantities[],Quantities!$P$2)*VLOOKUP(A139,Quantities[],Quantities!$O$2)\n+VLOOKUP(A139,Quantities[],Quantities!$R$2)*VLOOKUP(A139,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A139,Quantities[],Quantities!$T$2)*VLOOKUP(A139,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A139,Quantities[],Quantities!$O$2)+VLOOKUP(A139,Quantities[],Quantities!$Q$2)+VLOOKUP(A139,Quantities[],Quantities!$S$2)),\n\nIF($B139=\"Q\", (SUM(VLOOKUP($A139,Quantities[],Quantities!$P$2)*VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$R$2)*VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$T$2)*VLOOKUP($A139,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A139,Quantities[],Quantities!$O$2),VLOOKUP($A139,Quantities[],Quantities!$Q$2),VLOOKUP($A139,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A139,Quantities[],Quantities!$H$2)\n))))))","v":-1.8019219858156028E-2},{"$f":"IF(LEFT(D139,1)=\"U\",\"-\",VLOOKUP(D139,Equipment[],Equipment!$B$2))","v":"Cat 769D"}]
[{"$f":"Quantities!$A$4","v":1000},"A","d","Mg1","1000-A-d-Mg1",{"$f":"IF(D140=\"Comb1\",CONCATENATE(VLOOKUP(B140,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A140,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B140,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B140=\"B\",C140=\"a\"), \" Scraper Grading\", \"\"),\nIF(C140=\"b\",\"\",\"-\"),\nIF(C140=\"b\",\"\",VLOOKUP(A140,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\"\",VLOOKUP(C140,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A140,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A140,\"0\"),1)=\"5\",OR($C140=\"b\",$C140=\"f\")),\"\",VLOOKUP($A140,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A140,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C140=\"a\",C140=\"c\",C140=\"d\",C140=\"e\"),IF(OR(RIGHT(TEXT($A140,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A140,\"0\"),1)=\"5\"),VLOOKUP($A140,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A140,\"0\"),1)=\"5\",VLOOKUP($A140,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A140,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A140,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C140=\"a\",C140=\"c\",C140=\"d\",C140=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A140,\"0\"),2)=\"00\",VLOOKUP(A140,Quantities[],Quantities!$B$2),\nIF(C140=\"f\",VLOOKUP(A140,Quantities[],Quantities!$B$2),\nVLOOKUP(A140,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D140,2)=\"Sc\",B140=\"A\",C140=\"d\"),AND(C140=\"f\",B140=\"D\")),\nSUM(VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D140,2)=\"Sc\",OR(C140=\"a\",C140=\"f\")),\nVLOOKUP(A140,Quantities[],Quantities!$I$2),\n\nIF(AND(B140=\"D\",C140=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B140=\"D\",B140=\"Q\"),\nSUM(VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A140,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D140,2)=\"Mg\", VLOOKUP(A140,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D140,2)=\"Sc\",B140=\"A\",C140=\"d\",C140=\"f\")),\n(SUM(VLOOKUP($A140,Quantities[],Quantities!$P$2)*VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$R$2)*VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$T$2)*VLOOKUP($A140,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D140,2)=\"Sc\",OR(C140=\"a\",C140=\"f\")),\nVLOOKUP(A140,Quantities[],Quantities!$J$2),\n\nIF(AND(B140=\"D\",C140=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A140,Quantities[],Quantities!$S$2)),\n\nIF(AND(B140=\"D\", (VLOOKUP(A140,Quantities[],Quantities!$O$2)+VLOOKUP(A140,Quantities[],Quantities!$Q$2)+VLOOKUP(A140,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A140,Quantities[],Quantities!$P$2)*VLOOKUP(A140,Quantities[],Quantities!$O$2)\n+VLOOKUP(A140,Quantities[],Quantities!$R$2)*VLOOKUP(A140,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A140,Quantities[],Quantities!$T$2)*VLOOKUP(A140,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A140,Quantities[],Quantities!$O$2)+VLOOKUP(A140,Quantities[],Quantities!$Q$2)+VLOOKUP(A140,Quantities[],Quantities!$S$2)),\n\nIF($B140=\"Q\", (SUM(VLOOKUP($A140,Quantities[],Quantities!$P$2)*VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$R$2)*VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$T$2)*VLOOKUP($A140,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A140,Quantities[],Quantities!$O$2),VLOOKUP($A140,Quantities[],Quantities!$Q$2),VLOOKUP($A140,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A140,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D140,1)=\"U\",\"-\",VLOOKUP(D140,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$8","v":1100},"A","d","Mg1","1100-A-d-Mg1",{"$f":"IF(D141=\"Comb1\",CONCATENATE(VLOOKUP(B141,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A141,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B141,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B141=\"B\",C141=\"a\"), \" Scraper Grading\", \"\"),\nIF(C141=\"b\",\"\",\"-\"),\nIF(C141=\"b\",\"\",VLOOKUP(A141,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\"\",VLOOKUP(C141,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A141,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A141,\"0\"),1)=\"5\",OR($C141=\"b\",$C141=\"f\")),\"\",VLOOKUP($A141,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A141,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C141=\"a\",C141=\"c\",C141=\"d\",C141=\"e\"),IF(OR(RIGHT(TEXT($A141,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A141,\"0\"),1)=\"5\"),VLOOKUP($A141,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A141,\"0\"),1)=\"5\",VLOOKUP($A141,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1C Waste"},{"$f":"IF(LEFT(TEXT(A141,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A141,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C141=\"a\",C141=\"c\",C141=\"d\",C141=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A141,\"0\"),2)=\"00\",VLOOKUP(A141,Quantities[],Quantities!$B$2),\nIF(C141=\"f\",VLOOKUP(A141,Quantities[],Quantities!$B$2),\nVLOOKUP(A141,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D141,2)=\"Sc\",B141=\"A\",C141=\"d\"),AND(C141=\"f\",B141=\"D\")),\nSUM(VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D141,2)=\"Sc\",OR(C141=\"a\",C141=\"f\")),\nVLOOKUP(A141,Quantities[],Quantities!$I$2),\n\nIF(AND(B141=\"D\",C141=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B141=\"D\",B141=\"Q\"),\nSUM(VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A141,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D141,2)=\"Mg\", VLOOKUP(A141,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D141,2)=\"Sc\",B141=\"A\",C141=\"d\",C141=\"f\")),\n(SUM(VLOOKUP($A141,Quantities[],Quantities!$P$2)*VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$R$2)*VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$T$2)*VLOOKUP($A141,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D141,2)=\"Sc\",OR(C141=\"a\",C141=\"f\")),\nVLOOKUP(A141,Quantities[],Quantities!$J$2),\n\nIF(AND(B141=\"D\",C141=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A141,Quantities[],Quantities!$S$2)),\n\nIF(AND(B141=\"D\", (VLOOKUP(A141,Quantities[],Quantities!$O$2)+VLOOKUP(A141,Quantities[],Quantities!$Q$2)+VLOOKUP(A141,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A141,Quantities[],Quantities!$P$2)*VLOOKUP(A141,Quantities[],Quantities!$O$2)\n+VLOOKUP(A141,Quantities[],Quantities!$R$2)*VLOOKUP(A141,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A141,Quantities[],Quantities!$T$2)*VLOOKUP(A141,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A141,Quantities[],Quantities!$O$2)+VLOOKUP(A141,Quantities[],Quantities!$Q$2)+VLOOKUP(A141,Quantities[],Quantities!$S$2)),\n\nIF($B141=\"Q\", (SUM(VLOOKUP($A141,Quantities[],Quantities!$P$2)*VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$R$2)*VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$T$2)*VLOOKUP($A141,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A141,Quantities[],Quantities!$O$2),VLOOKUP($A141,Quantities[],Quantities!$Q$2),VLOOKUP($A141,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A141,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D141,1)=\"U\",\"-\",VLOOKUP(D141,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$9","v":1200},"A","d","Mg1","1200-A-d-Mg1",{"$f":"IF(D142=\"Comb1\",CONCATENATE(VLOOKUP(B142,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A142,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B142,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B142=\"B\",C142=\"a\"), \" Scraper Grading\", \"\"),\nIF(C142=\"b\",\"\",\"-\"),\nIF(C142=\"b\",\"\",VLOOKUP(A142,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\"\",VLOOKUP(C142,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A142,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A142,\"0\"),1)=\"5\",OR($C142=\"b\",$C142=\"f\")),\"\",VLOOKUP($A142,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A142,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C142=\"a\",C142=\"c\",C142=\"d\",C142=\"e\"),IF(OR(RIGHT(TEXT($A142,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A142,\"0\"),1)=\"5\"),VLOOKUP($A142,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A142,\"0\"),1)=\"5\",VLOOKUP($A142,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A142,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A142,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C142=\"a\",C142=\"c\",C142=\"d\",C142=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A142,\"0\"),2)=\"00\",VLOOKUP(A142,Quantities[],Quantities!$B$2),\nIF(C142=\"f\",VLOOKUP(A142,Quantities[],Quantities!$B$2),\nVLOOKUP(A142,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D142,2)=\"Sc\",B142=\"A\",C142=\"d\"),AND(C142=\"f\",B142=\"D\")),\nSUM(VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D142,2)=\"Sc\",OR(C142=\"a\",C142=\"f\")),\nVLOOKUP(A142,Quantities[],Quantities!$I$2),\n\nIF(AND(B142=\"D\",C142=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B142=\"D\",B142=\"Q\"),\nSUM(VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A142,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D142,2)=\"Mg\", VLOOKUP(A142,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D142,2)=\"Sc\",B142=\"A\",C142=\"d\",C142=\"f\")),\n(SUM(VLOOKUP($A142,Quantities[],Quantities!$P$2)*VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$R$2)*VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$T$2)*VLOOKUP($A142,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D142,2)=\"Sc\",OR(C142=\"a\",C142=\"f\")),\nVLOOKUP(A142,Quantities[],Quantities!$J$2),\n\nIF(AND(B142=\"D\",C142=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A142,Quantities[],Quantities!$S$2)),\n\nIF(AND(B142=\"D\", (VLOOKUP(A142,Quantities[],Quantities!$O$2)+VLOOKUP(A142,Quantities[],Quantities!$Q$2)+VLOOKUP(A142,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A142,Quantities[],Quantities!$P$2)*VLOOKUP(A142,Quantities[],Quantities!$O$2)\n+VLOOKUP(A142,Quantities[],Quantities!$R$2)*VLOOKUP(A142,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A142,Quantities[],Quantities!$T$2)*VLOOKUP(A142,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A142,Quantities[],Quantities!$O$2)+VLOOKUP(A142,Quantities[],Quantities!$Q$2)+VLOOKUP(A142,Quantities[],Quantities!$S$2)),\n\nIF($B142=\"Q\", (SUM(VLOOKUP($A142,Quantities[],Quantities!$P$2)*VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$R$2)*VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$T$2)*VLOOKUP($A142,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A142,Quantities[],Quantities!$O$2),VLOOKUP($A142,Quantities[],Quantities!$Q$2),VLOOKUP($A142,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A142,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D142,1)=\"U\",\"-\",VLOOKUP(D142,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$12","v":1300},"A","d","Mg1","1300-A-d-Mg1",{"$f":"IF(D143=\"Comb1\",CONCATENATE(VLOOKUP(B143,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A143,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B143,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B143=\"B\",C143=\"a\"), \" Scraper Grading\", \"\"),\nIF(C143=\"b\",\"\",\"-\"),\nIF(C143=\"b\",\"\",VLOOKUP(A143,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\"\",VLOOKUP(C143,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A143,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A143,\"0\"),1)=\"5\",OR($C143=\"b\",$C143=\"f\")),\"\",VLOOKUP($A143,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A143,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C143=\"a\",C143=\"c\",C143=\"d\",C143=\"e\"),IF(OR(RIGHT(TEXT($A143,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A143,\"0\"),1)=\"5\"),VLOOKUP($A143,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A143,\"0\"),1)=\"5\",VLOOKUP($A143,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A143,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A143,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C143=\"a\",C143=\"c\",C143=\"d\",C143=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A143,\"0\"),2)=\"00\",VLOOKUP(A143,Quantities[],Quantities!$B$2),\nIF(C143=\"f\",VLOOKUP(A143,Quantities[],Quantities!$B$2),\nVLOOKUP(A143,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D143,2)=\"Sc\",B143=\"A\",C143=\"d\"),AND(C143=\"f\",B143=\"D\")),\nSUM(VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D143,2)=\"Sc\",OR(C143=\"a\",C143=\"f\")),\nVLOOKUP(A143,Quantities[],Quantities!$I$2),\n\nIF(AND(B143=\"D\",C143=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B143=\"D\",B143=\"Q\"),\nSUM(VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A143,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D143,2)=\"Mg\", VLOOKUP(A143,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D143,2)=\"Sc\",B143=\"A\",C143=\"d\",C143=\"f\")),\n(SUM(VLOOKUP($A143,Quantities[],Quantities!$P$2)*VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$R$2)*VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$T$2)*VLOOKUP($A143,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D143,2)=\"Sc\",OR(C143=\"a\",C143=\"f\")),\nVLOOKUP(A143,Quantities[],Quantities!$J$2),\n\nIF(AND(B143=\"D\",C143=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A143,Quantities[],Quantities!$S$2)),\n\nIF(AND(B143=\"D\", (VLOOKUP(A143,Quantities[],Quantities!$O$2)+VLOOKUP(A143,Quantities[],Quantities!$Q$2)+VLOOKUP(A143,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A143,Quantities[],Quantities!$P$2)*VLOOKUP(A143,Quantities[],Quantities!$O$2)\n+VLOOKUP(A143,Quantities[],Quantities!$R$2)*VLOOKUP(A143,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A143,Quantities[],Quantities!$T$2)*VLOOKUP(A143,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A143,Quantities[],Quantities!$O$2)+VLOOKUP(A143,Quantities[],Quantities!$Q$2)+VLOOKUP(A143,Quantities[],Quantities!$S$2)),\n\nIF($B143=\"Q\", (SUM(VLOOKUP($A143,Quantities[],Quantities!$P$2)*VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$R$2)*VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$T$2)*VLOOKUP($A143,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A143,Quantities[],Quantities!$O$2),VLOOKUP($A143,Quantities[],Quantities!$Q$2),VLOOKUP($A143,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A143,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D143,1)=\"U\",\"-\",VLOOKUP(D143,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$20","v":1500},"A","d","Mg1","1500-A-d-Mg1",{"$f":"IF(D144=\"Comb1\",CONCATENATE(VLOOKUP(B144,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A144,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B144,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B144=\"B\",C144=\"a\"), \" Scraper Grading\", \"\"),\nIF(C144=\"b\",\"\",\"-\"),\nIF(C144=\"b\",\"\",VLOOKUP(A144,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\"\",VLOOKUP(C144,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A144,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A144,\"0\"),1)=\"5\",OR($C144=\"b\",$C144=\"f\")),\"\",VLOOKUP($A144,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A144,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C144=\"a\",C144=\"c\",C144=\"d\",C144=\"e\"),IF(OR(RIGHT(TEXT($A144,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A144,\"0\"),1)=\"5\"),VLOOKUP($A144,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A144,\"0\"),1)=\"5\",VLOOKUP($A144,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A144,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A144,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C144=\"a\",C144=\"c\",C144=\"d\",C144=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A144,\"0\"),2)=\"00\",VLOOKUP(A144,Quantities[],Quantities!$B$2),\nIF(C144=\"f\",VLOOKUP(A144,Quantities[],Quantities!$B$2),\nVLOOKUP(A144,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D144,2)=\"Sc\",B144=\"A\",C144=\"d\"),AND(C144=\"f\",B144=\"D\")),\nSUM(VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D144,2)=\"Sc\",OR(C144=\"a\",C144=\"f\")),\nVLOOKUP(A144,Quantities[],Quantities!$I$2),\n\nIF(AND(B144=\"D\",C144=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B144=\"D\",B144=\"Q\"),\nSUM(VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A144,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D144,2)=\"Mg\", VLOOKUP(A144,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D144,2)=\"Sc\",B144=\"A\",C144=\"d\",C144=\"f\")),\n(SUM(VLOOKUP($A144,Quantities[],Quantities!$P$2)*VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$R$2)*VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$T$2)*VLOOKUP($A144,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D144,2)=\"Sc\",OR(C144=\"a\",C144=\"f\")),\nVLOOKUP(A144,Quantities[],Quantities!$J$2),\n\nIF(AND(B144=\"D\",C144=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A144,Quantities[],Quantities!$S$2)),\n\nIF(AND(B144=\"D\", (VLOOKUP(A144,Quantities[],Quantities!$O$2)+VLOOKUP(A144,Quantities[],Quantities!$Q$2)+VLOOKUP(A144,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A144,Quantities[],Quantities!$P$2)*VLOOKUP(A144,Quantities[],Quantities!$O$2)\n+VLOOKUP(A144,Quantities[],Quantities!$R$2)*VLOOKUP(A144,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A144,Quantities[],Quantities!$T$2)*VLOOKUP(A144,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A144,Quantities[],Quantities!$O$2)+VLOOKUP(A144,Quantities[],Quantities!$Q$2)+VLOOKUP(A144,Quantities[],Quantities!$S$2)),\n\nIF($B144=\"Q\", (SUM(VLOOKUP($A144,Quantities[],Quantities!$P$2)*VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$R$2)*VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$T$2)*VLOOKUP($A144,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A144,Quantities[],Quantities!$O$2),VLOOKUP($A144,Quantities[],Quantities!$Q$2),VLOOKUP($A144,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A144,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D144,1)=\"U\",\"-\",VLOOKUP(D144,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$39","v":2200},"A","d","Mg1","2200-A-d-Mg1",{"$f":"IF(D145=\"Comb1\",CONCATENATE(VLOOKUP(B145,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A145,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B145,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B145=\"B\",C145=\"a\"), \" Scraper Grading\", \"\"),\nIF(C145=\"b\",\"\",\"-\"),\nIF(C145=\"b\",\"\",VLOOKUP(A145,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\"\",VLOOKUP(C145,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Pit-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A145,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A145,\"0\"),1)=\"5\",OR($C145=\"b\",$C145=\"f\")),\"\",VLOOKUP($A145,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A145,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C145=\"a\",C145=\"c\",C145=\"d\",C145=\"e\"),IF(OR(RIGHT(TEXT($A145,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A145,\"0\"),1)=\"5\"),VLOOKUP($A145,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A145,\"0\"),1)=\"5\",VLOOKUP($A145,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A145,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A145,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C145=\"a\",C145=\"c\",C145=\"d\",C145=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A145,\"0\"),2)=\"00\",VLOOKUP(A145,Quantities[],Quantities!$B$2),\nIF(C145=\"f\",VLOOKUP(A145,Quantities[],Quantities!$B$2),\nVLOOKUP(A145,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D145,2)=\"Sc\",B145=\"A\",C145=\"d\"),AND(C145=\"f\",B145=\"D\")),\nSUM(VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D145,2)=\"Sc\",OR(C145=\"a\",C145=\"f\")),\nVLOOKUP(A145,Quantities[],Quantities!$I$2),\n\nIF(AND(B145=\"D\",C145=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B145=\"D\",B145=\"Q\"),\nSUM(VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A145,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D145,2)=\"Mg\", VLOOKUP(A145,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D145,2)=\"Sc\",B145=\"A\",C145=\"d\",C145=\"f\")),\n(SUM(VLOOKUP($A145,Quantities[],Quantities!$P$2)*VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$R$2)*VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$T$2)*VLOOKUP($A145,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D145,2)=\"Sc\",OR(C145=\"a\",C145=\"f\")),\nVLOOKUP(A145,Quantities[],Quantities!$J$2),\n\nIF(AND(B145=\"D\",C145=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A145,Quantities[],Quantities!$S$2)),\n\nIF(AND(B145=\"D\", (VLOOKUP(A145,Quantities[],Quantities!$O$2)+VLOOKUP(A145,Quantities[],Quantities!$Q$2)+VLOOKUP(A145,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A145,Quantities[],Quantities!$P$2)*VLOOKUP(A145,Quantities[],Quantities!$O$2)\n+VLOOKUP(A145,Quantities[],Quantities!$R$2)*VLOOKUP(A145,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A145,Quantities[],Quantities!$T$2)*VLOOKUP(A145,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A145,Quantities[],Quantities!$O$2)+VLOOKUP(A145,Quantities[],Quantities!$Q$2)+VLOOKUP(A145,Quantities[],Quantities!$S$2)),\n\nIF($B145=\"Q\", (SUM(VLOOKUP($A145,Quantities[],Quantities!$P$2)*VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$R$2)*VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$T$2)*VLOOKUP($A145,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A145,Quantities[],Quantities!$O$2),VLOOKUP($A145,Quantities[],Quantities!$Q$2),VLOOKUP($A145,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A145,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D145,1)=\"U\",\"-\",VLOOKUP(D145,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$41","v":2300},"A","d","Mg1","2300-A-d-Mg1",{"$f":"IF(D146=\"Comb1\",CONCATENATE(VLOOKUP(B146,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A146,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B146,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B146=\"B\",C146=\"a\"), \" Scraper Grading\", \"\"),\nIF(C146=\"b\",\"\",\"-\"),\nIF(C146=\"b\",\"\",VLOOKUP(A146,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\"\",VLOOKUP(C146,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A146,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A146,\"0\"),1)=\"5\",OR($C146=\"b\",$C146=\"f\")),\"\",VLOOKUP($A146,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A146,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C146=\"a\",C146=\"c\",C146=\"d\",C146=\"e\"),IF(OR(RIGHT(TEXT($A146,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A146,\"0\"),1)=\"5\"),VLOOKUP($A146,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A146,\"0\"),1)=\"5\",VLOOKUP($A146,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6A Leach"},{"$f":"IF(LEFT(TEXT(A146,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A146,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C146=\"a\",C146=\"c\",C146=\"d\",C146=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A146,\"0\"),2)=\"00\",VLOOKUP(A146,Quantities[],Quantities!$B$2),\nIF(C146=\"f\",VLOOKUP(A146,Quantities[],Quantities!$B$2),\nVLOOKUP(A146,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D146,2)=\"Sc\",B146=\"A\",C146=\"d\"),AND(C146=\"f\",B146=\"D\")),\nSUM(VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D146,2)=\"Sc\",OR(C146=\"a\",C146=\"f\")),\nVLOOKUP(A146,Quantities[],Quantities!$I$2),\n\nIF(AND(B146=\"D\",C146=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B146=\"D\",B146=\"Q\"),\nSUM(VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A146,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D146,2)=\"Mg\", VLOOKUP(A146,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D146,2)=\"Sc\",B146=\"A\",C146=\"d\",C146=\"f\")),\n(SUM(VLOOKUP($A146,Quantities[],Quantities!$P$2)*VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$R$2)*VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$T$2)*VLOOKUP($A146,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D146,2)=\"Sc\",OR(C146=\"a\",C146=\"f\")),\nVLOOKUP(A146,Quantities[],Quantities!$J$2),\n\nIF(AND(B146=\"D\",C146=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A146,Quantities[],Quantities!$S$2)),\n\nIF(AND(B146=\"D\", (VLOOKUP(A146,Quantities[],Quantities!$O$2)+VLOOKUP(A146,Quantities[],Quantities!$Q$2)+VLOOKUP(A146,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A146,Quantities[],Quantities!$P$2)*VLOOKUP(A146,Quantities[],Quantities!$O$2)\n+VLOOKUP(A146,Quantities[],Quantities!$R$2)*VLOOKUP(A146,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A146,Quantities[],Quantities!$T$2)*VLOOKUP(A146,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A146,Quantities[],Quantities!$O$2)+VLOOKUP(A146,Quantities[],Quantities!$Q$2)+VLOOKUP(A146,Quantities[],Quantities!$S$2)),\n\nIF($B146=\"Q\", (SUM(VLOOKUP($A146,Quantities[],Quantities!$P$2)*VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$R$2)*VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$T$2)*VLOOKUP($A146,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A146,Quantities[],Quantities!$O$2),VLOOKUP($A146,Quantities[],Quantities!$Q$2),VLOOKUP($A146,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A146,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D146,1)=\"U\",\"-\",VLOOKUP(D146,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$17","v":1400},"A","d","Mg1","1400-A-d-Mg1",{"$f":"IF(D147=\"Comb1\",CONCATENATE(VLOOKUP(B147,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A147,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B147,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B147=\"B\",C147=\"a\"), \" Scraper Grading\", \"\"),\nIF(C147=\"b\",\"\",\"-\"),\nIF(C147=\"b\",\"\",VLOOKUP(A147,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\"\",VLOOKUP(C147,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A147,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A147,\"0\"),1)=\"5\",OR($C147=\"b\",$C147=\"f\")),\"\",VLOOKUP($A147,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A147,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C147=\"a\",C147=\"c\",C147=\"d\",C147=\"e\"),IF(OR(RIGHT(TEXT($A147,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A147,\"0\"),1)=\"5\"),VLOOKUP($A147,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A147,\"0\"),1)=\"5\",VLOOKUP($A147,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A147,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A147,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C147=\"a\",C147=\"c\",C147=\"d\",C147=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A147,\"0\"),2)=\"00\",VLOOKUP(A147,Quantities[],Quantities!$B$2),\nIF(C147=\"f\",VLOOKUP(A147,Quantities[],Quantities!$B$2),\nVLOOKUP(A147,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D147,2)=\"Sc\",B147=\"A\",C147=\"d\"),AND(C147=\"f\",B147=\"D\")),\nSUM(VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D147,2)=\"Sc\",OR(C147=\"a\",C147=\"f\")),\nVLOOKUP(A147,Quantities[],Quantities!$I$2),\n\nIF(AND(B147=\"D\",C147=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B147=\"D\",B147=\"Q\"),\nSUM(VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A147,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D147,2)=\"Mg\", VLOOKUP(A147,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D147,2)=\"Sc\",B147=\"A\",C147=\"d\",C147=\"f\")),\n(SUM(VLOOKUP($A147,Quantities[],Quantities!$P$2)*VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$R$2)*VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$T$2)*VLOOKUP($A147,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D147,2)=\"Sc\",OR(C147=\"a\",C147=\"f\")),\nVLOOKUP(A147,Quantities[],Quantities!$J$2),\n\nIF(AND(B147=\"D\",C147=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A147,Quantities[],Quantities!$S$2)),\n\nIF(AND(B147=\"D\", (VLOOKUP(A147,Quantities[],Quantities!$O$2)+VLOOKUP(A147,Quantities[],Quantities!$Q$2)+VLOOKUP(A147,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A147,Quantities[],Quantities!$P$2)*VLOOKUP(A147,Quantities[],Quantities!$O$2)\n+VLOOKUP(A147,Quantities[],Quantities!$R$2)*VLOOKUP(A147,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A147,Quantities[],Quantities!$T$2)*VLOOKUP(A147,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A147,Quantities[],Quantities!$O$2)+VLOOKUP(A147,Quantities[],Quantities!$Q$2)+VLOOKUP(A147,Quantities[],Quantities!$S$2)),\n\nIF($B147=\"Q\", (SUM(VLOOKUP($A147,Quantities[],Quantities!$P$2)*VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$R$2)*VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$T$2)*VLOOKUP($A147,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A147,Quantities[],Quantities!$O$2),VLOOKUP($A147,Quantities[],Quantities!$Q$2),VLOOKUP($A147,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A147,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D147,1)=\"U\",\"-\",VLOOKUP(D147,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$29","v":1800},"A","d","Mg1","1800-A-d-Mg1",{"$f":"IF(D148=\"Comb1\",CONCATENATE(VLOOKUP(B148,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A148,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B148,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B148=\"B\",C148=\"a\"), \" Scraper Grading\", \"\"),\nIF(C148=\"b\",\"\",\"-\"),\nIF(C148=\"b\",\"\",VLOOKUP(A148,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\"\",VLOOKUP(C148,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A148,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A148,\"0\"),1)=\"5\",OR($C148=\"b\",$C148=\"f\")),\"\",VLOOKUP($A148,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A148,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C148=\"a\",C148=\"c\",C148=\"d\",C148=\"e\"),IF(OR(RIGHT(TEXT($A148,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A148,\"0\"),1)=\"5\"),VLOOKUP($A148,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A148,\"0\"),1)=\"5\",VLOOKUP($A148,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A148,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A148,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C148=\"a\",C148=\"c\",C148=\"d\",C148=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A148,\"0\"),2)=\"00\",VLOOKUP(A148,Quantities[],Quantities!$B$2),\nIF(C148=\"f\",VLOOKUP(A148,Quantities[],Quantities!$B$2),\nVLOOKUP(A148,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D148,2)=\"Sc\",B148=\"A\",C148=\"d\"),AND(C148=\"f\",B148=\"D\")),\nSUM(VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D148,2)=\"Sc\",OR(C148=\"a\",C148=\"f\")),\nVLOOKUP(A148,Quantities[],Quantities!$I$2),\n\nIF(AND(B148=\"D\",C148=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B148=\"D\",B148=\"Q\"),\nSUM(VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A148,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D148,2)=\"Mg\", VLOOKUP(A148,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D148,2)=\"Sc\",B148=\"A\",C148=\"d\",C148=\"f\")),\n(SUM(VLOOKUP($A148,Quantities[],Quantities!$P$2)*VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$R$2)*VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$T$2)*VLOOKUP($A148,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D148,2)=\"Sc\",OR(C148=\"a\",C148=\"f\")),\nVLOOKUP(A148,Quantities[],Quantities!$J$2),\n\nIF(AND(B148=\"D\",C148=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A148,Quantities[],Quantities!$S$2)),\n\nIF(AND(B148=\"D\", (VLOOKUP(A148,Quantities[],Quantities!$O$2)+VLOOKUP(A148,Quantities[],Quantities!$Q$2)+VLOOKUP(A148,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A148,Quantities[],Quantities!$P$2)*VLOOKUP(A148,Quantities[],Quantities!$O$2)\n+VLOOKUP(A148,Quantities[],Quantities!$R$2)*VLOOKUP(A148,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A148,Quantities[],Quantities!$T$2)*VLOOKUP(A148,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A148,Quantities[],Quantities!$O$2)+VLOOKUP(A148,Quantities[],Quantities!$Q$2)+VLOOKUP(A148,Quantities[],Quantities!$S$2)),\n\nIF($B148=\"Q\", (SUM(VLOOKUP($A148,Quantities[],Quantities!$P$2)*VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$R$2)*VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$T$2)*VLOOKUP($A148,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A148,Quantities[],Quantities!$O$2),VLOOKUP($A148,Quantities[],Quantities!$Q$2),VLOOKUP($A148,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A148,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D148,1)=\"U\",\"-\",VLOOKUP(D148,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$32","v":1900},"A","d","Mg1","1900-A-d-Mg1",{"$f":"IF(D149=\"Comb1\",CONCATENATE(VLOOKUP(B149,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A149,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B149,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B149=\"B\",C149=\"a\"), \" Scraper Grading\", \"\"),\nIF(C149=\"b\",\"\",\"-\"),\nIF(C149=\"b\",\"\",VLOOKUP(A149,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\"\",VLOOKUP(C149,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A149,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A149,\"0\"),1)=\"5\",OR($C149=\"b\",$C149=\"f\")),\"\",VLOOKUP($A149,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A149,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C149=\"a\",C149=\"c\",C149=\"d\",C149=\"e\"),IF(OR(RIGHT(TEXT($A149,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A149,\"0\"),1)=\"5\"),VLOOKUP($A149,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A149,\"0\"),1)=\"5\",VLOOKUP($A149,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 8A Waste, 8C Waste"},{"$f":"IF(LEFT(TEXT(A149,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A149,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C149=\"a\",C149=\"c\",C149=\"d\",C149=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A149,\"0\"),2)=\"00\",VLOOKUP(A149,Quantities[],Quantities!$B$2),\nIF(C149=\"f\",VLOOKUP(A149,Quantities[],Quantities!$B$2),\nVLOOKUP(A149,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D149,2)=\"Sc\",B149=\"A\",C149=\"d\"),AND(C149=\"f\",B149=\"D\")),\nSUM(VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D149,2)=\"Sc\",OR(C149=\"a\",C149=\"f\")),\nVLOOKUP(A149,Quantities[],Quantities!$I$2),\n\nIF(AND(B149=\"D\",C149=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B149=\"D\",B149=\"Q\"),\nSUM(VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A149,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D149,2)=\"Mg\", VLOOKUP(A149,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D149,2)=\"Sc\",B149=\"A\",C149=\"d\",C149=\"f\")),\n(SUM(VLOOKUP($A149,Quantities[],Quantities!$P$2)*VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$R$2)*VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$T$2)*VLOOKUP($A149,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D149,2)=\"Sc\",OR(C149=\"a\",C149=\"f\")),\nVLOOKUP(A149,Quantities[],Quantities!$J$2),\n\nIF(AND(B149=\"D\",C149=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A149,Quantities[],Quantities!$S$2)),\n\nIF(AND(B149=\"D\", (VLOOKUP(A149,Quantities[],Quantities!$O$2)+VLOOKUP(A149,Quantities[],Quantities!$Q$2)+VLOOKUP(A149,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A149,Quantities[],Quantities!$P$2)*VLOOKUP(A149,Quantities[],Quantities!$O$2)\n+VLOOKUP(A149,Quantities[],Quantities!$R$2)*VLOOKUP(A149,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A149,Quantities[],Quantities!$T$2)*VLOOKUP(A149,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A149,Quantities[],Quantities!$O$2)+VLOOKUP(A149,Quantities[],Quantities!$Q$2)+VLOOKUP(A149,Quantities[],Quantities!$S$2)),\n\nIF($B149=\"Q\", (SUM(VLOOKUP($A149,Quantities[],Quantities!$P$2)*VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$R$2)*VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$T$2)*VLOOKUP($A149,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A149,Quantities[],Quantities!$O$2),VLOOKUP($A149,Quantities[],Quantities!$Q$2),VLOOKUP($A149,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A149,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D149,1)=\"U\",\"-\",VLOOKUP(D149,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$23","v":1600},"A","d","Mg1","1600-A-d-Mg1",{"$f":"IF(D150=\"Comb1\",CONCATENATE(VLOOKUP(B150,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A150,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B150,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B150=\"B\",C150=\"a\"), \" Scraper Grading\", \"\"),\nIF(C150=\"b\",\"\",\"-\"),\nIF(C150=\"b\",\"\",VLOOKUP(A150,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\"\",VLOOKUP(C150,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A150,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A150,\"0\"),1)=\"5\",OR($C150=\"b\",$C150=\"f\")),\"\",VLOOKUP($A150,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A150,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C150=\"a\",C150=\"c\",C150=\"d\",C150=\"e\"),IF(OR(RIGHT(TEXT($A150,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A150,\"0\"),1)=\"5\"),VLOOKUP($A150,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A150,\"0\"),1)=\"5\",VLOOKUP($A150,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A150,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A150,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C150=\"a\",C150=\"c\",C150=\"d\",C150=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A150,\"0\"),2)=\"00\",VLOOKUP(A150,Quantities[],Quantities!$B$2),\nIF(C150=\"f\",VLOOKUP(A150,Quantities[],Quantities!$B$2),\nVLOOKUP(A150,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D150,2)=\"Sc\",B150=\"A\",C150=\"d\"),AND(C150=\"f\",B150=\"D\")),\nSUM(VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D150,2)=\"Sc\",OR(C150=\"a\",C150=\"f\")),\nVLOOKUP(A150,Quantities[],Quantities!$I$2),\n\nIF(AND(B150=\"D\",C150=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B150=\"D\",B150=\"Q\"),\nSUM(VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A150,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D150,2)=\"Mg\", VLOOKUP(A150,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D150,2)=\"Sc\",B150=\"A\",C150=\"d\",C150=\"f\")),\n(SUM(VLOOKUP($A150,Quantities[],Quantities!$P$2)*VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$R$2)*VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$T$2)*VLOOKUP($A150,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D150,2)=\"Sc\",OR(C150=\"a\",C150=\"f\")),\nVLOOKUP(A150,Quantities[],Quantities!$J$2),\n\nIF(AND(B150=\"D\",C150=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A150,Quantities[],Quantities!$S$2)),\n\nIF(AND(B150=\"D\", (VLOOKUP(A150,Quantities[],Quantities!$O$2)+VLOOKUP(A150,Quantities[],Quantities!$Q$2)+VLOOKUP(A150,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A150,Quantities[],Quantities!$P$2)*VLOOKUP(A150,Quantities[],Quantities!$O$2)\n+VLOOKUP(A150,Quantities[],Quantities!$R$2)*VLOOKUP(A150,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A150,Quantities[],Quantities!$T$2)*VLOOKUP(A150,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A150,Quantities[],Quantities!$O$2)+VLOOKUP(A150,Quantities[],Quantities!$Q$2)+VLOOKUP(A150,Quantities[],Quantities!$S$2)),\n\nIF($B150=\"Q\", (SUM(VLOOKUP($A150,Quantities[],Quantities!$P$2)*VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$R$2)*VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$T$2)*VLOOKUP($A150,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A150,Quantities[],Quantities!$O$2),VLOOKUP($A150,Quantities[],Quantities!$Q$2),VLOOKUP($A150,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A150,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D150,1)=\"U\",\"-\",VLOOKUP(D150,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$26","v":1700},"A","d","Mg1","1700-A-d-Mg1",{"$f":"IF(D151=\"Comb1\",CONCATENATE(VLOOKUP(B151,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A151,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B151,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B151=\"B\",C151=\"a\"), \" Scraper Grading\", \"\"),\nIF(C151=\"b\",\"\",\"-\"),\nIF(C151=\"b\",\"\",VLOOKUP(A151,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\"\",VLOOKUP(C151,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A151,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A151,\"0\"),1)=\"5\",OR($C151=\"b\",$C151=\"f\")),\"\",VLOOKUP($A151,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A151,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C151=\"a\",C151=\"c\",C151=\"d\",C151=\"e\"),IF(OR(RIGHT(TEXT($A151,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A151,\"0\"),1)=\"5\"),VLOOKUP($A151,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A151,\"0\"),1)=\"5\",VLOOKUP($A151,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A151,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A151,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C151=\"a\",C151=\"c\",C151=\"d\",C151=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A151,\"0\"),2)=\"00\",VLOOKUP(A151,Quantities[],Quantities!$B$2),\nIF(C151=\"f\",VLOOKUP(A151,Quantities[],Quantities!$B$2),\nVLOOKUP(A151,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D151,2)=\"Sc\",B151=\"A\",C151=\"d\"),AND(C151=\"f\",B151=\"D\")),\nSUM(VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D151,2)=\"Sc\",OR(C151=\"a\",C151=\"f\")),\nVLOOKUP(A151,Quantities[],Quantities!$I$2),\n\nIF(AND(B151=\"D\",C151=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B151=\"D\",B151=\"Q\"),\nSUM(VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A151,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D151,2)=\"Mg\", VLOOKUP(A151,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D151,2)=\"Sc\",B151=\"A\",C151=\"d\",C151=\"f\")),\n(SUM(VLOOKUP($A151,Quantities[],Quantities!$P$2)*VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$R$2)*VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$T$2)*VLOOKUP($A151,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D151,2)=\"Sc\",OR(C151=\"a\",C151=\"f\")),\nVLOOKUP(A151,Quantities[],Quantities!$J$2),\n\nIF(AND(B151=\"D\",C151=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A151,Quantities[],Quantities!$S$2)),\n\nIF(AND(B151=\"D\", (VLOOKUP(A151,Quantities[],Quantities!$O$2)+VLOOKUP(A151,Quantities[],Quantities!$Q$2)+VLOOKUP(A151,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A151,Quantities[],Quantities!$P$2)*VLOOKUP(A151,Quantities[],Quantities!$O$2)\n+VLOOKUP(A151,Quantities[],Quantities!$R$2)*VLOOKUP(A151,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A151,Quantities[],Quantities!$T$2)*VLOOKUP(A151,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A151,Quantities[],Quantities!$O$2)+VLOOKUP(A151,Quantities[],Quantities!$Q$2)+VLOOKUP(A151,Quantities[],Quantities!$S$2)),\n\nIF($B151=\"Q\", (SUM(VLOOKUP($A151,Quantities[],Quantities!$P$2)*VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$R$2)*VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$T$2)*VLOOKUP($A151,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A151,Quantities[],Quantities!$O$2),VLOOKUP($A151,Quantities[],Quantities!$Q$2),VLOOKUP($A151,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A151,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D151,1)=\"U\",\"-\",VLOOKUP(D151,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$61","v":2701},"A","d","Mg1","2701-A-d-Mg1",{"$f":"IF(D152=\"Comb1\",CONCATENATE(VLOOKUP(B152,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A152,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B152,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B152=\"B\",C152=\"a\"), \" Scraper Grading\", \"\"),\nIF(C152=\"b\",\"\",\"-\"),\nIF(C152=\"b\",\"\",VLOOKUP(A152,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\"\",VLOOKUP(C152,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A152,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A152,\"0\"),1)=\"5\",OR($C152=\"b\",$C152=\"f\")),\"\",VLOOKUP($A152,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A152,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C152=\"a\",C152=\"c\",C152=\"d\",C152=\"e\"),IF(OR(RIGHT(TEXT($A152,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A152,\"0\"),1)=\"5\"),VLOOKUP($A152,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A152,\"0\"),1)=\"5\",VLOOKUP($A152,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A152,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A152,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C152=\"a\",C152=\"c\",C152=\"d\",C152=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A152,\"0\"),2)=\"00\",VLOOKUP(A152,Quantities[],Quantities!$B$2),\nIF(C152=\"f\",VLOOKUP(A152,Quantities[],Quantities!$B$2),\nVLOOKUP(A152,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D152,2)=\"Sc\",B152=\"A\",C152=\"d\"),AND(C152=\"f\",B152=\"D\")),\nSUM(VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D152,2)=\"Sc\",OR(C152=\"a\",C152=\"f\")),\nVLOOKUP(A152,Quantities[],Quantities!$I$2),\n\nIF(AND(B152=\"D\",C152=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B152=\"D\",B152=\"Q\"),\nSUM(VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A152,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D152,2)=\"Mg\", VLOOKUP(A152,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D152,2)=\"Sc\",B152=\"A\",C152=\"d\",C152=\"f\")),\n(SUM(VLOOKUP($A152,Quantities[],Quantities!$P$2)*VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$R$2)*VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$T$2)*VLOOKUP($A152,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D152,2)=\"Sc\",OR(C152=\"a\",C152=\"f\")),\nVLOOKUP(A152,Quantities[],Quantities!$J$2),\n\nIF(AND(B152=\"D\",C152=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A152,Quantities[],Quantities!$S$2)),\n\nIF(AND(B152=\"D\", (VLOOKUP(A152,Quantities[],Quantities!$O$2)+VLOOKUP(A152,Quantities[],Quantities!$Q$2)+VLOOKUP(A152,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A152,Quantities[],Quantities!$P$2)*VLOOKUP(A152,Quantities[],Quantities!$O$2)\n+VLOOKUP(A152,Quantities[],Quantities!$R$2)*VLOOKUP(A152,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A152,Quantities[],Quantities!$T$2)*VLOOKUP(A152,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A152,Quantities[],Quantities!$O$2)+VLOOKUP(A152,Quantities[],Quantities!$Q$2)+VLOOKUP(A152,Quantities[],Quantities!$S$2)),\n\nIF($B152=\"Q\", (SUM(VLOOKUP($A152,Quantities[],Quantities!$P$2)*VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$R$2)*VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$T$2)*VLOOKUP($A152,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A152,Quantities[],Quantities!$O$2),VLOOKUP($A152,Quantities[],Quantities!$Q$2),VLOOKUP($A152,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A152,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D152,1)=\"U\",\"-\",VLOOKUP(D152,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$79","v":3300},"A","d","Mg1","3300-A-d-Mg1",{"$f":"IF(D153=\"Comb1\",CONCATENATE(VLOOKUP(B153,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A153,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B153,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B153=\"B\",C153=\"a\"), \" Scraper Grading\", \"\"),\nIF(C153=\"b\",\"\",\"-\"),\nIF(C153=\"b\",\"\",VLOOKUP(A153,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\"\",VLOOKUP(C153,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A153,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A153,\"0\"),1)=\"5\",OR($C153=\"b\",$C153=\"f\")),\"\",VLOOKUP($A153,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A153,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C153=\"a\",C153=\"c\",C153=\"d\",C153=\"e\"),IF(OR(RIGHT(TEXT($A153,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A153,\"0\"),1)=\"5\"),VLOOKUP($A153,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A153,\"0\"),1)=\"5\",VLOOKUP($A153,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Unplanned Disturbance Area"},{"$f":"IF(LEFT(TEXT(A153,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A153,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C153=\"a\",C153=\"c\",C153=\"d\",C153=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A153,\"0\"),2)=\"00\",VLOOKUP(A153,Quantities[],Quantities!$B$2),\nIF(C153=\"f\",VLOOKUP(A153,Quantities[],Quantities!$B$2),\nVLOOKUP(A153,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D153,2)=\"Sc\",B153=\"A\",C153=\"d\"),AND(C153=\"f\",B153=\"D\")),\nSUM(VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D153,2)=\"Sc\",OR(C153=\"a\",C153=\"f\")),\nVLOOKUP(A153,Quantities[],Quantities!$I$2),\n\nIF(AND(B153=\"D\",C153=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B153=\"D\",B153=\"Q\"),\nSUM(VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A153,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D153,2)=\"Mg\", VLOOKUP(A153,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D153,2)=\"Sc\",B153=\"A\",C153=\"d\",C153=\"f\")),\n(SUM(VLOOKUP($A153,Quantities[],Quantities!$P$2)*VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$R$2)*VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$T$2)*VLOOKUP($A153,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D153,2)=\"Sc\",OR(C153=\"a\",C153=\"f\")),\nVLOOKUP(A153,Quantities[],Quantities!$J$2),\n\nIF(AND(B153=\"D\",C153=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A153,Quantities[],Quantities!$S$2)),\n\nIF(AND(B153=\"D\", (VLOOKUP(A153,Quantities[],Quantities!$O$2)+VLOOKUP(A153,Quantities[],Quantities!$Q$2)+VLOOKUP(A153,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A153,Quantities[],Quantities!$P$2)*VLOOKUP(A153,Quantities[],Quantities!$O$2)\n+VLOOKUP(A153,Quantities[],Quantities!$R$2)*VLOOKUP(A153,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A153,Quantities[],Quantities!$T$2)*VLOOKUP(A153,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A153,Quantities[],Quantities!$O$2)+VLOOKUP(A153,Quantities[],Quantities!$Q$2)+VLOOKUP(A153,Quantities[],Quantities!$S$2)),\n\nIF($B153=\"Q\", (SUM(VLOOKUP($A153,Quantities[],Quantities!$P$2)*VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$R$2)*VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$T$2)*VLOOKUP($A153,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A153,Quantities[],Quantities!$O$2),VLOOKUP($A153,Quantities[],Quantities!$Q$2),VLOOKUP($A153,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A153,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D153,1)=\"U\",\"-\",VLOOKUP(D153,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A33","v":2000},"A","d","Mg1","2000-A-d-Mg1",{"$f":"IF(D154=\"Comb1\",CONCATENATE(VLOOKUP(B154,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A154,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B154,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B154=\"B\",C154=\"a\"), \" Scraper Grading\", \"\"),\nIF(C154=\"b\",\"\",\"-\"),\nIF(C154=\"b\",\"\",VLOOKUP(A154,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\"\",VLOOKUP(C154,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A154,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A154,\"0\"),1)=\"5\",OR($C154=\"b\",$C154=\"f\")),\"\",VLOOKUP($A154,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A154,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C154=\"a\",C154=\"c\",C154=\"d\",C154=\"e\"),IF(OR(RIGHT(TEXT($A154,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A154,\"0\"),1)=\"5\"),VLOOKUP($A154,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A154,\"0\"),1)=\"5\",VLOOKUP($A154,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A154,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A154,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C154=\"a\",C154=\"c\",C154=\"d\",C154=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A154,\"0\"),2)=\"00\",VLOOKUP(A154,Quantities[],Quantities!$B$2),\nIF(C154=\"f\",VLOOKUP(A154,Quantities[],Quantities!$B$2),\nVLOOKUP(A154,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D154,2)=\"Sc\",B154=\"A\",C154=\"d\"),AND(C154=\"f\",B154=\"D\")),\nSUM(VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D154,2)=\"Sc\",OR(C154=\"a\",C154=\"f\")),\nVLOOKUP(A154,Quantities[],Quantities!$I$2),\n\nIF(AND(B154=\"D\",C154=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B154=\"D\",B154=\"Q\"),\nSUM(VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A154,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D154,2)=\"Mg\", VLOOKUP(A154,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D154,2)=\"Sc\",B154=\"A\",C154=\"d\",C154=\"f\")),\n(SUM(VLOOKUP($A154,Quantities[],Quantities!$P$2)*VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$R$2)*VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$T$2)*VLOOKUP($A154,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D154,2)=\"Sc\",OR(C154=\"a\",C154=\"f\")),\nVLOOKUP(A154,Quantities[],Quantities!$J$2),\n\nIF(AND(B154=\"D\",C154=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A154,Quantities[],Quantities!$S$2)),\n\nIF(AND(B154=\"D\", (VLOOKUP(A154,Quantities[],Quantities!$O$2)+VLOOKUP(A154,Quantities[],Quantities!$Q$2)+VLOOKUP(A154,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A154,Quantities[],Quantities!$P$2)*VLOOKUP(A154,Quantities[],Quantities!$O$2)\n+VLOOKUP(A154,Quantities[],Quantities!$R$2)*VLOOKUP(A154,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A154,Quantities[],Quantities!$T$2)*VLOOKUP(A154,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A154,Quantities[],Quantities!$O$2)+VLOOKUP(A154,Quantities[],Quantities!$Q$2)+VLOOKUP(A154,Quantities[],Quantities!$S$2)),\n\nIF($B154=\"Q\", (SUM(VLOOKUP($A154,Quantities[],Quantities!$P$2)*VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$R$2)*VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$T$2)*VLOOKUP($A154,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A154,Quantities[],Quantities!$O$2),VLOOKUP($A154,Quantities[],Quantities!$Q$2),VLOOKUP($A154,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A154,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D154,1)=\"U\",\"-\",VLOOKUP(D154,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!A36","v":2100},"A","d","Mg1","2100-A-d-Mg1",{"$f":"IF(D155=\"Comb1\",CONCATENATE(VLOOKUP(B155,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A155,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B155,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B155=\"B\",C155=\"a\"), \" Scraper Grading\", \"\"),\nIF(C155=\"b\",\"\",\"-\"),\nIF(C155=\"b\",\"\",VLOOKUP(A155,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\"\",VLOOKUP(C155,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A155,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A155,\"0\"),1)=\"5\",OR($C155=\"b\",$C155=\"f\")),\"\",VLOOKUP($A155,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A155,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C155=\"a\",C155=\"c\",C155=\"d\",C155=\"e\"),IF(OR(RIGHT(TEXT($A155,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A155,\"0\"),1)=\"5\"),VLOOKUP($A155,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A155,\"0\"),1)=\"5\",VLOOKUP($A155,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A155,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A155,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C155=\"a\",C155=\"c\",C155=\"d\",C155=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A155,\"0\"),2)=\"00\",VLOOKUP(A155,Quantities[],Quantities!$B$2),\nIF(C155=\"f\",VLOOKUP(A155,Quantities[],Quantities!$B$2),\nVLOOKUP(A155,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D155,2)=\"Sc\",B155=\"A\",C155=\"d\"),AND(C155=\"f\",B155=\"D\")),\nSUM(VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D155,2)=\"Sc\",OR(C155=\"a\",C155=\"f\")),\nVLOOKUP(A155,Quantities[],Quantities!$I$2),\n\nIF(AND(B155=\"D\",C155=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B155=\"D\",B155=\"Q\"),\nSUM(VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A155,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D155,2)=\"Mg\", VLOOKUP(A155,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D155,2)=\"Sc\",B155=\"A\",C155=\"d\",C155=\"f\")),\n(SUM(VLOOKUP($A155,Quantities[],Quantities!$P$2)*VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$R$2)*VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$T$2)*VLOOKUP($A155,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D155,2)=\"Sc\",OR(C155=\"a\",C155=\"f\")),\nVLOOKUP(A155,Quantities[],Quantities!$J$2),\n\nIF(AND(B155=\"D\",C155=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A155,Quantities[],Quantities!$S$2)),\n\nIF(AND(B155=\"D\", (VLOOKUP(A155,Quantities[],Quantities!$O$2)+VLOOKUP(A155,Quantities[],Quantities!$Q$2)+VLOOKUP(A155,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A155,Quantities[],Quantities!$P$2)*VLOOKUP(A155,Quantities[],Quantities!$O$2)\n+VLOOKUP(A155,Quantities[],Quantities!$R$2)*VLOOKUP(A155,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A155,Quantities[],Quantities!$T$2)*VLOOKUP(A155,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A155,Quantities[],Quantities!$O$2)+VLOOKUP(A155,Quantities[],Quantities!$Q$2)+VLOOKUP(A155,Quantities[],Quantities!$S$2)),\n\nIF($B155=\"Q\", (SUM(VLOOKUP($A155,Quantities[],Quantities!$P$2)*VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$R$2)*VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$T$2)*VLOOKUP($A155,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A155,Quantities[],Quantities!$O$2),VLOOKUP($A155,Quantities[],Quantities!$Q$2),VLOOKUP($A155,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A155,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D155,1)=\"U\",\"-\",VLOOKUP(D155,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$59","v":2600},"A","d","Dz2","2600-A-d-Dz2",{"$f":"IF(D156=\"Comb1\",CONCATENATE(VLOOKUP(B156,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A156,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B156,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B156=\"B\",C156=\"a\"), \" Scraper Grading\", \"\"),\nIF(C156=\"b\",\"\",\"-\"),\nIF(C156=\"b\",\"\",VLOOKUP(A156,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\"\",VLOOKUP(C156,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A156,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A156,\"0\"),1)=\"5\",OR($C156=\"b\",$C156=\"f\")),\"\",VLOOKUP($A156,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A156,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C156=\"a\",C156=\"c\",C156=\"d\",C156=\"e\"),IF(OR(RIGHT(TEXT($A156,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A156,\"0\"),1)=\"5\"),VLOOKUP($A156,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A156,\"0\"),1)=\"5\",VLOOKUP($A156,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A156,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A156,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C156=\"a\",C156=\"c\",C156=\"d\",C156=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A156,\"0\"),2)=\"00\",VLOOKUP(A156,Quantities[],Quantities!$B$2),\nIF(C156=\"f\",VLOOKUP(A156,Quantities[],Quantities!$B$2),\nVLOOKUP(A156,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D156,2)=\"Sc\",B156=\"A\",C156=\"d\"),AND(C156=\"f\",B156=\"D\")),\nSUM(VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D156,2)=\"Sc\",OR(C156=\"a\",C156=\"f\")),\nVLOOKUP(A156,Quantities[],Quantities!$I$2),\n\nIF(AND(B156=\"D\",C156=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B156=\"D\",B156=\"Q\"),\nSUM(VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A156,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D156,2)=\"Mg\", VLOOKUP(A156,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D156,2)=\"Sc\",B156=\"A\",C156=\"d\",C156=\"f\")),\n(SUM(VLOOKUP($A156,Quantities[],Quantities!$P$2)*VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$R$2)*VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$T$2)*VLOOKUP($A156,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D156,2)=\"Sc\",OR(C156=\"a\",C156=\"f\")),\nVLOOKUP(A156,Quantities[],Quantities!$J$2),\n\nIF(AND(B156=\"D\",C156=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A156,Quantities[],Quantities!$S$2)),\n\nIF(AND(B156=\"D\", (VLOOKUP(A156,Quantities[],Quantities!$O$2)+VLOOKUP(A156,Quantities[],Quantities!$Q$2)+VLOOKUP(A156,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A156,Quantities[],Quantities!$P$2)*VLOOKUP(A156,Quantities[],Quantities!$O$2)\n+VLOOKUP(A156,Quantities[],Quantities!$R$2)*VLOOKUP(A156,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A156,Quantities[],Quantities!$T$2)*VLOOKUP(A156,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A156,Quantities[],Quantities!$O$2)+VLOOKUP(A156,Quantities[],Quantities!$Q$2)+VLOOKUP(A156,Quantities[],Quantities!$S$2)),\n\nIF($B156=\"Q\", (SUM(VLOOKUP($A156,Quantities[],Quantities!$P$2)*VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$R$2)*VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$T$2)*VLOOKUP($A156,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A156,Quantities[],Quantities!$O$2),VLOOKUP($A156,Quantities[],Quantities!$Q$2),VLOOKUP($A156,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A156,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D156,1)=\"U\",\"-\",VLOOKUP(D156,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$67","v":2900},"A","d","Mg1",{"$f":"CONCATENATE(TEXT(A157,\"0\"),\"-\",B157,\"-\",C157,\"-\",D157)","v":"2900-A-d-Mg1"},{"$f":"IF(D157=\"Comb1\",CONCATENATE(VLOOKUP(B157,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A157,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B157,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B157=\"B\",C157=\"a\"), \" Scraper Grading\", \"\"),\nIF(C157=\"b\",\"\",\"-\"),\nIF(C157=\"b\",\"\",VLOOKUP(A157,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\"\",VLOOKUP(C157,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A157,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A157,\"0\"),1)=\"5\",OR($C157=\"b\",$C157=\"f\")),\"\",VLOOKUP($A157,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A157,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C157=\"a\",C157=\"c\",C157=\"d\",C157=\"e\"),IF(OR(RIGHT(TEXT($A157,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A157,\"0\"),1)=\"5\"),VLOOKUP($A157,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A157,\"0\"),1)=\"5\",VLOOKUP($A157,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(LEFT(TEXT(A157,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A157,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C157=\"a\",C157=\"c\",C157=\"d\",C157=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A157,\"0\"),2)=\"00\",VLOOKUP(A157,Quantities[],Quantities!$B$2),\nIF(C157=\"f\",VLOOKUP(A157,Quantities[],Quantities!$B$2),\nVLOOKUP(A157,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D157,2)=\"Sc\",B157=\"A\",C157=\"d\"),AND(C157=\"f\",B157=\"D\")),\nSUM(VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D157,2)=\"Sc\",OR(C157=\"a\",C157=\"f\")),\nVLOOKUP(A157,Quantities[],Quantities!$I$2),\n\nIF(AND(B157=\"D\",C157=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B157=\"D\",B157=\"Q\"),\nSUM(VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A157,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D157,2)=\"Mg\", VLOOKUP(A157,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D157,2)=\"Sc\",B157=\"A\",C157=\"d\",C157=\"f\")),\n(SUM(VLOOKUP($A157,Quantities[],Quantities!$P$2)*VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$R$2)*VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$T$2)*VLOOKUP($A157,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D157,2)=\"Sc\",OR(C157=\"a\",C157=\"f\")),\nVLOOKUP(A157,Quantities[],Quantities!$J$2),\n\nIF(AND(B157=\"D\",C157=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A157,Quantities[],Quantities!$S$2)),\n\nIF(AND(B157=\"D\", (VLOOKUP(A157,Quantities[],Quantities!$O$2)+VLOOKUP(A157,Quantities[],Quantities!$Q$2)+VLOOKUP(A157,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A157,Quantities[],Quantities!$P$2)*VLOOKUP(A157,Quantities[],Quantities!$O$2)\n+VLOOKUP(A157,Quantities[],Quantities!$R$2)*VLOOKUP(A157,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A157,Quantities[],Quantities!$T$2)*VLOOKUP(A157,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A157,Quantities[],Quantities!$O$2)+VLOOKUP(A157,Quantities[],Quantities!$Q$2)+VLOOKUP(A157,Quantities[],Quantities!$S$2)),\n\nIF($B157=\"Q\", (SUM(VLOOKUP($A157,Quantities[],Quantities!$P$2)*VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$R$2)*VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$T$2)*VLOOKUP($A157,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A157,Quantities[],Quantities!$O$2),VLOOKUP($A157,Quantities[],Quantities!$Q$2),VLOOKUP($A157,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A157,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D157,1)=\"U\",\"-\",VLOOKUP(D157,Equipment[],Equipment!$B$2))","v":"Cat 16M "}]
[{"$f":"Quantities!$A$4","v":1000},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1000-J-e-U2",{"$f":"IF(D158=\"Comb1\",CONCATENATE(VLOOKUP(B158,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A158,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B158,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B158=\"B\",C158=\"a\"), \" Scraper Grading\", \"\"),\nIF(C158=\"b\",\"\",\"-\"),\nIF(C158=\"b\",\"\",VLOOKUP(A158,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\"\",VLOOKUP(C158,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A158,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A158,\"0\"),1)=\"5\",OR($C158=\"b\",$C158=\"f\")),\"\",VLOOKUP($A158,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A158,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C158=\"a\",C158=\"c\",C158=\"d\",C158=\"e\"),IF(OR(RIGHT(TEXT($A158,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A158,\"0\"),1)=\"5\"),VLOOKUP($A158,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A158,\"0\"),1)=\"5\",VLOOKUP($A158,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A158,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A158,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C158=\"a\",C158=\"c\",C158=\"d\",C158=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A158,\"0\"),2)=\"00\",VLOOKUP(A158,Quantities[],Quantities!$B$2),\nIF(C158=\"f\",VLOOKUP(A158,Quantities[],Quantities!$B$2),\nVLOOKUP(A158,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D158,2)=\"Sc\",B158=\"A\",C158=\"d\"),AND(C158=\"f\",B158=\"D\")),\nSUM(VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D158,2)=\"Sc\",OR(C158=\"a\",C158=\"f\")),\nVLOOKUP(A158,Quantities[],Quantities!$I$2),\n\nIF(AND(B158=\"D\",C158=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B158=\"D\",B158=\"Q\"),\nSUM(VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A158,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\", VLOOKUP(A158,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D158,2)=\"Sc\",B158=\"A\",C158=\"d\",C158=\"f\")),\n(SUM(VLOOKUP($A158,Quantities[],Quantities!$P$2)*VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$R$2)*VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$T$2)*VLOOKUP($A158,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D158,2)=\"Sc\",OR(C158=\"a\",C158=\"f\")),\nVLOOKUP(A158,Quantities[],Quantities!$J$2),\n\nIF(AND(B158=\"D\",C158=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A158,Quantities[],Quantities!$S$2)),\n\nIF(AND(B158=\"D\", (VLOOKUP(A158,Quantities[],Quantities!$O$2)+VLOOKUP(A158,Quantities[],Quantities!$Q$2)+VLOOKUP(A158,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A158,Quantities[],Quantities!$P$2)*VLOOKUP(A158,Quantities[],Quantities!$O$2)\n+VLOOKUP(A158,Quantities[],Quantities!$R$2)*VLOOKUP(A158,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A158,Quantities[],Quantities!$T$2)*VLOOKUP(A158,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A158,Quantities[],Quantities!$O$2)+VLOOKUP(A158,Quantities[],Quantities!$Q$2)+VLOOKUP(A158,Quantities[],Quantities!$S$2)),\n\nIF($B158=\"Q\", (SUM(VLOOKUP($A158,Quantities[],Quantities!$P$2)*VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$R$2)*VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$T$2)*VLOOKUP($A158,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A158,Quantities[],Quantities!$O$2),VLOOKUP($A158,Quantities[],Quantities!$Q$2),VLOOKUP($A158,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A158,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D158,1)=\"U\",\"-\",VLOOKUP(D158,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1100},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1100-J-e-U2",{"$f":"IF(D159=\"Comb1\",CONCATENATE(VLOOKUP(B159,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A159,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B159,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B159=\"B\",C159=\"a\"), \" Scraper Grading\", \"\"),\nIF(C159=\"b\",\"\",\"-\"),\nIF(C159=\"b\",\"\",VLOOKUP(A159,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\"\",VLOOKUP(C159,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A159,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A159,\"0\"),1)=\"5\",OR($C159=\"b\",$C159=\"f\")),\"\",VLOOKUP($A159,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A159,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C159=\"a\",C159=\"c\",C159=\"d\",C159=\"e\"),IF(OR(RIGHT(TEXT($A159,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A159,\"0\"),1)=\"5\"),VLOOKUP($A159,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A159,\"0\"),1)=\"5\",VLOOKUP($A159,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1C Waste"},{"$f":"IF(LEFT(TEXT(A159,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A159,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C159=\"a\",C159=\"c\",C159=\"d\",C159=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A159,\"0\"),2)=\"00\",VLOOKUP(A159,Quantities[],Quantities!$B$2),\nIF(C159=\"f\",VLOOKUP(A159,Quantities[],Quantities!$B$2),\nVLOOKUP(A159,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D159,2)=\"Sc\",B159=\"A\",C159=\"d\"),AND(C159=\"f\",B159=\"D\")),\nSUM(VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D159,2)=\"Sc\",OR(C159=\"a\",C159=\"f\")),\nVLOOKUP(A159,Quantities[],Quantities!$I$2),\n\nIF(AND(B159=\"D\",C159=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B159=\"D\",B159=\"Q\"),\nSUM(VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A159,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\", VLOOKUP(A159,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D159,2)=\"Sc\",B159=\"A\",C159=\"d\",C159=\"f\")),\n(SUM(VLOOKUP($A159,Quantities[],Quantities!$P$2)*VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$R$2)*VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$T$2)*VLOOKUP($A159,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D159,2)=\"Sc\",OR(C159=\"a\",C159=\"f\")),\nVLOOKUP(A159,Quantities[],Quantities!$J$2),\n\nIF(AND(B159=\"D\",C159=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A159,Quantities[],Quantities!$S$2)),\n\nIF(AND(B159=\"D\", (VLOOKUP(A159,Quantities[],Quantities!$O$2)+VLOOKUP(A159,Quantities[],Quantities!$Q$2)+VLOOKUP(A159,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A159,Quantities[],Quantities!$P$2)*VLOOKUP(A159,Quantities[],Quantities!$O$2)\n+VLOOKUP(A159,Quantities[],Quantities!$R$2)*VLOOKUP(A159,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A159,Quantities[],Quantities!$T$2)*VLOOKUP(A159,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A159,Quantities[],Quantities!$O$2)+VLOOKUP(A159,Quantities[],Quantities!$Q$2)+VLOOKUP(A159,Quantities[],Quantities!$S$2)),\n\nIF($B159=\"Q\", (SUM(VLOOKUP($A159,Quantities[],Quantities!$P$2)*VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$R$2)*VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$T$2)*VLOOKUP($A159,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A159,Quantities[],Quantities!$O$2),VLOOKUP($A159,Quantities[],Quantities!$Q$2),VLOOKUP($A159,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A159,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D159,1)=\"U\",\"-\",VLOOKUP(D159,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1200-J-e-U2",{"$f":"IF(D160=\"Comb1\",CONCATENATE(VLOOKUP(B160,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A160,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B160,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B160=\"B\",C160=\"a\"), \" Scraper Grading\", \"\"),\nIF(C160=\"b\",\"\",\"-\"),\nIF(C160=\"b\",\"\",VLOOKUP(A160,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\"\",VLOOKUP(C160,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A160,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A160,\"0\"),1)=\"5\",OR($C160=\"b\",$C160=\"f\")),\"\",VLOOKUP($A160,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A160,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C160=\"a\",C160=\"c\",C160=\"d\",C160=\"e\"),IF(OR(RIGHT(TEXT($A160,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A160,\"0\"),1)=\"5\"),VLOOKUP($A160,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A160,\"0\"),1)=\"5\",VLOOKUP($A160,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A160,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A160,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C160=\"a\",C160=\"c\",C160=\"d\",C160=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A160,\"0\"),2)=\"00\",VLOOKUP(A160,Quantities[],Quantities!$B$2),\nIF(C160=\"f\",VLOOKUP(A160,Quantities[],Quantities!$B$2),\nVLOOKUP(A160,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D160,2)=\"Sc\",B160=\"A\",C160=\"d\"),AND(C160=\"f\",B160=\"D\")),\nSUM(VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D160,2)=\"Sc\",OR(C160=\"a\",C160=\"f\")),\nVLOOKUP(A160,Quantities[],Quantities!$I$2),\n\nIF(AND(B160=\"D\",C160=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B160=\"D\",B160=\"Q\"),\nSUM(VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A160,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\", VLOOKUP(A160,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D160,2)=\"Sc\",B160=\"A\",C160=\"d\",C160=\"f\")),\n(SUM(VLOOKUP($A160,Quantities[],Quantities!$P$2)*VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$R$2)*VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$T$2)*VLOOKUP($A160,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D160,2)=\"Sc\",OR(C160=\"a\",C160=\"f\")),\nVLOOKUP(A160,Quantities[],Quantities!$J$2),\n\nIF(AND(B160=\"D\",C160=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A160,Quantities[],Quantities!$S$2)),\n\nIF(AND(B160=\"D\", (VLOOKUP(A160,Quantities[],Quantities!$O$2)+VLOOKUP(A160,Quantities[],Quantities!$Q$2)+VLOOKUP(A160,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A160,Quantities[],Quantities!$P$2)*VLOOKUP(A160,Quantities[],Quantities!$O$2)\n+VLOOKUP(A160,Quantities[],Quantities!$R$2)*VLOOKUP(A160,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A160,Quantities[],Quantities!$T$2)*VLOOKUP(A160,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A160,Quantities[],Quantities!$O$2)+VLOOKUP(A160,Quantities[],Quantities!$Q$2)+VLOOKUP(A160,Quantities[],Quantities!$S$2)),\n\nIF($B160=\"Q\", (SUM(VLOOKUP($A160,Quantities[],Quantities!$P$2)*VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$R$2)*VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$T$2)*VLOOKUP($A160,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A160,Quantities[],Quantities!$O$2),VLOOKUP($A160,Quantities[],Quantities!$Q$2),VLOOKUP($A160,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A160,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D160,1)=\"U\",\"-\",VLOOKUP(D160,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},{"$f":"CONCATENATE(TEXT(A161,\"0\"),\"-\",B161,\"-\",C161,\"-\",D161)","v":"1300-J-e-U2"},{"$f":"IF(D161=\"Comb1\",CONCATENATE(VLOOKUP(B161,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A161,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B161,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B161=\"B\",C161=\"a\"), \" Scraper Grading\", \"\"),\nIF(C161=\"b\",\"\",\"-\"),\nIF(C161=\"b\",\"\",VLOOKUP(A161,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\"\",VLOOKUP(C161,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A161,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A161,\"0\"),1)=\"5\",OR($C161=\"b\",$C161=\"f\")),\"\",VLOOKUP($A161,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A161,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C161=\"a\",C161=\"c\",C161=\"d\",C161=\"e\"),IF(OR(RIGHT(TEXT($A161,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A161,\"0\"),1)=\"5\"),VLOOKUP($A161,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A161,\"0\"),1)=\"5\",VLOOKUP($A161,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A161,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A161,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C161=\"a\",C161=\"c\",C161=\"d\",C161=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A161,\"0\"),2)=\"00\",VLOOKUP(A161,Quantities[],Quantities!$B$2),\nIF(C161=\"f\",VLOOKUP(A161,Quantities[],Quantities!$B$2),\nVLOOKUP(A161,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D161,2)=\"Sc\",B161=\"A\",C161=\"d\"),AND(C161=\"f\",B161=\"D\")),\nSUM(VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D161,2)=\"Sc\",OR(C161=\"a\",C161=\"f\")),\nVLOOKUP(A161,Quantities[],Quantities!$I$2),\n\nIF(AND(B161=\"D\",C161=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B161=\"D\",B161=\"Q\"),\nSUM(VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A161,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\", VLOOKUP(A161,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D161,2)=\"Sc\",B161=\"A\",C161=\"d\",C161=\"f\")),\n(SUM(VLOOKUP($A161,Quantities[],Quantities!$P$2)*VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$R$2)*VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$T$2)*VLOOKUP($A161,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D161,2)=\"Sc\",OR(C161=\"a\",C161=\"f\")),\nVLOOKUP(A161,Quantities[],Quantities!$J$2),\n\nIF(AND(B161=\"D\",C161=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A161,Quantities[],Quantities!$S$2)),\n\nIF(AND(B161=\"D\", (VLOOKUP(A161,Quantities[],Quantities!$O$2)+VLOOKUP(A161,Quantities[],Quantities!$Q$2)+VLOOKUP(A161,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A161,Quantities[],Quantities!$P$2)*VLOOKUP(A161,Quantities[],Quantities!$O$2)\n+VLOOKUP(A161,Quantities[],Quantities!$R$2)*VLOOKUP(A161,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A161,Quantities[],Quantities!$T$2)*VLOOKUP(A161,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A161,Quantities[],Quantities!$O$2)+VLOOKUP(A161,Quantities[],Quantities!$Q$2)+VLOOKUP(A161,Quantities[],Quantities!$S$2)),\n\nIF($B161=\"Q\", (SUM(VLOOKUP($A161,Quantities[],Quantities!$P$2)*VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$R$2)*VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$T$2)*VLOOKUP($A161,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A161,Quantities[],Quantities!$O$2),VLOOKUP($A161,Quantities[],Quantities!$Q$2),VLOOKUP($A161,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A161,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D161,1)=\"U\",\"-\",VLOOKUP(D161,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1500-J-e-U2",{"$f":"IF(D162=\"Comb1\",CONCATENATE(VLOOKUP(B162,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A162,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B162,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B162=\"B\",C162=\"a\"), \" Scraper Grading\", \"\"),\nIF(C162=\"b\",\"\",\"-\"),\nIF(C162=\"b\",\"\",VLOOKUP(A162,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\"\",VLOOKUP(C162,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A162,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A162,\"0\"),1)=\"5\",OR($C162=\"b\",$C162=\"f\")),\"\",VLOOKUP($A162,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A162,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C162=\"a\",C162=\"c\",C162=\"d\",C162=\"e\"),IF(OR(RIGHT(TEXT($A162,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A162,\"0\"),1)=\"5\"),VLOOKUP($A162,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A162,\"0\"),1)=\"5\",VLOOKUP($A162,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A162,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A162,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C162=\"a\",C162=\"c\",C162=\"d\",C162=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A162,\"0\"),2)=\"00\",VLOOKUP(A162,Quantities[],Quantities!$B$2),\nIF(C162=\"f\",VLOOKUP(A162,Quantities[],Quantities!$B$2),\nVLOOKUP(A162,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D162,2)=\"Sc\",B162=\"A\",C162=\"d\"),AND(C162=\"f\",B162=\"D\")),\nSUM(VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D162,2)=\"Sc\",OR(C162=\"a\",C162=\"f\")),\nVLOOKUP(A162,Quantities[],Quantities!$I$2),\n\nIF(AND(B162=\"D\",C162=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B162=\"D\",B162=\"Q\"),\nSUM(VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A162,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\", VLOOKUP(A162,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D162,2)=\"Sc\",B162=\"A\",C162=\"d\",C162=\"f\")),\n(SUM(VLOOKUP($A162,Quantities[],Quantities!$P$2)*VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$R$2)*VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$T$2)*VLOOKUP($A162,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D162,2)=\"Sc\",OR(C162=\"a\",C162=\"f\")),\nVLOOKUP(A162,Quantities[],Quantities!$J$2),\n\nIF(AND(B162=\"D\",C162=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A162,Quantities[],Quantities!$S$2)),\n\nIF(AND(B162=\"D\", (VLOOKUP(A162,Quantities[],Quantities!$O$2)+VLOOKUP(A162,Quantities[],Quantities!$Q$2)+VLOOKUP(A162,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A162,Quantities[],Quantities!$P$2)*VLOOKUP(A162,Quantities[],Quantities!$O$2)\n+VLOOKUP(A162,Quantities[],Quantities!$R$2)*VLOOKUP(A162,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A162,Quantities[],Quantities!$T$2)*VLOOKUP(A162,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A162,Quantities[],Quantities!$O$2)+VLOOKUP(A162,Quantities[],Quantities!$Q$2)+VLOOKUP(A162,Quantities[],Quantities!$S$2)),\n\nIF($B162=\"Q\", (SUM(VLOOKUP($A162,Quantities[],Quantities!$P$2)*VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$R$2)*VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$T$2)*VLOOKUP($A162,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A162,Quantities[],Quantities!$O$2),VLOOKUP($A162,Quantities[],Quantities!$Q$2),VLOOKUP($A162,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A162,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D162,1)=\"U\",\"-\",VLOOKUP(D162,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2200-J-e-U2",{"$f":"IF(D163=\"Comb1\",CONCATENATE(VLOOKUP(B163,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A163,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B163,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B163=\"B\",C163=\"a\"), \" Scraper Grading\", \"\"),\nIF(C163=\"b\",\"\",\"-\"),\nIF(C163=\"b\",\"\",VLOOKUP(A163,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\"\",VLOOKUP(C163,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A163,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A163,\"0\"),1)=\"5\",OR($C163=\"b\",$C163=\"f\")),\"\",VLOOKUP($A163,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A163,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C163=\"a\",C163=\"c\",C163=\"d\",C163=\"e\"),IF(OR(RIGHT(TEXT($A163,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A163,\"0\"),1)=\"5\"),VLOOKUP($A163,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A163,\"0\"),1)=\"5\",VLOOKUP($A163,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A163,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A163,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C163=\"a\",C163=\"c\",C163=\"d\",C163=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A163,\"0\"),2)=\"00\",VLOOKUP(A163,Quantities[],Quantities!$B$2),\nIF(C163=\"f\",VLOOKUP(A163,Quantities[],Quantities!$B$2),\nVLOOKUP(A163,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D163,2)=\"Sc\",B163=\"A\",C163=\"d\"),AND(C163=\"f\",B163=\"D\")),\nSUM(VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D163,2)=\"Sc\",OR(C163=\"a\",C163=\"f\")),\nVLOOKUP(A163,Quantities[],Quantities!$I$2),\n\nIF(AND(B163=\"D\",C163=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B163=\"D\",B163=\"Q\"),\nSUM(VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A163,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D163,2)=\"Mg\", VLOOKUP(A163,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D163,2)=\"Sc\",B163=\"A\",C163=\"d\",C163=\"f\")),\n(SUM(VLOOKUP($A163,Quantities[],Quantities!$P$2)*VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$R$2)*VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$T$2)*VLOOKUP($A163,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D163,2)=\"Sc\",OR(C163=\"a\",C163=\"f\")),\nVLOOKUP(A163,Quantities[],Quantities!$J$2),\n\nIF(AND(B163=\"D\",C163=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A163,Quantities[],Quantities!$S$2)),\n\nIF(AND(B163=\"D\", (VLOOKUP(A163,Quantities[],Quantities!$O$2)+VLOOKUP(A163,Quantities[],Quantities!$Q$2)+VLOOKUP(A163,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A163,Quantities[],Quantities!$P$2)*VLOOKUP(A163,Quantities[],Quantities!$O$2)\n+VLOOKUP(A163,Quantities[],Quantities!$R$2)*VLOOKUP(A163,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A163,Quantities[],Quantities!$T$2)*VLOOKUP(A163,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A163,Quantities[],Quantities!$O$2)+VLOOKUP(A163,Quantities[],Quantities!$Q$2)+VLOOKUP(A163,Quantities[],Quantities!$S$2)),\n\nIF($B163=\"Q\", (SUM(VLOOKUP($A163,Quantities[],Quantities!$P$2)*VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$R$2)*VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$T$2)*VLOOKUP($A163,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A163,Quantities[],Quantities!$O$2),VLOOKUP($A163,Quantities[],Quantities!$Q$2),VLOOKUP($A163,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A163,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D163,1)=\"U\",\"-\",VLOOKUP(D163,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$41","v":2300},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2300-J-e-U2",{"$f":"IF(D164=\"Comb1\",CONCATENATE(VLOOKUP(B164,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A164,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B164,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B164=\"B\",C164=\"a\"), \" Scraper Grading\", \"\"),\nIF(C164=\"b\",\"\",\"-\"),\nIF(C164=\"b\",\"\",VLOOKUP(A164,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\"\",VLOOKUP(C164,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A164,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A164,\"0\"),1)=\"5\",OR($C164=\"b\",$C164=\"f\")),\"\",VLOOKUP($A164,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A164,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C164=\"a\",C164=\"c\",C164=\"d\",C164=\"e\"),IF(OR(RIGHT(TEXT($A164,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A164,\"0\"),1)=\"5\"),VLOOKUP($A164,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A164,\"0\"),1)=\"5\",VLOOKUP($A164,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6A Leach"},{"$f":"IF(LEFT(TEXT(A164,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A164,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C164=\"a\",C164=\"c\",C164=\"d\",C164=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A164,\"0\"),2)=\"00\",VLOOKUP(A164,Quantities[],Quantities!$B$2),\nIF(C164=\"f\",VLOOKUP(A164,Quantities[],Quantities!$B$2),\nVLOOKUP(A164,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D164,2)=\"Sc\",B164=\"A\",C164=\"d\"),AND(C164=\"f\",B164=\"D\")),\nSUM(VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D164,2)=\"Sc\",OR(C164=\"a\",C164=\"f\")),\nVLOOKUP(A164,Quantities[],Quantities!$I$2),\n\nIF(AND(B164=\"D\",C164=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B164=\"D\",B164=\"Q\"),\nSUM(VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A164,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\", VLOOKUP(A164,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D164,2)=\"Sc\",B164=\"A\",C164=\"d\",C164=\"f\")),\n(SUM(VLOOKUP($A164,Quantities[],Quantities!$P$2)*VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$R$2)*VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$T$2)*VLOOKUP($A164,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D164,2)=\"Sc\",OR(C164=\"a\",C164=\"f\")),\nVLOOKUP(A164,Quantities[],Quantities!$J$2),\n\nIF(AND(B164=\"D\",C164=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A164,Quantities[],Quantities!$S$2)),\n\nIF(AND(B164=\"D\", (VLOOKUP(A164,Quantities[],Quantities!$O$2)+VLOOKUP(A164,Quantities[],Quantities!$Q$2)+VLOOKUP(A164,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A164,Quantities[],Quantities!$P$2)*VLOOKUP(A164,Quantities[],Quantities!$O$2)\n+VLOOKUP(A164,Quantities[],Quantities!$R$2)*VLOOKUP(A164,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A164,Quantities[],Quantities!$T$2)*VLOOKUP(A164,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A164,Quantities[],Quantities!$O$2)+VLOOKUP(A164,Quantities[],Quantities!$Q$2)+VLOOKUP(A164,Quantities[],Quantities!$S$2)),\n\nIF($B164=\"Q\", (SUM(VLOOKUP($A164,Quantities[],Quantities!$P$2)*VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$R$2)*VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$T$2)*VLOOKUP($A164,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A164,Quantities[],Quantities!$O$2),VLOOKUP($A164,Quantities[],Quantities!$Q$2),VLOOKUP($A164,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A164,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D164,1)=\"U\",\"-\",VLOOKUP(D164,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1400-J-e-U2",{"$f":"IF(D165=\"Comb1\",CONCATENATE(VLOOKUP(B165,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A165,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B165,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B165=\"B\",C165=\"a\"), \" Scraper Grading\", \"\"),\nIF(C165=\"b\",\"\",\"-\"),\nIF(C165=\"b\",\"\",VLOOKUP(A165,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\"\",VLOOKUP(C165,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A165,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A165,\"0\"),1)=\"5\",OR($C165=\"b\",$C165=\"f\")),\"\",VLOOKUP($A165,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A165,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C165=\"a\",C165=\"c\",C165=\"d\",C165=\"e\"),IF(OR(RIGHT(TEXT($A165,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A165,\"0\"),1)=\"5\"),VLOOKUP($A165,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A165,\"0\"),1)=\"5\",VLOOKUP($A165,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A165,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A165,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C165=\"a\",C165=\"c\",C165=\"d\",C165=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A165,\"0\"),2)=\"00\",VLOOKUP(A165,Quantities[],Quantities!$B$2),\nIF(C165=\"f\",VLOOKUP(A165,Quantities[],Quantities!$B$2),\nVLOOKUP(A165,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D165,2)=\"Sc\",B165=\"A\",C165=\"d\"),AND(C165=\"f\",B165=\"D\")),\nSUM(VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D165,2)=\"Sc\",OR(C165=\"a\",C165=\"f\")),\nVLOOKUP(A165,Quantities[],Quantities!$I$2),\n\nIF(AND(B165=\"D\",C165=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B165=\"D\",B165=\"Q\"),\nSUM(VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A165,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\", VLOOKUP(A165,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D165,2)=\"Sc\",B165=\"A\",C165=\"d\",C165=\"f\")),\n(SUM(VLOOKUP($A165,Quantities[],Quantities!$P$2)*VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$R$2)*VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$T$2)*VLOOKUP($A165,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D165,2)=\"Sc\",OR(C165=\"a\",C165=\"f\")),\nVLOOKUP(A165,Quantities[],Quantities!$J$2),\n\nIF(AND(B165=\"D\",C165=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A165,Quantities[],Quantities!$S$2)),\n\nIF(AND(B165=\"D\", (VLOOKUP(A165,Quantities[],Quantities!$O$2)+VLOOKUP(A165,Quantities[],Quantities!$Q$2)+VLOOKUP(A165,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A165,Quantities[],Quantities!$P$2)*VLOOKUP(A165,Quantities[],Quantities!$O$2)\n+VLOOKUP(A165,Quantities[],Quantities!$R$2)*VLOOKUP(A165,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A165,Quantities[],Quantities!$T$2)*VLOOKUP(A165,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A165,Quantities[],Quantities!$O$2)+VLOOKUP(A165,Quantities[],Quantities!$Q$2)+VLOOKUP(A165,Quantities[],Quantities!$S$2)),\n\nIF($B165=\"Q\", (SUM(VLOOKUP($A165,Quantities[],Quantities!$P$2)*VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$R$2)*VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$T$2)*VLOOKUP($A165,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A165,Quantities[],Quantities!$O$2),VLOOKUP($A165,Quantities[],Quantities!$Q$2),VLOOKUP($A165,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A165,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D165,1)=\"U\",\"-\",VLOOKUP(D165,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1800-J-e-U2",{"$f":"IF(D166=\"Comb1\",CONCATENATE(VLOOKUP(B166,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A166,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B166,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B166=\"B\",C166=\"a\"), \" Scraper Grading\", \"\"),\nIF(C166=\"b\",\"\",\"-\"),\nIF(C166=\"b\",\"\",VLOOKUP(A166,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\"\",VLOOKUP(C166,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A166,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A166,\"0\"),1)=\"5\",OR($C166=\"b\",$C166=\"f\")),\"\",VLOOKUP($A166,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A166,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C166=\"a\",C166=\"c\",C166=\"d\",C166=\"e\"),IF(OR(RIGHT(TEXT($A166,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A166,\"0\"),1)=\"5\"),VLOOKUP($A166,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A166,\"0\"),1)=\"5\",VLOOKUP($A166,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A166,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A166,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C166=\"a\",C166=\"c\",C166=\"d\",C166=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A166,\"0\"),2)=\"00\",VLOOKUP(A166,Quantities[],Quantities!$B$2),\nIF(C166=\"f\",VLOOKUP(A166,Quantities[],Quantities!$B$2),\nVLOOKUP(A166,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D166,2)=\"Sc\",B166=\"A\",C166=\"d\"),AND(C166=\"f\",B166=\"D\")),\nSUM(VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D166,2)=\"Sc\",OR(C166=\"a\",C166=\"f\")),\nVLOOKUP(A166,Quantities[],Quantities!$I$2),\n\nIF(AND(B166=\"D\",C166=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B166=\"D\",B166=\"Q\"),\nSUM(VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A166,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\", VLOOKUP(A166,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D166,2)=\"Sc\",B166=\"A\",C166=\"d\",C166=\"f\")),\n(SUM(VLOOKUP($A166,Quantities[],Quantities!$P$2)*VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$R$2)*VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$T$2)*VLOOKUP($A166,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D166,2)=\"Sc\",OR(C166=\"a\",C166=\"f\")),\nVLOOKUP(A166,Quantities[],Quantities!$J$2),\n\nIF(AND(B166=\"D\",C166=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A166,Quantities[],Quantities!$S$2)),\n\nIF(AND(B166=\"D\", (VLOOKUP(A166,Quantities[],Quantities!$O$2)+VLOOKUP(A166,Quantities[],Quantities!$Q$2)+VLOOKUP(A166,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A166,Quantities[],Quantities!$P$2)*VLOOKUP(A166,Quantities[],Quantities!$O$2)\n+VLOOKUP(A166,Quantities[],Quantities!$R$2)*VLOOKUP(A166,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A166,Quantities[],Quantities!$T$2)*VLOOKUP(A166,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A166,Quantities[],Quantities!$O$2)+VLOOKUP(A166,Quantities[],Quantities!$Q$2)+VLOOKUP(A166,Quantities[],Quantities!$S$2)),\n\nIF($B166=\"Q\", (SUM(VLOOKUP($A166,Quantities[],Quantities!$P$2)*VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$R$2)*VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$T$2)*VLOOKUP($A166,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A166,Quantities[],Quantities!$O$2),VLOOKUP($A166,Quantities[],Quantities!$Q$2),VLOOKUP($A166,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A166,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D166,1)=\"U\",\"-\",VLOOKUP(D166,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$32","v":1900},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1900-J-e-U2",{"$f":"IF(D167=\"Comb1\",CONCATENATE(VLOOKUP(B167,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A167,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B167,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B167=\"B\",C167=\"a\"), \" Scraper Grading\", \"\"),\nIF(C167=\"b\",\"\",\"-\"),\nIF(C167=\"b\",\"\",VLOOKUP(A167,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\"\",VLOOKUP(C167,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A167,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A167,\"0\"),1)=\"5\",OR($C167=\"b\",$C167=\"f\")),\"\",VLOOKUP($A167,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A167,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C167=\"a\",C167=\"c\",C167=\"d\",C167=\"e\"),IF(OR(RIGHT(TEXT($A167,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A167,\"0\"),1)=\"5\"),VLOOKUP($A167,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A167,\"0\"),1)=\"5\",VLOOKUP($A167,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 8A Waste, 8C Waste"},{"$f":"IF(LEFT(TEXT(A167,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A167,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C167=\"a\",C167=\"c\",C167=\"d\",C167=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A167,\"0\"),2)=\"00\",VLOOKUP(A167,Quantities[],Quantities!$B$2),\nIF(C167=\"f\",VLOOKUP(A167,Quantities[],Quantities!$B$2),\nVLOOKUP(A167,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D167,2)=\"Sc\",B167=\"A\",C167=\"d\"),AND(C167=\"f\",B167=\"D\")),\nSUM(VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D167,2)=\"Sc\",OR(C167=\"a\",C167=\"f\")),\nVLOOKUP(A167,Quantities[],Quantities!$I$2),\n\nIF(AND(B167=\"D\",C167=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B167=\"D\",B167=\"Q\"),\nSUM(VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A167,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\", VLOOKUP(A167,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D167,2)=\"Sc\",B167=\"A\",C167=\"d\",C167=\"f\")),\n(SUM(VLOOKUP($A167,Quantities[],Quantities!$P$2)*VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$R$2)*VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$T$2)*VLOOKUP($A167,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D167,2)=\"Sc\",OR(C167=\"a\",C167=\"f\")),\nVLOOKUP(A167,Quantities[],Quantities!$J$2),\n\nIF(AND(B167=\"D\",C167=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A167,Quantities[],Quantities!$S$2)),\n\nIF(AND(B167=\"D\", (VLOOKUP(A167,Quantities[],Quantities!$O$2)+VLOOKUP(A167,Quantities[],Quantities!$Q$2)+VLOOKUP(A167,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A167,Quantities[],Quantities!$P$2)*VLOOKUP(A167,Quantities[],Quantities!$O$2)\n+VLOOKUP(A167,Quantities[],Quantities!$R$2)*VLOOKUP(A167,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A167,Quantities[],Quantities!$T$2)*VLOOKUP(A167,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A167,Quantities[],Quantities!$O$2)+VLOOKUP(A167,Quantities[],Quantities!$Q$2)+VLOOKUP(A167,Quantities[],Quantities!$S$2)),\n\nIF($B167=\"Q\", (SUM(VLOOKUP($A167,Quantities[],Quantities!$P$2)*VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$R$2)*VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$T$2)*VLOOKUP($A167,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A167,Quantities[],Quantities!$O$2),VLOOKUP($A167,Quantities[],Quantities!$Q$2),VLOOKUP($A167,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A167,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D167,1)=\"U\",\"-\",VLOOKUP(D167,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1600},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},{"$f":"CONCATENATE(TEXT(A168,\"0\"),\"-\",B168,\"-\",C168,\"-\",D168)","v":"1600-J-e-U2"},{"$f":"IF(D168=\"Comb1\",CONCATENATE(VLOOKUP(B168,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A168,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B168,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B168=\"B\",C168=\"a\"), \" Scraper Grading\", \"\"),\nIF(C168=\"b\",\"\",\"-\"),\nIF(C168=\"b\",\"\",VLOOKUP(A168,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\"\",VLOOKUP(C168,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A168,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A168,\"0\"),1)=\"5\",OR($C168=\"b\",$C168=\"f\")),\"\",VLOOKUP($A168,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A168,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C168=\"a\",C168=\"c\",C168=\"d\",C168=\"e\"),IF(OR(RIGHT(TEXT($A168,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A168,\"0\"),1)=\"5\"),VLOOKUP($A168,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A168,\"0\"),1)=\"5\",VLOOKUP($A168,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A168,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A168,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C168=\"a\",C168=\"c\",C168=\"d\",C168=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A168,\"0\"),2)=\"00\",VLOOKUP(A168,Quantities[],Quantities!$B$2),\nIF(C168=\"f\",VLOOKUP(A168,Quantities[],Quantities!$B$2),\nVLOOKUP(A168,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D168,2)=\"Sc\",B168=\"A\",C168=\"d\"),AND(C168=\"f\",B168=\"D\")),\nSUM(VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D168,2)=\"Sc\",OR(C168=\"a\",C168=\"f\")),\nVLOOKUP(A168,Quantities[],Quantities!$I$2),\n\nIF(AND(B168=\"D\",C168=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B168=\"D\",B168=\"Q\"),\nSUM(VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A168,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\", VLOOKUP(A168,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D168,2)=\"Sc\",B168=\"A\",C168=\"d\",C168=\"f\")),\n(SUM(VLOOKUP($A168,Quantities[],Quantities!$P$2)*VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$R$2)*VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$T$2)*VLOOKUP($A168,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D168,2)=\"Sc\",OR(C168=\"a\",C168=\"f\")),\nVLOOKUP(A168,Quantities[],Quantities!$J$2),\n\nIF(AND(B168=\"D\",C168=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A168,Quantities[],Quantities!$S$2)),\n\nIF(AND(B168=\"D\", (VLOOKUP(A168,Quantities[],Quantities!$O$2)+VLOOKUP(A168,Quantities[],Quantities!$Q$2)+VLOOKUP(A168,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A168,Quantities[],Quantities!$P$2)*VLOOKUP(A168,Quantities[],Quantities!$O$2)\n+VLOOKUP(A168,Quantities[],Quantities!$R$2)*VLOOKUP(A168,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A168,Quantities[],Quantities!$T$2)*VLOOKUP(A168,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A168,Quantities[],Quantities!$O$2)+VLOOKUP(A168,Quantities[],Quantities!$Q$2)+VLOOKUP(A168,Quantities[],Quantities!$S$2)),\n\nIF($B168=\"Q\", (SUM(VLOOKUP($A168,Quantities[],Quantities!$P$2)*VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$R$2)*VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$T$2)*VLOOKUP($A168,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A168,Quantities[],Quantities!$O$2),VLOOKUP($A168,Quantities[],Quantities!$Q$2),VLOOKUP($A168,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A168,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D168,1)=\"U\",\"-\",VLOOKUP(D168,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"1700-J-e-U2",{"$f":"IF(D169=\"Comb1\",CONCATENATE(VLOOKUP(B169,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A169,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B169,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B169=\"B\",C169=\"a\"), \" Scraper Grading\", \"\"),\nIF(C169=\"b\",\"\",\"-\"),\nIF(C169=\"b\",\"\",VLOOKUP(A169,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\"\",VLOOKUP(C169,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A169,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A169,\"0\"),1)=\"5\",OR($C169=\"b\",$C169=\"f\")),\"\",VLOOKUP($A169,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A169,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C169=\"a\",C169=\"c\",C169=\"d\",C169=\"e\"),IF(OR(RIGHT(TEXT($A169,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A169,\"0\"),1)=\"5\"),VLOOKUP($A169,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A169,\"0\"),1)=\"5\",VLOOKUP($A169,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A169,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A169,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C169=\"a\",C169=\"c\",C169=\"d\",C169=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A169,\"0\"),2)=\"00\",VLOOKUP(A169,Quantities[],Quantities!$B$2),\nIF(C169=\"f\",VLOOKUP(A169,Quantities[],Quantities!$B$2),\nVLOOKUP(A169,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D169,2)=\"Sc\",B169=\"A\",C169=\"d\"),AND(C169=\"f\",B169=\"D\")),\nSUM(VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D169,2)=\"Sc\",OR(C169=\"a\",C169=\"f\")),\nVLOOKUP(A169,Quantities[],Quantities!$I$2),\n\nIF(AND(B169=\"D\",C169=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B169=\"D\",B169=\"Q\"),\nSUM(VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A169,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\", VLOOKUP(A169,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D169,2)=\"Sc\",B169=\"A\",C169=\"d\",C169=\"f\")),\n(SUM(VLOOKUP($A169,Quantities[],Quantities!$P$2)*VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$R$2)*VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$T$2)*VLOOKUP($A169,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D169,2)=\"Sc\",OR(C169=\"a\",C169=\"f\")),\nVLOOKUP(A169,Quantities[],Quantities!$J$2),\n\nIF(AND(B169=\"D\",C169=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A169,Quantities[],Quantities!$S$2)),\n\nIF(AND(B169=\"D\", (VLOOKUP(A169,Quantities[],Quantities!$O$2)+VLOOKUP(A169,Quantities[],Quantities!$Q$2)+VLOOKUP(A169,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A169,Quantities[],Quantities!$P$2)*VLOOKUP(A169,Quantities[],Quantities!$O$2)\n+VLOOKUP(A169,Quantities[],Quantities!$R$2)*VLOOKUP(A169,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A169,Quantities[],Quantities!$T$2)*VLOOKUP(A169,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A169,Quantities[],Quantities!$O$2)+VLOOKUP(A169,Quantities[],Quantities!$Q$2)+VLOOKUP(A169,Quantities[],Quantities!$S$2)),\n\nIF($B169=\"Q\", (SUM(VLOOKUP($A169,Quantities[],Quantities!$P$2)*VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$R$2)*VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$T$2)*VLOOKUP($A169,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A169,Quantities[],Quantities!$O$2),VLOOKUP($A169,Quantities[],Quantities!$Q$2),VLOOKUP($A169,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A169,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D169,1)=\"U\",\"-\",VLOOKUP(D169,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},{"$f":"CONCATENATE(TEXT(A170,\"0\"),\"-\",B170,\"-\",C170,\"-\",D170)","v":"2000-J-e-U2"},{"$f":"IF(D170=\"Comb1\",CONCATENATE(VLOOKUP(B170,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A170,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B170,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B170=\"B\",C170=\"a\"), \" Scraper Grading\", \"\"),\nIF(C170=\"b\",\"\",\"-\"),\nIF(C170=\"b\",\"\",VLOOKUP(A170,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\"\",VLOOKUP(C170,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A170,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A170,\"0\"),1)=\"5\",OR($C170=\"b\",$C170=\"f\")),\"\",VLOOKUP($A170,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A170,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C170=\"a\",C170=\"c\",C170=\"d\",C170=\"e\"),IF(OR(RIGHT(TEXT($A170,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A170,\"0\"),1)=\"5\"),VLOOKUP($A170,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A170,\"0\"),1)=\"5\",VLOOKUP($A170,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A170,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A170,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C170=\"a\",C170=\"c\",C170=\"d\",C170=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A170,\"0\"),2)=\"00\",VLOOKUP(A170,Quantities[],Quantities!$B$2),\nIF(C170=\"f\",VLOOKUP(A170,Quantities[],Quantities!$B$2),\nVLOOKUP(A170,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D170,2)=\"Sc\",B170=\"A\",C170=\"d\"),AND(C170=\"f\",B170=\"D\")),\nSUM(VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D170,2)=\"Sc\",OR(C170=\"a\",C170=\"f\")),\nVLOOKUP(A170,Quantities[],Quantities!$I$2),\n\nIF(AND(B170=\"D\",C170=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B170=\"D\",B170=\"Q\"),\nSUM(VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A170,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\", VLOOKUP(A170,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D170,2)=\"Sc\",B170=\"A\",C170=\"d\",C170=\"f\")),\n(SUM(VLOOKUP($A170,Quantities[],Quantities!$P$2)*VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$R$2)*VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$T$2)*VLOOKUP($A170,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D170,2)=\"Sc\",OR(C170=\"a\",C170=\"f\")),\nVLOOKUP(A170,Quantities[],Quantities!$J$2),\n\nIF(AND(B170=\"D\",C170=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A170,Quantities[],Quantities!$S$2)),\n\nIF(AND(B170=\"D\", (VLOOKUP(A170,Quantities[],Quantities!$O$2)+VLOOKUP(A170,Quantities[],Quantities!$Q$2)+VLOOKUP(A170,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A170,Quantities[],Quantities!$P$2)*VLOOKUP(A170,Quantities[],Quantities!$O$2)\n+VLOOKUP(A170,Quantities[],Quantities!$R$2)*VLOOKUP(A170,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A170,Quantities[],Quantities!$T$2)*VLOOKUP(A170,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A170,Quantities[],Quantities!$O$2)+VLOOKUP(A170,Quantities[],Quantities!$Q$2)+VLOOKUP(A170,Quantities[],Quantities!$S$2)),\n\nIF($B170=\"Q\", (SUM(VLOOKUP($A170,Quantities[],Quantities!$P$2)*VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$R$2)*VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$T$2)*VLOOKUP($A170,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A170,Quantities[],Quantities!$O$2),VLOOKUP($A170,Quantities[],Quantities!$Q$2),VLOOKUP($A170,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A170,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D170,1)=\"U\",\"-\",VLOOKUP(D170,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$59","v":2600},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2600-J-e-U2",{"$f":"IF(D171=\"Comb1\",CONCATENATE(VLOOKUP(B171,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A171,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B171,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B171=\"B\",C171=\"a\"), \" Scraper Grading\", \"\"),\nIF(C171=\"b\",\"\",\"-\"),\nIF(C171=\"b\",\"\",VLOOKUP(A171,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\"\",VLOOKUP(C171,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A171,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A171,\"0\"),1)=\"5\",OR($C171=\"b\",$C171=\"f\")),\"\",VLOOKUP($A171,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A171,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C171=\"a\",C171=\"c\",C171=\"d\",C171=\"e\"),IF(OR(RIGHT(TEXT($A171,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A171,\"0\"),1)=\"5\"),VLOOKUP($A171,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A171,\"0\"),1)=\"5\",VLOOKUP($A171,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A171,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A171,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C171=\"a\",C171=\"c\",C171=\"d\",C171=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A171,\"0\"),2)=\"00\",VLOOKUP(A171,Quantities[],Quantities!$B$2),\nIF(C171=\"f\",VLOOKUP(A171,Quantities[],Quantities!$B$2),\nVLOOKUP(A171,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D171,2)=\"Sc\",B171=\"A\",C171=\"d\"),AND(C171=\"f\",B171=\"D\")),\nSUM(VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D171,2)=\"Sc\",OR(C171=\"a\",C171=\"f\")),\nVLOOKUP(A171,Quantities[],Quantities!$I$2),\n\nIF(AND(B171=\"D\",C171=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B171=\"D\",B171=\"Q\"),\nSUM(VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A171,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D171,2)=\"Mg\", VLOOKUP(A171,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D171,2)=\"Sc\",B171=\"A\",C171=\"d\",C171=\"f\")),\n(SUM(VLOOKUP($A171,Quantities[],Quantities!$P$2)*VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$R$2)*VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$T$2)*VLOOKUP($A171,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D171,2)=\"Sc\",OR(C171=\"a\",C171=\"f\")),\nVLOOKUP(A171,Quantities[],Quantities!$J$2),\n\nIF(AND(B171=\"D\",C171=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A171,Quantities[],Quantities!$S$2)),\n\nIF(AND(B171=\"D\", (VLOOKUP(A171,Quantities[],Quantities!$O$2)+VLOOKUP(A171,Quantities[],Quantities!$Q$2)+VLOOKUP(A171,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A171,Quantities[],Quantities!$P$2)*VLOOKUP(A171,Quantities[],Quantities!$O$2)\n+VLOOKUP(A171,Quantities[],Quantities!$R$2)*VLOOKUP(A171,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A171,Quantities[],Quantities!$T$2)*VLOOKUP(A171,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A171,Quantities[],Quantities!$O$2)+VLOOKUP(A171,Quantities[],Quantities!$Q$2)+VLOOKUP(A171,Quantities[],Quantities!$S$2)),\n\nIF($B171=\"Q\", (SUM(VLOOKUP($A171,Quantities[],Quantities!$P$2)*VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$R$2)*VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$T$2)*VLOOKUP($A171,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A171,Quantities[],Quantities!$O$2),VLOOKUP($A171,Quantities[],Quantities!$Q$2),VLOOKUP($A171,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A171,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D171,1)=\"U\",\"-\",VLOOKUP(D171,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$67","v":2900},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},{"$f":"CONCATENATE(TEXT(A172,\"0\"),\"-\",B172,\"-\",C172,\"-\",D172)","v":"2900-J-e-U2"},{"$f":"IF(D172=\"Comb1\",CONCATENATE(VLOOKUP(B172,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A172,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B172,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B172=\"B\",C172=\"a\"), \" Scraper Grading\", \"\"),\nIF(C172=\"b\",\"\",\"-\"),\nIF(C172=\"b\",\"\",VLOOKUP(A172,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\"\",VLOOKUP(C172,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A172,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A172,\"0\"),1)=\"5\",OR($C172=\"b\",$C172=\"f\")),\"\",VLOOKUP($A172,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A172,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C172=\"a\",C172=\"c\",C172=\"d\",C172=\"e\"),IF(OR(RIGHT(TEXT($A172,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A172,\"0\"),1)=\"5\"),VLOOKUP($A172,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A172,\"0\"),1)=\"5\",VLOOKUP($A172,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(LEFT(TEXT(A172,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A172,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C172=\"a\",C172=\"c\",C172=\"d\",C172=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A172,\"0\"),2)=\"00\",VLOOKUP(A172,Quantities[],Quantities!$B$2),\nIF(C172=\"f\",VLOOKUP(A172,Quantities[],Quantities!$B$2),\nVLOOKUP(A172,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D172,2)=\"Sc\",B172=\"A\",C172=\"d\"),AND(C172=\"f\",B172=\"D\")),\nSUM(VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D172,2)=\"Sc\",OR(C172=\"a\",C172=\"f\")),\nVLOOKUP(A172,Quantities[],Quantities!$I$2),\n\nIF(AND(B172=\"D\",C172=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B172=\"D\",B172=\"Q\"),\nSUM(VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A172,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D172,2)=\"Mg\", VLOOKUP(A172,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D172,2)=\"Sc\",B172=\"A\",C172=\"d\",C172=\"f\")),\n(SUM(VLOOKUP($A172,Quantities[],Quantities!$P$2)*VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$R$2)*VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$T$2)*VLOOKUP($A172,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D172,2)=\"Sc\",OR(C172=\"a\",C172=\"f\")),\nVLOOKUP(A172,Quantities[],Quantities!$J$2),\n\nIF(AND(B172=\"D\",C172=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A172,Quantities[],Quantities!$S$2)),\n\nIF(AND(B172=\"D\", (VLOOKUP(A172,Quantities[],Quantities!$O$2)+VLOOKUP(A172,Quantities[],Quantities!$Q$2)+VLOOKUP(A172,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A172,Quantities[],Quantities!$P$2)*VLOOKUP(A172,Quantities[],Quantities!$O$2)\n+VLOOKUP(A172,Quantities[],Quantities!$R$2)*VLOOKUP(A172,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A172,Quantities[],Quantities!$T$2)*VLOOKUP(A172,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A172,Quantities[],Quantities!$O$2)+VLOOKUP(A172,Quantities[],Quantities!$Q$2)+VLOOKUP(A172,Quantities[],Quantities!$S$2)),\n\nIF($B172=\"Q\", (SUM(VLOOKUP($A172,Quantities[],Quantities!$P$2)*VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$R$2)*VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$T$2)*VLOOKUP($A172,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A172,Quantities[],Quantities!$O$2),VLOOKUP($A172,Quantities[],Quantities!$Q$2),VLOOKUP($A172,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A172,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D172,1)=\"U\",\"-\",VLOOKUP(D172,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$61","v":2701},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2701-J-e-U2",{"$f":"IF(D173=\"Comb1\",CONCATENATE(VLOOKUP(B173,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A173,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B173,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B173=\"B\",C173=\"a\"), \" Scraper Grading\", \"\"),\nIF(C173=\"b\",\"\",\"-\"),\nIF(C173=\"b\",\"\",VLOOKUP(A173,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\"\",VLOOKUP(C173,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A173,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A173,\"0\"),1)=\"5\",OR($C173=\"b\",$C173=\"f\")),\"\",VLOOKUP($A173,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A173,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C173=\"a\",C173=\"c\",C173=\"d\",C173=\"e\"),IF(OR(RIGHT(TEXT($A173,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A173,\"0\"),1)=\"5\"),VLOOKUP($A173,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A173,\"0\"),1)=\"5\",VLOOKUP($A173,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A173,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A173,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C173=\"a\",C173=\"c\",C173=\"d\",C173=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A173,\"0\"),2)=\"00\",VLOOKUP(A173,Quantities[],Quantities!$B$2),\nIF(C173=\"f\",VLOOKUP(A173,Quantities[],Quantities!$B$2),\nVLOOKUP(A173,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D173,2)=\"Sc\",B173=\"A\",C173=\"d\"),AND(C173=\"f\",B173=\"D\")),\nSUM(VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D173,2)=\"Sc\",OR(C173=\"a\",C173=\"f\")),\nVLOOKUP(A173,Quantities[],Quantities!$I$2),\n\nIF(AND(B173=\"D\",C173=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B173=\"D\",B173=\"Q\"),\nSUM(VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A173,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\", VLOOKUP(A173,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D173,2)=\"Sc\",B173=\"A\",C173=\"d\",C173=\"f\")),\n(SUM(VLOOKUP($A173,Quantities[],Quantities!$P$2)*VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$R$2)*VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$T$2)*VLOOKUP($A173,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D173,2)=\"Sc\",OR(C173=\"a\",C173=\"f\")),\nVLOOKUP(A173,Quantities[],Quantities!$J$2),\n\nIF(AND(B173=\"D\",C173=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A173,Quantities[],Quantities!$S$2)),\n\nIF(AND(B173=\"D\", (VLOOKUP(A173,Quantities[],Quantities!$O$2)+VLOOKUP(A173,Quantities[],Quantities!$Q$2)+VLOOKUP(A173,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A173,Quantities[],Quantities!$P$2)*VLOOKUP(A173,Quantities[],Quantities!$O$2)\n+VLOOKUP(A173,Quantities[],Quantities!$R$2)*VLOOKUP(A173,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A173,Quantities[],Quantities!$T$2)*VLOOKUP(A173,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A173,Quantities[],Quantities!$O$2)+VLOOKUP(A173,Quantities[],Quantities!$Q$2)+VLOOKUP(A173,Quantities[],Quantities!$S$2)),\n\nIF($B173=\"Q\", (SUM(VLOOKUP($A173,Quantities[],Quantities!$P$2)*VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$R$2)*VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$T$2)*VLOOKUP($A173,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A173,Quantities[],Quantities!$O$2),VLOOKUP($A173,Quantities[],Quantities!$Q$2),VLOOKUP($A173,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A173,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D173,1)=\"U\",\"-\",VLOOKUP(D173,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$62","v":2702},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2702-J-e-U2",{"$f":"IF(D174=\"Comb1\",CONCATENATE(VLOOKUP(B174,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A174,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B174,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B174=\"B\",C174=\"a\"), \" Scraper Grading\", \"\"),\nIF(C174=\"b\",\"\",\"-\"),\nIF(C174=\"b\",\"\",VLOOKUP(A174,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\"\",VLOOKUP(C174,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A174,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A174,\"0\"),1)=\"5\",OR($C174=\"b\",$C174=\"f\")),\"\",VLOOKUP($A174,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A174,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C174=\"a\",C174=\"c\",C174=\"d\",C174=\"e\"),IF(OR(RIGHT(TEXT($A174,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A174,\"0\"),1)=\"5\"),VLOOKUP($A174,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A174,\"0\"),1)=\"5\",VLOOKUP($A174,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments graded over at closure "},{"$f":"IF(LEFT(TEXT(A174,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A174,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C174=\"a\",C174=\"c\",C174=\"d\",C174=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A174,\"0\"),2)=\"00\",VLOOKUP(A174,Quantities[],Quantities!$B$2),\nIF(C174=\"f\",VLOOKUP(A174,Quantities[],Quantities!$B$2),\nVLOOKUP(A174,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D174,2)=\"Sc\",B174=\"A\",C174=\"d\"),AND(C174=\"f\",B174=\"D\")),\nSUM(VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D174,2)=\"Sc\",OR(C174=\"a\",C174=\"f\")),\nVLOOKUP(A174,Quantities[],Quantities!$I$2),\n\nIF(AND(B174=\"D\",C174=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B174=\"D\",B174=\"Q\"),\nSUM(VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A174,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\", VLOOKUP(A174,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D174,2)=\"Sc\",B174=\"A\",C174=\"d\",C174=\"f\")),\n(SUM(VLOOKUP($A174,Quantities[],Quantities!$P$2)*VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$R$2)*VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$T$2)*VLOOKUP($A174,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D174,2)=\"Sc\",OR(C174=\"a\",C174=\"f\")),\nVLOOKUP(A174,Quantities[],Quantities!$J$2),\n\nIF(AND(B174=\"D\",C174=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A174,Quantities[],Quantities!$S$2)),\n\nIF(AND(B174=\"D\", (VLOOKUP(A174,Quantities[],Quantities!$O$2)+VLOOKUP(A174,Quantities[],Quantities!$Q$2)+VLOOKUP(A174,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A174,Quantities[],Quantities!$P$2)*VLOOKUP(A174,Quantities[],Quantities!$O$2)\n+VLOOKUP(A174,Quantities[],Quantities!$R$2)*VLOOKUP(A174,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A174,Quantities[],Quantities!$T$2)*VLOOKUP(A174,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A174,Quantities[],Quantities!$O$2)+VLOOKUP(A174,Quantities[],Quantities!$Q$2)+VLOOKUP(A174,Quantities[],Quantities!$S$2)),\n\nIF($B174=\"Q\", (SUM(VLOOKUP($A174,Quantities[],Quantities!$P$2)*VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$R$2)*VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$T$2)*VLOOKUP($A174,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A174,Quantities[],Quantities!$O$2),VLOOKUP($A174,Quantities[],Quantities!$Q$2),VLOOKUP($A174,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A174,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D174,1)=\"U\",\"-\",VLOOKUP(D174,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$79","v":3300},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"3300-J-e-U2",{"$f":"IF(D175=\"Comb1\",CONCATENATE(VLOOKUP(B175,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A175,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B175,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B175=\"B\",C175=\"a\"), \" Scraper Grading\", \"\"),\nIF(C175=\"b\",\"\",\"-\"),\nIF(C175=\"b\",\"\",VLOOKUP(A175,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\"\",VLOOKUP(C175,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A175,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A175,\"0\"),1)=\"5\",OR($C175=\"b\",$C175=\"f\")),\"\",VLOOKUP($A175,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A175,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C175=\"a\",C175=\"c\",C175=\"d\",C175=\"e\"),IF(OR(RIGHT(TEXT($A175,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A175,\"0\"),1)=\"5\"),VLOOKUP($A175,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A175,\"0\"),1)=\"5\",VLOOKUP($A175,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Unplanned Disturbance Area"},{"$f":"IF(LEFT(TEXT(A175,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A175,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C175=\"a\",C175=\"c\",C175=\"d\",C175=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A175,\"0\"),2)=\"00\",VLOOKUP(A175,Quantities[],Quantities!$B$2),\nIF(C175=\"f\",VLOOKUP(A175,Quantities[],Quantities!$B$2),\nVLOOKUP(A175,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D175,2)=\"Sc\",B175=\"A\",C175=\"d\"),AND(C175=\"f\",B175=\"D\")),\nSUM(VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D175,2)=\"Sc\",OR(C175=\"a\",C175=\"f\")),\nVLOOKUP(A175,Quantities[],Quantities!$I$2),\n\nIF(AND(B175=\"D\",C175=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B175=\"D\",B175=\"Q\"),\nSUM(VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A175,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\", VLOOKUP(A175,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D175,2)=\"Sc\",B175=\"A\",C175=\"d\",C175=\"f\")),\n(SUM(VLOOKUP($A175,Quantities[],Quantities!$P$2)*VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$R$2)*VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$T$2)*VLOOKUP($A175,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D175,2)=\"Sc\",OR(C175=\"a\",C175=\"f\")),\nVLOOKUP(A175,Quantities[],Quantities!$J$2),\n\nIF(AND(B175=\"D\",C175=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A175,Quantities[],Quantities!$S$2)),\n\nIF(AND(B175=\"D\", (VLOOKUP(A175,Quantities[],Quantities!$O$2)+VLOOKUP(A175,Quantities[],Quantities!$Q$2)+VLOOKUP(A175,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A175,Quantities[],Quantities!$P$2)*VLOOKUP(A175,Quantities[],Quantities!$O$2)\n+VLOOKUP(A175,Quantities[],Quantities!$R$2)*VLOOKUP(A175,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A175,Quantities[],Quantities!$T$2)*VLOOKUP(A175,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A175,Quantities[],Quantities!$O$2)+VLOOKUP(A175,Quantities[],Quantities!$Q$2)+VLOOKUP(A175,Quantities[],Quantities!$S$2)),\n\nIF($B175=\"Q\", (SUM(VLOOKUP($A175,Quantities[],Quantities!$P$2)*VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$R$2)*VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$T$2)*VLOOKUP($A175,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A175,Quantities[],Quantities!$O$2),VLOOKUP($A175,Quantities[],Quantities!$Q$2),VLOOKUP($A175,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A175,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D175,1)=\"U\",\"-\",VLOOKUP(D175,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$36","v":2100},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},"2100-J-e-U2",{"$f":"IF(D176=\"Comb1\",CONCATENATE(VLOOKUP(B176,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A176,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B176,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B176=\"B\",C176=\"a\"), \" Scraper Grading\", \"\"),\nIF(C176=\"b\",\"\",\"-\"),\nIF(C176=\"b\",\"\",VLOOKUP(A176,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\"\",VLOOKUP(C176,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A176,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A176,\"0\"),1)=\"5\",OR($C176=\"b\",$C176=\"f\")),\"\",VLOOKUP($A176,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A176,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C176=\"a\",C176=\"c\",C176=\"d\",C176=\"e\"),IF(OR(RIGHT(TEXT($A176,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A176,\"0\"),1)=\"5\"),VLOOKUP($A176,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A176,\"0\"),1)=\"5\",VLOOKUP($A176,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A176,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A176,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C176=\"a\",C176=\"c\",C176=\"d\",C176=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A176,\"0\"),2)=\"00\",VLOOKUP(A176,Quantities[],Quantities!$B$2),\nIF(C176=\"f\",VLOOKUP(A176,Quantities[],Quantities!$B$2),\nVLOOKUP(A176,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D176,2)=\"Sc\",B176=\"A\",C176=\"d\"),AND(C176=\"f\",B176=\"D\")),\nSUM(VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D176,2)=\"Sc\",OR(C176=\"a\",C176=\"f\")),\nVLOOKUP(A176,Quantities[],Quantities!$I$2),\n\nIF(AND(B176=\"D\",C176=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B176=\"D\",B176=\"Q\"),\nSUM(VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A176,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\", VLOOKUP(A176,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D176,2)=\"Sc\",B176=\"A\",C176=\"d\",C176=\"f\")),\n(SUM(VLOOKUP($A176,Quantities[],Quantities!$P$2)*VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$R$2)*VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$T$2)*VLOOKUP($A176,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D176,2)=\"Sc\",OR(C176=\"a\",C176=\"f\")),\nVLOOKUP(A176,Quantities[],Quantities!$J$2),\n\nIF(AND(B176=\"D\",C176=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A176,Quantities[],Quantities!$S$2)),\n\nIF(AND(B176=\"D\", (VLOOKUP(A176,Quantities[],Quantities!$O$2)+VLOOKUP(A176,Quantities[],Quantities!$Q$2)+VLOOKUP(A176,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A176,Quantities[],Quantities!$P$2)*VLOOKUP(A176,Quantities[],Quantities!$O$2)\n+VLOOKUP(A176,Quantities[],Quantities!$R$2)*VLOOKUP(A176,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A176,Quantities[],Quantities!$T$2)*VLOOKUP(A176,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A176,Quantities[],Quantities!$O$2)+VLOOKUP(A176,Quantities[],Quantities!$Q$2)+VLOOKUP(A176,Quantities[],Quantities!$S$2)),\n\nIF($B176=\"Q\", (SUM(VLOOKUP($A176,Quantities[],Quantities!$P$2)*VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$R$2)*VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$T$2)*VLOOKUP($A176,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A176,Quantities[],Quantities!$O$2),VLOOKUP($A176,Quantities[],Quantities!$Q$2),VLOOKUP($A176,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A176,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D176,1)=\"U\",\"-\",VLOOKUP(D176,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A66","v":2803},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2"},{"$f":"CONCATENATE(TEXT(A177,\"0\"),\"-\",B177,\"-\",C177,\"-\",D177)","v":"2803-J-e-U2"},{"$f":"IF(D177=\"Comb1\",CONCATENATE(VLOOKUP(B177,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A177,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B177,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B177=\"B\",C177=\"a\"), \" Scraper Grading\", \"\"),\nIF(C177=\"b\",\"\",\"-\"),\nIF(C177=\"b\",\"\",VLOOKUP(A177,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\"\",VLOOKUP(C177,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A177,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A177,\"0\"),1)=\"5\",OR($C177=\"b\",$C177=\"f\")),\"\",VLOOKUP($A177,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A177,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C177=\"a\",C177=\"c\",C177=\"d\",C177=\"e\"),IF(OR(RIGHT(TEXT($A177,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A177,\"0\"),1)=\"5\"),VLOOKUP($A177,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A177,\"0\"),1)=\"5\",VLOOKUP($A177,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Other Borrow Areas "},{"$f":"IF(LEFT(TEXT(A177,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A177,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C177=\"a\",C177=\"c\",C177=\"d\",C177=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A177,\"0\"),2)=\"00\",VLOOKUP(A177,Quantities[],Quantities!$B$2),\nIF(C177=\"f\",VLOOKUP(A177,Quantities[],Quantities!$B$2),\nVLOOKUP(A177,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D177,2)=\"Sc\",B177=\"A\",C177=\"d\"),AND(C177=\"f\",B177=\"D\")),\nSUM(VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D177,2)=\"Sc\",OR(C177=\"a\",C177=\"f\")),\nVLOOKUP(A177,Quantities[],Quantities!$I$2),\n\nIF(AND(B177=\"D\",C177=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B177=\"D\",B177=\"Q\"),\nSUM(VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A177,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\", VLOOKUP(A177,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D177,2)=\"Sc\",B177=\"A\",C177=\"d\",C177=\"f\")),\n(SUM(VLOOKUP($A177,Quantities[],Quantities!$P$2)*VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$R$2)*VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$T$2)*VLOOKUP($A177,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D177,2)=\"Sc\",OR(C177=\"a\",C177=\"f\")),\nVLOOKUP(A177,Quantities[],Quantities!$J$2),\n\nIF(AND(B177=\"D\",C177=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A177,Quantities[],Quantities!$S$2)),\n\nIF(AND(B177=\"D\", (VLOOKUP(A177,Quantities[],Quantities!$O$2)+VLOOKUP(A177,Quantities[],Quantities!$Q$2)+VLOOKUP(A177,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A177,Quantities[],Quantities!$P$2)*VLOOKUP(A177,Quantities[],Quantities!$O$2)\n+VLOOKUP(A177,Quantities[],Quantities!$R$2)*VLOOKUP(A177,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A177,Quantities[],Quantities!$T$2)*VLOOKUP(A177,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A177,Quantities[],Quantities!$O$2)+VLOOKUP(A177,Quantities[],Quantities!$Q$2)+VLOOKUP(A177,Quantities[],Quantities!$S$2)),\n\nIF($B177=\"Q\", (SUM(VLOOKUP($A177,Quantities[],Quantities!$P$2)*VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$R$2)*VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$T$2)*VLOOKUP($A177,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A177,Quantities[],Quantities!$O$2),VLOOKUP($A177,Quantities[],Quantities!$Q$2),VLOOKUP($A177,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A177,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D177,1)=\"U\",\"-\",VLOOKUP(D177,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"P","b","Comb1","1000-P-b-Comb1",{"$f":"IF(D178=\"Comb1\",CONCATENATE(VLOOKUP(B178,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A178,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B178,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B178=\"B\",C178=\"a\"), \" Scraper Grading\", \"\"),\nIF(C178=\"b\",\"\",\"-\"),\nIF(C178=\"b\",\"\",VLOOKUP(A178,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\"\",VLOOKUP(C178,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A178,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A178,\"0\"),1)=\"5\",OR($C178=\"b\",$C178=\"f\")),\"\",VLOOKUP($A178,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A178,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C178=\"a\",C178=\"c\",C178=\"d\",C178=\"e\"),IF(OR(RIGHT(TEXT($A178,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A178,\"0\"),1)=\"5\"),VLOOKUP($A178,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A178,\"0\"),1)=\"5\",VLOOKUP($A178,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A178,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A178,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C178=\"a\",C178=\"c\",C178=\"d\",C178=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A178,\"0\"),2)=\"00\",VLOOKUP(A178,Quantities[],Quantities!$B$2),\nIF(C178=\"f\",VLOOKUP(A178,Quantities[],Quantities!$B$2),\nVLOOKUP(A178,Quantities[],Quantities!$C$2))\n)))","v":"1A Leach, 1B Leach "},{"$f":"IF(OR(AND(LEFT(D178,2)=\"Sc\",B178=\"A\",C178=\"d\"),AND(C178=\"f\",B178=\"D\")),\nSUM(VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D178,2)=\"Sc\",OR(C178=\"a\",C178=\"f\")),\nVLOOKUP(A178,Quantities[],Quantities!$I$2),\n\nIF(AND(B178=\"D\",C178=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B178=\"D\",B178=\"Q\"),\nSUM(VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A178,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\", VLOOKUP(A178,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D178,2)=\"Sc\",B178=\"A\",C178=\"d\",C178=\"f\")),\n(SUM(VLOOKUP($A178,Quantities[],Quantities!$P$2)*VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$R$2)*VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$T$2)*VLOOKUP($A178,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D178,2)=\"Sc\",OR(C178=\"a\",C178=\"f\")),\nVLOOKUP(A178,Quantities[],Quantities!$J$2),\n\nIF(AND(B178=\"D\",C178=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A178,Quantities[],Quantities!$S$2)),\n\nIF(AND(B178=\"D\", (VLOOKUP(A178,Quantities[],Quantities!$O$2)+VLOOKUP(A178,Quantities[],Quantities!$Q$2)+VLOOKUP(A178,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A178,Quantities[],Quantities!$P$2)*VLOOKUP(A178,Quantities[],Quantities!$O$2)\n+VLOOKUP(A178,Quantities[],Quantities!$R$2)*VLOOKUP(A178,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A178,Quantities[],Quantities!$T$2)*VLOOKUP(A178,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A178,Quantities[],Quantities!$O$2)+VLOOKUP(A178,Quantities[],Quantities!$Q$2)+VLOOKUP(A178,Quantities[],Quantities!$S$2)),\n\nIF($B178=\"Q\", (SUM(VLOOKUP($A178,Quantities[],Quantities!$P$2)*VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$R$2)*VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$T$2)*VLOOKUP($A178,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A178,Quantities[],Quantities!$O$2),VLOOKUP($A178,Quantities[],Quantities!$Q$2),VLOOKUP($A178,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A178,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D178,1)=\"U\",\"-\",VLOOKUP(D178,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$8","v":1100},"P","b","Comb1","1100-P-b-Comb1",{"$f":"IF(D179=\"Comb1\",CONCATENATE(VLOOKUP(B179,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A179,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B179,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B179=\"B\",C179=\"a\"), \" Scraper Grading\", \"\"),\nIF(C179=\"b\",\"\",\"-\"),\nIF(C179=\"b\",\"\",VLOOKUP(A179,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\"\",VLOOKUP(C179,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Top (Haul Road)"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A179,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A179,\"0\"),1)=\"5\",OR($C179=\"b\",$C179=\"f\")),\"\",VLOOKUP($A179,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A179,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C179=\"a\",C179=\"c\",C179=\"d\",C179=\"e\"),IF(OR(RIGHT(TEXT($A179,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A179,\"0\"),1)=\"5\"),VLOOKUP($A179,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A179,\"0\"),1)=\"5\",VLOOKUP($A179,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A179,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A179,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C179=\"a\",C179=\"c\",C179=\"d\",C179=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A179,\"0\"),2)=\"00\",VLOOKUP(A179,Quantities[],Quantities!$B$2),\nIF(C179=\"f\",VLOOKUP(A179,Quantities[],Quantities!$B$2),\nVLOOKUP(A179,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1C Waste"},{"$f":"IF(OR(AND(LEFT(D179,2)=\"Sc\",B179=\"A\",C179=\"d\"),AND(C179=\"f\",B179=\"D\")),\nSUM(VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D179,2)=\"Sc\",OR(C179=\"a\",C179=\"f\")),\nVLOOKUP(A179,Quantities[],Quantities!$I$2),\n\nIF(AND(B179=\"D\",C179=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B179=\"D\",B179=\"Q\"),\nSUM(VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A179,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\", VLOOKUP(A179,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D179,2)=\"Sc\",B179=\"A\",C179=\"d\",C179=\"f\")),\n(SUM(VLOOKUP($A179,Quantities[],Quantities!$P$2)*VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$R$2)*VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$T$2)*VLOOKUP($A179,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D179,2)=\"Sc\",OR(C179=\"a\",C179=\"f\")),\nVLOOKUP(A179,Quantities[],Quantities!$J$2),\n\nIF(AND(B179=\"D\",C179=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A179,Quantities[],Quantities!$S$2)),\n\nIF(AND(B179=\"D\", (VLOOKUP(A179,Quantities[],Quantities!$O$2)+VLOOKUP(A179,Quantities[],Quantities!$Q$2)+VLOOKUP(A179,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A179,Quantities[],Quantities!$P$2)*VLOOKUP(A179,Quantities[],Quantities!$O$2)\n+VLOOKUP(A179,Quantities[],Quantities!$R$2)*VLOOKUP(A179,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A179,Quantities[],Quantities!$T$2)*VLOOKUP(A179,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A179,Quantities[],Quantities!$O$2)+VLOOKUP(A179,Quantities[],Quantities!$Q$2)+VLOOKUP(A179,Quantities[],Quantities!$S$2)),\n\nIF($B179=\"Q\", (SUM(VLOOKUP($A179,Quantities[],Quantities!$P$2)*VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$R$2)*VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$T$2)*VLOOKUP($A179,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A179,Quantities[],Quantities!$O$2),VLOOKUP($A179,Quantities[],Quantities!$Q$2),VLOOKUP($A179,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A179,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D179,1)=\"U\",\"-\",VLOOKUP(D179,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$9","v":1200},"P","b","Comb1","1200-P-b-Comb1",{"$f":"IF(D180=\"Comb1\",CONCATENATE(VLOOKUP(B180,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A180,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B180,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B180=\"B\",C180=\"a\"), \" Scraper Grading\", \"\"),\nIF(C180=\"b\",\"\",\"-\"),\nIF(C180=\"b\",\"\",VLOOKUP(A180,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\"\",VLOOKUP(C180,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A180,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A180,\"0\"),1)=\"5\",OR($C180=\"b\",$C180=\"f\")),\"\",VLOOKUP($A180,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A180,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C180=\"a\",C180=\"c\",C180=\"d\",C180=\"e\"),IF(OR(RIGHT(TEXT($A180,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A180,\"0\"),1)=\"5\"),VLOOKUP($A180,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A180,\"0\"),1)=\"5\",VLOOKUP($A180,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A180,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A180,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C180=\"a\",C180=\"c\",C180=\"d\",C180=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A180,\"0\"),2)=\"00\",VLOOKUP(A180,Quantities[],Quantities!$B$2),\nIF(C180=\"f\",VLOOKUP(A180,Quantities[],Quantities!$B$2),\nVLOOKUP(A180,Quantities[],Quantities!$C$2))\n)))","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(OR(AND(LEFT(D180,2)=\"Sc\",B180=\"A\",C180=\"d\"),AND(C180=\"f\",B180=\"D\")),\nSUM(VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D180,2)=\"Sc\",OR(C180=\"a\",C180=\"f\")),\nVLOOKUP(A180,Quantities[],Quantities!$I$2),\n\nIF(AND(B180=\"D\",C180=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B180=\"D\",B180=\"Q\"),\nSUM(VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A180,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\", VLOOKUP(A180,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D180,2)=\"Sc\",B180=\"A\",C180=\"d\",C180=\"f\")),\n(SUM(VLOOKUP($A180,Quantities[],Quantities!$P$2)*VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$R$2)*VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$T$2)*VLOOKUP($A180,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D180,2)=\"Sc\",OR(C180=\"a\",C180=\"f\")),\nVLOOKUP(A180,Quantities[],Quantities!$J$2),\n\nIF(AND(B180=\"D\",C180=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A180,Quantities[],Quantities!$S$2)),\n\nIF(AND(B180=\"D\", (VLOOKUP(A180,Quantities[],Quantities!$O$2)+VLOOKUP(A180,Quantities[],Quantities!$Q$2)+VLOOKUP(A180,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A180,Quantities[],Quantities!$P$2)*VLOOKUP(A180,Quantities[],Quantities!$O$2)\n+VLOOKUP(A180,Quantities[],Quantities!$R$2)*VLOOKUP(A180,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A180,Quantities[],Quantities!$T$2)*VLOOKUP(A180,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A180,Quantities[],Quantities!$O$2)+VLOOKUP(A180,Quantities[],Quantities!$Q$2)+VLOOKUP(A180,Quantities[],Quantities!$S$2)),\n\nIF($B180=\"Q\", (SUM(VLOOKUP($A180,Quantities[],Quantities!$P$2)*VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$R$2)*VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$T$2)*VLOOKUP($A180,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A180,Quantities[],Quantities!$O$2),VLOOKUP($A180,Quantities[],Quantities!$Q$2),VLOOKUP($A180,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A180,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D180,1)=\"U\",\"-\",VLOOKUP(D180,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$12","v":1300},"P","b","Comb1","1300-P-b-Comb1",{"$f":"IF(D181=\"Comb1\",CONCATENATE(VLOOKUP(B181,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A181,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B181,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B181=\"B\",C181=\"a\"), \" Scraper Grading\", \"\"),\nIF(C181=\"b\",\"\",\"-\"),\nIF(C181=\"b\",\"\",VLOOKUP(A181,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\"\",VLOOKUP(C181,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A181,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A181,\"0\"),1)=\"5\",OR($C181=\"b\",$C181=\"f\")),\"\",VLOOKUP($A181,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A181,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C181=\"a\",C181=\"c\",C181=\"d\",C181=\"e\"),IF(OR(RIGHT(TEXT($A181,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A181,\"0\"),1)=\"5\"),VLOOKUP($A181,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A181,\"0\"),1)=\"5\",VLOOKUP($A181,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A181,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A181,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C181=\"a\",C181=\"c\",C181=\"d\",C181=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A181,\"0\"),2)=\"00\",VLOOKUP(A181,Quantities[],Quantities!$B$2),\nIF(C181=\"f\",VLOOKUP(A181,Quantities[],Quantities!$B$2),\nVLOOKUP(A181,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D181,2)=\"Sc\",B181=\"A\",C181=\"d\"),AND(C181=\"f\",B181=\"D\")),\nSUM(VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D181,2)=\"Sc\",OR(C181=\"a\",C181=\"f\")),\nVLOOKUP(A181,Quantities[],Quantities!$I$2),\n\nIF(AND(B181=\"D\",C181=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B181=\"D\",B181=\"Q\"),\nSUM(VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A181,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\", VLOOKUP(A181,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D181,2)=\"Sc\",B181=\"A\",C181=\"d\",C181=\"f\")),\n(SUM(VLOOKUP($A181,Quantities[],Quantities!$P$2)*VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$R$2)*VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$T$2)*VLOOKUP($A181,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D181,2)=\"Sc\",OR(C181=\"a\",C181=\"f\")),\nVLOOKUP(A181,Quantities[],Quantities!$J$2),\n\nIF(AND(B181=\"D\",C181=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A181,Quantities[],Quantities!$S$2)),\n\nIF(AND(B181=\"D\", (VLOOKUP(A181,Quantities[],Quantities!$O$2)+VLOOKUP(A181,Quantities[],Quantities!$Q$2)+VLOOKUP(A181,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A181,Quantities[],Quantities!$P$2)*VLOOKUP(A181,Quantities[],Quantities!$O$2)\n+VLOOKUP(A181,Quantities[],Quantities!$R$2)*VLOOKUP(A181,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A181,Quantities[],Quantities!$T$2)*VLOOKUP(A181,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A181,Quantities[],Quantities!$O$2)+VLOOKUP(A181,Quantities[],Quantities!$Q$2)+VLOOKUP(A181,Quantities[],Quantities!$S$2)),\n\nIF($B181=\"Q\", (SUM(VLOOKUP($A181,Quantities[],Quantities!$P$2)*VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$R$2)*VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$T$2)*VLOOKUP($A181,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A181,Quantities[],Quantities!$O$2),VLOOKUP($A181,Quantities[],Quantities!$Q$2),VLOOKUP($A181,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A181,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D181,1)=\"U\",\"-\",VLOOKUP(D181,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$20","v":1500},"P","b","Comb1","1500-P-b-Comb1",{"$f":"IF(D182=\"Comb1\",CONCATENATE(VLOOKUP(B182,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A182,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B182,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B182=\"B\",C182=\"a\"), \" Scraper Grading\", \"\"),\nIF(C182=\"b\",\"\",\"-\"),\nIF(C182=\"b\",\"\",VLOOKUP(A182,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\"\",VLOOKUP(C182,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A182,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A182,\"0\"),1)=\"5\",OR($C182=\"b\",$C182=\"f\")),\"\",VLOOKUP($A182,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A182,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C182=\"a\",C182=\"c\",C182=\"d\",C182=\"e\"),IF(OR(RIGHT(TEXT($A182,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A182,\"0\"),1)=\"5\"),VLOOKUP($A182,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A182,\"0\"),1)=\"5\",VLOOKUP($A182,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A182,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A182,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C182=\"a\",C182=\"c\",C182=\"d\",C182=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A182,\"0\"),2)=\"00\",VLOOKUP(A182,Quantities[],Quantities!$B$2),\nIF(C182=\"f\",VLOOKUP(A182,Quantities[],Quantities!$B$2),\nVLOOKUP(A182,Quantities[],Quantities!$C$2))\n)))","v":"5A Waste"},{"$f":"IF(OR(AND(LEFT(D182,2)=\"Sc\",B182=\"A\",C182=\"d\"),AND(C182=\"f\",B182=\"D\")),\nSUM(VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D182,2)=\"Sc\",OR(C182=\"a\",C182=\"f\")),\nVLOOKUP(A182,Quantities[],Quantities!$I$2),\n\nIF(AND(B182=\"D\",C182=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B182=\"D\",B182=\"Q\"),\nSUM(VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A182,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\", VLOOKUP(A182,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D182,2)=\"Sc\",B182=\"A\",C182=\"d\",C182=\"f\")),\n(SUM(VLOOKUP($A182,Quantities[],Quantities!$P$2)*VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$R$2)*VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$T$2)*VLOOKUP($A182,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D182,2)=\"Sc\",OR(C182=\"a\",C182=\"f\")),\nVLOOKUP(A182,Quantities[],Quantities!$J$2),\n\nIF(AND(B182=\"D\",C182=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A182,Quantities[],Quantities!$S$2)),\n\nIF(AND(B182=\"D\", (VLOOKUP(A182,Quantities[],Quantities!$O$2)+VLOOKUP(A182,Quantities[],Quantities!$Q$2)+VLOOKUP(A182,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A182,Quantities[],Quantities!$P$2)*VLOOKUP(A182,Quantities[],Quantities!$O$2)\n+VLOOKUP(A182,Quantities[],Quantities!$R$2)*VLOOKUP(A182,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A182,Quantities[],Quantities!$T$2)*VLOOKUP(A182,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A182,Quantities[],Quantities!$O$2)+VLOOKUP(A182,Quantities[],Quantities!$Q$2)+VLOOKUP(A182,Quantities[],Quantities!$S$2)),\n\nIF($B182=\"Q\", (SUM(VLOOKUP($A182,Quantities[],Quantities!$P$2)*VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$R$2)*VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$T$2)*VLOOKUP($A182,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A182,Quantities[],Quantities!$O$2),VLOOKUP($A182,Quantities[],Quantities!$Q$2),VLOOKUP($A182,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A182,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D182,1)=\"U\",\"-\",VLOOKUP(D182,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$39","v":2200},"P","b","Comb1","2200-P-b-Comb1",{"$f":"IF(D183=\"Comb1\",CONCATENATE(VLOOKUP(B183,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A183,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B183,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B183=\"B\",C183=\"a\"), \" Scraper Grading\", \"\"),\nIF(C183=\"b\",\"\",\"-\"),\nIF(C183=\"b\",\"\",VLOOKUP(A183,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\"\",VLOOKUP(C183,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Pit"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A183,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A183,\"0\"),1)=\"5\",OR($C183=\"b\",$C183=\"f\")),\"\",VLOOKUP($A183,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A183,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C183=\"a\",C183=\"c\",C183=\"d\",C183=\"e\"),IF(OR(RIGHT(TEXT($A183,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A183,\"0\"),1)=\"5\"),VLOOKUP($A183,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A183,\"0\"),1)=\"5\",VLOOKUP($A183,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A183,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A183,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C183=\"a\",C183=\"c\",C183=\"d\",C183=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A183,\"0\"),2)=\"00\",VLOOKUP(A183,Quantities[],Quantities!$B$2),\nIF(C183=\"f\",VLOOKUP(A183,Quantities[],Quantities!$B$2),\nVLOOKUP(A183,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D183,2)=\"Sc\",B183=\"A\",C183=\"d\"),AND(C183=\"f\",B183=\"D\")),\nSUM(VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D183,2)=\"Sc\",OR(C183=\"a\",C183=\"f\")),\nVLOOKUP(A183,Quantities[],Quantities!$I$2),\n\nIF(AND(B183=\"D\",C183=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B183=\"D\",B183=\"Q\"),\nSUM(VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A183,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D183,2)=\"Mg\", VLOOKUP(A183,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D183,2)=\"Sc\",B183=\"A\",C183=\"d\",C183=\"f\")),\n(SUM(VLOOKUP($A183,Quantities[],Quantities!$P$2)*VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$R$2)*VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$T$2)*VLOOKUP($A183,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D183,2)=\"Sc\",OR(C183=\"a\",C183=\"f\")),\nVLOOKUP(A183,Quantities[],Quantities!$J$2),\n\nIF(AND(B183=\"D\",C183=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A183,Quantities[],Quantities!$S$2)),\n\nIF(AND(B183=\"D\", (VLOOKUP(A183,Quantities[],Quantities!$O$2)+VLOOKUP(A183,Quantities[],Quantities!$Q$2)+VLOOKUP(A183,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A183,Quantities[],Quantities!$P$2)*VLOOKUP(A183,Quantities[],Quantities!$O$2)\n+VLOOKUP(A183,Quantities[],Quantities!$R$2)*VLOOKUP(A183,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A183,Quantities[],Quantities!$T$2)*VLOOKUP(A183,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A183,Quantities[],Quantities!$O$2)+VLOOKUP(A183,Quantities[],Quantities!$Q$2)+VLOOKUP(A183,Quantities[],Quantities!$S$2)),\n\nIF($B183=\"Q\", (SUM(VLOOKUP($A183,Quantities[],Quantities!$P$2)*VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$R$2)*VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$T$2)*VLOOKUP($A183,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A183,Quantities[],Quantities!$O$2),VLOOKUP($A183,Quantities[],Quantities!$Q$2),VLOOKUP($A183,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A183,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D183,1)=\"U\",\"-\",VLOOKUP(D183,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$41","v":2300},"P","b","Comb1","2300-P-b-Comb1",{"$f":"IF(D184=\"Comb1\",CONCATENATE(VLOOKUP(B184,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A184,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B184,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B184=\"B\",C184=\"a\"), \" Scraper Grading\", \"\"),\nIF(C184=\"b\",\"\",\"-\"),\nIF(C184=\"b\",\"\",VLOOKUP(A184,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\"\",VLOOKUP(C184,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A184,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A184,\"0\"),1)=\"5\",OR($C184=\"b\",$C184=\"f\")),\"\",VLOOKUP($A184,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A184,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C184=\"a\",C184=\"c\",C184=\"d\",C184=\"e\"),IF(OR(RIGHT(TEXT($A184,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A184,\"0\"),1)=\"5\"),VLOOKUP($A184,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A184,\"0\"),1)=\"5\",VLOOKUP($A184,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A184,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A184,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C184=\"a\",C184=\"c\",C184=\"d\",C184=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A184,\"0\"),2)=\"00\",VLOOKUP(A184,Quantities[],Quantities!$B$2),\nIF(C184=\"f\",VLOOKUP(A184,Quantities[],Quantities!$B$2),\nVLOOKUP(A184,Quantities[],Quantities!$C$2))\n)))","v":"6A Leach"},{"$f":"IF(OR(AND(LEFT(D184,2)=\"Sc\",B184=\"A\",C184=\"d\"),AND(C184=\"f\",B184=\"D\")),\nSUM(VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D184,2)=\"Sc\",OR(C184=\"a\",C184=\"f\")),\nVLOOKUP(A184,Quantities[],Quantities!$I$2),\n\nIF(AND(B184=\"D\",C184=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B184=\"D\",B184=\"Q\"),\nSUM(VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A184,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\", VLOOKUP(A184,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D184,2)=\"Sc\",B184=\"A\",C184=\"d\",C184=\"f\")),\n(SUM(VLOOKUP($A184,Quantities[],Quantities!$P$2)*VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$R$2)*VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$T$2)*VLOOKUP($A184,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D184,2)=\"Sc\",OR(C184=\"a\",C184=\"f\")),\nVLOOKUP(A184,Quantities[],Quantities!$J$2),\n\nIF(AND(B184=\"D\",C184=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A184,Quantities[],Quantities!$S$2)),\n\nIF(AND(B184=\"D\", (VLOOKUP(A184,Quantities[],Quantities!$O$2)+VLOOKUP(A184,Quantities[],Quantities!$Q$2)+VLOOKUP(A184,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A184,Quantities[],Quantities!$P$2)*VLOOKUP(A184,Quantities[],Quantities!$O$2)\n+VLOOKUP(A184,Quantities[],Quantities!$R$2)*VLOOKUP(A184,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A184,Quantities[],Quantities!$T$2)*VLOOKUP(A184,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A184,Quantities[],Quantities!$O$2)+VLOOKUP(A184,Quantities[],Quantities!$Q$2)+VLOOKUP(A184,Quantities[],Quantities!$S$2)),\n\nIF($B184=\"Q\", (SUM(VLOOKUP($A184,Quantities[],Quantities!$P$2)*VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$R$2)*VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$T$2)*VLOOKUP($A184,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A184,Quantities[],Quantities!$O$2),VLOOKUP($A184,Quantities[],Quantities!$Q$2),VLOOKUP($A184,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A184,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D184,1)=\"U\",\"-\",VLOOKUP(D184,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$17","v":1400},"P","b","Comb1","1400-P-b-Comb1",{"$f":"IF(D185=\"Comb1\",CONCATENATE(VLOOKUP(B185,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A185,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B185,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B185=\"B\",C185=\"a\"), \" Scraper Grading\", \"\"),\nIF(C185=\"b\",\"\",\"-\"),\nIF(C185=\"b\",\"\",VLOOKUP(A185,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\"\",VLOOKUP(C185,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A185,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A185,\"0\"),1)=\"5\",OR($C185=\"b\",$C185=\"f\")),\"\",VLOOKUP($A185,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A185,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C185=\"a\",C185=\"c\",C185=\"d\",C185=\"e\"),IF(OR(RIGHT(TEXT($A185,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A185,\"0\"),1)=\"5\"),VLOOKUP($A185,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A185,\"0\"),1)=\"5\",VLOOKUP($A185,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A185,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A185,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C185=\"a\",C185=\"c\",C185=\"d\",C185=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A185,\"0\"),2)=\"00\",VLOOKUP(A185,Quantities[],Quantities!$B$2),\nIF(C185=\"f\",VLOOKUP(A185,Quantities[],Quantities!$B$2),\nVLOOKUP(A185,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 1)"},{"$f":"IF(OR(AND(LEFT(D185,2)=\"Sc\",B185=\"A\",C185=\"d\"),AND(C185=\"f\",B185=\"D\")),\nSUM(VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D185,2)=\"Sc\",OR(C185=\"a\",C185=\"f\")),\nVLOOKUP(A185,Quantities[],Quantities!$I$2),\n\nIF(AND(B185=\"D\",C185=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B185=\"D\",B185=\"Q\"),\nSUM(VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A185,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\", VLOOKUP(A185,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D185,2)=\"Sc\",B185=\"A\",C185=\"d\",C185=\"f\")),\n(SUM(VLOOKUP($A185,Quantities[],Quantities!$P$2)*VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$R$2)*VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$T$2)*VLOOKUP($A185,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D185,2)=\"Sc\",OR(C185=\"a\",C185=\"f\")),\nVLOOKUP(A185,Quantities[],Quantities!$J$2),\n\nIF(AND(B185=\"D\",C185=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A185,Quantities[],Quantities!$S$2)),\n\nIF(AND(B185=\"D\", (VLOOKUP(A185,Quantities[],Quantities!$O$2)+VLOOKUP(A185,Quantities[],Quantities!$Q$2)+VLOOKUP(A185,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A185,Quantities[],Quantities!$P$2)*VLOOKUP(A185,Quantities[],Quantities!$O$2)\n+VLOOKUP(A185,Quantities[],Quantities!$R$2)*VLOOKUP(A185,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A185,Quantities[],Quantities!$T$2)*VLOOKUP(A185,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A185,Quantities[],Quantities!$O$2)+VLOOKUP(A185,Quantities[],Quantities!$Q$2)+VLOOKUP(A185,Quantities[],Quantities!$S$2)),\n\nIF($B185=\"Q\", (SUM(VLOOKUP($A185,Quantities[],Quantities!$P$2)*VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$R$2)*VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$T$2)*VLOOKUP($A185,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A185,Quantities[],Quantities!$O$2),VLOOKUP($A185,Quantities[],Quantities!$Q$2),VLOOKUP($A185,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A185,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D185,1)=\"U\",\"-\",VLOOKUP(D185,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$29","v":1800},"P","b","Comb1","1800-P-b-Comb1",{"$f":"IF(D186=\"Comb1\",CONCATENATE(VLOOKUP(B186,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A186,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B186,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B186=\"B\",C186=\"a\"), \" Scraper Grading\", \"\"),\nIF(C186=\"b\",\"\",\"-\"),\nIF(C186=\"b\",\"\",VLOOKUP(A186,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\"\",VLOOKUP(C186,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A186,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A186,\"0\"),1)=\"5\",OR($C186=\"b\",$C186=\"f\")),\"\",VLOOKUP($A186,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A186,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C186=\"a\",C186=\"c\",C186=\"d\",C186=\"e\"),IF(OR(RIGHT(TEXT($A186,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A186,\"0\"),1)=\"5\"),VLOOKUP($A186,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A186,\"0\"),1)=\"5\",VLOOKUP($A186,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A186,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A186,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C186=\"a\",C186=\"c\",C186=\"d\",C186=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A186,\"0\"),2)=\"00\",VLOOKUP(A186,Quantities[],Quantities!$B$2),\nIF(C186=\"f\",VLOOKUP(A186,Quantities[],Quantities!$B$2),\nVLOOKUP(A186,Quantities[],Quantities!$C$2))\n)))","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(OR(AND(LEFT(D186,2)=\"Sc\",B186=\"A\",C186=\"d\"),AND(C186=\"f\",B186=\"D\")),\nSUM(VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D186,2)=\"Sc\",OR(C186=\"a\",C186=\"f\")),\nVLOOKUP(A186,Quantities[],Quantities!$I$2),\n\nIF(AND(B186=\"D\",C186=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B186=\"D\",B186=\"Q\"),\nSUM(VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A186,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\", VLOOKUP(A186,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D186,2)=\"Sc\",B186=\"A\",C186=\"d\",C186=\"f\")),\n(SUM(VLOOKUP($A186,Quantities[],Quantities!$P$2)*VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$R$2)*VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$T$2)*VLOOKUP($A186,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D186,2)=\"Sc\",OR(C186=\"a\",C186=\"f\")),\nVLOOKUP(A186,Quantities[],Quantities!$J$2),\n\nIF(AND(B186=\"D\",C186=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A186,Quantities[],Quantities!$S$2)),\n\nIF(AND(B186=\"D\", (VLOOKUP(A186,Quantities[],Quantities!$O$2)+VLOOKUP(A186,Quantities[],Quantities!$Q$2)+VLOOKUP(A186,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A186,Quantities[],Quantities!$P$2)*VLOOKUP(A186,Quantities[],Quantities!$O$2)\n+VLOOKUP(A186,Quantities[],Quantities!$R$2)*VLOOKUP(A186,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A186,Quantities[],Quantities!$T$2)*VLOOKUP(A186,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A186,Quantities[],Quantities!$O$2)+VLOOKUP(A186,Quantities[],Quantities!$Q$2)+VLOOKUP(A186,Quantities[],Quantities!$S$2)),\n\nIF($B186=\"Q\", (SUM(VLOOKUP($A186,Quantities[],Quantities!$P$2)*VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$R$2)*VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$T$2)*VLOOKUP($A186,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A186,Quantities[],Quantities!$O$2),VLOOKUP($A186,Quantities[],Quantities!$Q$2),VLOOKUP($A186,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A186,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D186,1)=\"U\",\"-\",VLOOKUP(D186,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$32","v":1900},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A187,\"0\"),\"-\",B187,\"-\",C187,\"-\",D187)","v":"1900-P-b-Comb1"},{"$f":"IF(D187=\"Comb1\",CONCATENATE(VLOOKUP(B187,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A187,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B187,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B187=\"B\",C187=\"a\"), \" Scraper Grading\", \"\"),\nIF(C187=\"b\",\"\",\"-\"),\nIF(C187=\"b\",\"\",VLOOKUP(A187,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\"\",VLOOKUP(C187,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A187,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A187,\"0\"),1)=\"5\",OR($C187=\"b\",$C187=\"f\")),\"\",VLOOKUP($A187,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A187,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C187=\"a\",C187=\"c\",C187=\"d\",C187=\"e\"),IF(OR(RIGHT(TEXT($A187,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A187,\"0\"),1)=\"5\"),VLOOKUP($A187,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A187,\"0\"),1)=\"5\",VLOOKUP($A187,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A187,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A187,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C187=\"a\",C187=\"c\",C187=\"d\",C187=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A187,\"0\"),2)=\"00\",VLOOKUP(A187,Quantities[],Quantities!$B$2),\nIF(C187=\"f\",VLOOKUP(A187,Quantities[],Quantities!$B$2),\nVLOOKUP(A187,Quantities[],Quantities!$C$2))\n)))","v":"8A Waste, 8C Waste"},{"$f":"IF(OR(AND(LEFT(D187,2)=\"Sc\",B187=\"A\",C187=\"d\"),AND(C187=\"f\",B187=\"D\")),\nSUM(VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D187,2)=\"Sc\",OR(C187=\"a\",C187=\"f\")),\nVLOOKUP(A187,Quantities[],Quantities!$I$2),\n\nIF(AND(B187=\"D\",C187=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B187=\"D\",B187=\"Q\"),\nSUM(VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A187,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\", VLOOKUP(A187,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D187,2)=\"Sc\",B187=\"A\",C187=\"d\",C187=\"f\")),\n(SUM(VLOOKUP($A187,Quantities[],Quantities!$P$2)*VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$R$2)*VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$T$2)*VLOOKUP($A187,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D187,2)=\"Sc\",OR(C187=\"a\",C187=\"f\")),\nVLOOKUP(A187,Quantities[],Quantities!$J$2),\n\nIF(AND(B187=\"D\",C187=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A187,Quantities[],Quantities!$S$2)),\n\nIF(AND(B187=\"D\", (VLOOKUP(A187,Quantities[],Quantities!$O$2)+VLOOKUP(A187,Quantities[],Quantities!$Q$2)+VLOOKUP(A187,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A187,Quantities[],Quantities!$P$2)*VLOOKUP(A187,Quantities[],Quantities!$O$2)\n+VLOOKUP(A187,Quantities[],Quantities!$R$2)*VLOOKUP(A187,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A187,Quantities[],Quantities!$T$2)*VLOOKUP(A187,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A187,Quantities[],Quantities!$O$2)+VLOOKUP(A187,Quantities[],Quantities!$Q$2)+VLOOKUP(A187,Quantities[],Quantities!$S$2)),\n\nIF($B187=\"Q\", (SUM(VLOOKUP($A187,Quantities[],Quantities!$P$2)*VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$R$2)*VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$T$2)*VLOOKUP($A187,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A187,Quantities[],Quantities!$O$2),VLOOKUP($A187,Quantities[],Quantities!$Q$2),VLOOKUP($A187,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A187,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D187,1)=\"U\",\"-\",VLOOKUP(D187,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$23","v":1600},"P","b","Comb1","1600-P-b-Comb1",{"$f":"IF(D188=\"Comb1\",CONCATENATE(VLOOKUP(B188,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A188,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B188,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B188=\"B\",C188=\"a\"), \" Scraper Grading\", \"\"),\nIF(C188=\"b\",\"\",\"-\"),\nIF(C188=\"b\",\"\",VLOOKUP(A188,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\"\",VLOOKUP(C188,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A188,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A188,\"0\"),1)=\"5\",OR($C188=\"b\",$C188=\"f\")),\"\",VLOOKUP($A188,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A188,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C188=\"a\",C188=\"c\",C188=\"d\",C188=\"e\"),IF(OR(RIGHT(TEXT($A188,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A188,\"0\"),1)=\"5\"),VLOOKUP($A188,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A188,\"0\"),1)=\"5\",VLOOKUP($A188,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A188,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A188,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C188=\"a\",C188=\"c\",C188=\"d\",C188=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A188,\"0\"),2)=\"00\",VLOOKUP(A188,Quantities[],Quantities!$B$2),\nIF(C188=\"f\",VLOOKUP(A188,Quantities[],Quantities!$B$2),\nVLOOKUP(A188,Quantities[],Quantities!$C$2))\n)))","v":"6B Leach, 6D Leach"},{"$f":"IF(OR(AND(LEFT(D188,2)=\"Sc\",B188=\"A\",C188=\"d\"),AND(C188=\"f\",B188=\"D\")),\nSUM(VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D188,2)=\"Sc\",OR(C188=\"a\",C188=\"f\")),\nVLOOKUP(A188,Quantities[],Quantities!$I$2),\n\nIF(AND(B188=\"D\",C188=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B188=\"D\",B188=\"Q\"),\nSUM(VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A188,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\", VLOOKUP(A188,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D188,2)=\"Sc\",B188=\"A\",C188=\"d\",C188=\"f\")),\n(SUM(VLOOKUP($A188,Quantities[],Quantities!$P$2)*VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$R$2)*VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$T$2)*VLOOKUP($A188,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D188,2)=\"Sc\",OR(C188=\"a\",C188=\"f\")),\nVLOOKUP(A188,Quantities[],Quantities!$J$2),\n\nIF(AND(B188=\"D\",C188=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A188,Quantities[],Quantities!$S$2)),\n\nIF(AND(B188=\"D\", (VLOOKUP(A188,Quantities[],Quantities!$O$2)+VLOOKUP(A188,Quantities[],Quantities!$Q$2)+VLOOKUP(A188,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A188,Quantities[],Quantities!$P$2)*VLOOKUP(A188,Quantities[],Quantities!$O$2)\n+VLOOKUP(A188,Quantities[],Quantities!$R$2)*VLOOKUP(A188,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A188,Quantities[],Quantities!$T$2)*VLOOKUP(A188,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A188,Quantities[],Quantities!$O$2)+VLOOKUP(A188,Quantities[],Quantities!$Q$2)+VLOOKUP(A188,Quantities[],Quantities!$S$2)),\n\nIF($B188=\"Q\", (SUM(VLOOKUP($A188,Quantities[],Quantities!$P$2)*VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$R$2)*VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$T$2)*VLOOKUP($A188,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A188,Quantities[],Quantities!$O$2),VLOOKUP($A188,Quantities[],Quantities!$Q$2),VLOOKUP($A188,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A188,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D188,1)=\"U\",\"-\",VLOOKUP(D188,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$26","v":1700},"P","b","Comb1","1700-P-b-Comb1",{"$f":"IF(D189=\"Comb1\",CONCATENATE(VLOOKUP(B189,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A189,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B189,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B189=\"B\",C189=\"a\"), \" Scraper Grading\", \"\"),\nIF(C189=\"b\",\"\",\"-\"),\nIF(C189=\"b\",\"\",VLOOKUP(A189,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\"\",VLOOKUP(C189,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A189,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A189,\"0\"),1)=\"5\",OR($C189=\"b\",$C189=\"f\")),\"\",VLOOKUP($A189,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A189,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C189=\"a\",C189=\"c\",C189=\"d\",C189=\"e\"),IF(OR(RIGHT(TEXT($A189,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A189,\"0\"),1)=\"5\"),VLOOKUP($A189,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A189,\"0\"),1)=\"5\",VLOOKUP($A189,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A189,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A189,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C189=\"a\",C189=\"c\",C189=\"d\",C189=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A189,\"0\"),2)=\"00\",VLOOKUP(A189,Quantities[],Quantities!$B$2),\nIF(C189=\"f\",VLOOKUP(A189,Quantities[],Quantities!$B$2),\nVLOOKUP(A189,Quantities[],Quantities!$C$2))\n)))","v":"6C Leach"},{"$f":"IF(OR(AND(LEFT(D189,2)=\"Sc\",B189=\"A\",C189=\"d\"),AND(C189=\"f\",B189=\"D\")),\nSUM(VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D189,2)=\"Sc\",OR(C189=\"a\",C189=\"f\")),\nVLOOKUP(A189,Quantities[],Quantities!$I$2),\n\nIF(AND(B189=\"D\",C189=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B189=\"D\",B189=\"Q\"),\nSUM(VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A189,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\", VLOOKUP(A189,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D189,2)=\"Sc\",B189=\"A\",C189=\"d\",C189=\"f\")),\n(SUM(VLOOKUP($A189,Quantities[],Quantities!$P$2)*VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$R$2)*VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$T$2)*VLOOKUP($A189,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D189,2)=\"Sc\",OR(C189=\"a\",C189=\"f\")),\nVLOOKUP(A189,Quantities[],Quantities!$J$2),\n\nIF(AND(B189=\"D\",C189=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A189,Quantities[],Quantities!$S$2)),\n\nIF(AND(B189=\"D\", (VLOOKUP(A189,Quantities[],Quantities!$O$2)+VLOOKUP(A189,Quantities[],Quantities!$Q$2)+VLOOKUP(A189,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A189,Quantities[],Quantities!$P$2)*VLOOKUP(A189,Quantities[],Quantities!$O$2)\n+VLOOKUP(A189,Quantities[],Quantities!$R$2)*VLOOKUP(A189,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A189,Quantities[],Quantities!$T$2)*VLOOKUP(A189,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A189,Quantities[],Quantities!$O$2)+VLOOKUP(A189,Quantities[],Quantities!$Q$2)+VLOOKUP(A189,Quantities[],Quantities!$S$2)),\n\nIF($B189=\"Q\", (SUM(VLOOKUP($A189,Quantities[],Quantities!$P$2)*VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$R$2)*VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$T$2)*VLOOKUP($A189,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A189,Quantities[],Quantities!$O$2),VLOOKUP($A189,Quantities[],Quantities!$Q$2),VLOOKUP($A189,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A189,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D189,1)=\"U\",\"-\",VLOOKUP(D189,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$61","v":2701},"P","b","Comb1","2701-P-b-Comb1",{"$f":"IF(D190=\"Comb1\",CONCATENATE(VLOOKUP(B190,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A190,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B190,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B190=\"B\",C190=\"a\"), \" Scraper Grading\", \"\"),\nIF(C190=\"b\",\"\",\"-\"),\nIF(C190=\"b\",\"\",VLOOKUP(A190,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\"\",VLOOKUP(C190,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A190,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A190,\"0\"),1)=\"5\",OR($C190=\"b\",$C190=\"f\")),\"\",VLOOKUP($A190,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A190,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C190=\"a\",C190=\"c\",C190=\"d\",C190=\"e\"),IF(OR(RIGHT(TEXT($A190,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A190,\"0\"),1)=\"5\"),VLOOKUP($A190,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A190,\"0\"),1)=\"5\",VLOOKUP($A190,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A190,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A190,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C190=\"a\",C190=\"c\",C190=\"d\",C190=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A190,\"0\"),2)=\"00\",VLOOKUP(A190,Quantities[],Quantities!$B$2),\nIF(C190=\"f\",VLOOKUP(A190,Quantities[],Quantities!$B$2),\nVLOOKUP(A190,Quantities[],Quantities!$C$2))\n)))","v":"Cntmnt-1"},{"$f":"IF(OR(AND(LEFT(D190,2)=\"Sc\",B190=\"A\",C190=\"d\"),AND(C190=\"f\",B190=\"D\")),\nSUM(VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D190,2)=\"Sc\",OR(C190=\"a\",C190=\"f\")),\nVLOOKUP(A190,Quantities[],Quantities!$I$2),\n\nIF(AND(B190=\"D\",C190=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B190=\"D\",B190=\"Q\"),\nSUM(VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A190,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\", VLOOKUP(A190,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D190,2)=\"Sc\",B190=\"A\",C190=\"d\",C190=\"f\")),\n(SUM(VLOOKUP($A190,Quantities[],Quantities!$P$2)*VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$R$2)*VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$T$2)*VLOOKUP($A190,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D190,2)=\"Sc\",OR(C190=\"a\",C190=\"f\")),\nVLOOKUP(A190,Quantities[],Quantities!$J$2),\n\nIF(AND(B190=\"D\",C190=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A190,Quantities[],Quantities!$S$2)),\n\nIF(AND(B190=\"D\", (VLOOKUP(A190,Quantities[],Quantities!$O$2)+VLOOKUP(A190,Quantities[],Quantities!$Q$2)+VLOOKUP(A190,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A190,Quantities[],Quantities!$P$2)*VLOOKUP(A190,Quantities[],Quantities!$O$2)\n+VLOOKUP(A190,Quantities[],Quantities!$R$2)*VLOOKUP(A190,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A190,Quantities[],Quantities!$T$2)*VLOOKUP(A190,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A190,Quantities[],Quantities!$O$2)+VLOOKUP(A190,Quantities[],Quantities!$Q$2)+VLOOKUP(A190,Quantities[],Quantities!$S$2)),\n\nIF($B190=\"Q\", (SUM(VLOOKUP($A190,Quantities[],Quantities!$P$2)*VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$R$2)*VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$T$2)*VLOOKUP($A190,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A190,Quantities[],Quantities!$O$2),VLOOKUP($A190,Quantities[],Quantities!$Q$2),VLOOKUP($A190,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A190,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D190,1)=\"U\",\"-\",VLOOKUP(D190,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$79","v":3300},"P","b","Comb1","3300-P-b-Comb1",{"$f":"IF(D191=\"Comb1\",CONCATENATE(VLOOKUP(B191,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A191,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B191,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B191=\"B\",C191=\"a\"), \" Scraper Grading\", \"\"),\nIF(C191=\"b\",\"\",\"-\"),\nIF(C191=\"b\",\"\",VLOOKUP(A191,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\"\",VLOOKUP(C191,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A191,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A191,\"0\"),1)=\"5\",OR($C191=\"b\",$C191=\"f\")),\"\",VLOOKUP($A191,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A191,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C191=\"a\",C191=\"c\",C191=\"d\",C191=\"e\"),IF(OR(RIGHT(TEXT($A191,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A191,\"0\"),1)=\"5\"),VLOOKUP($A191,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A191,\"0\"),1)=\"5\",VLOOKUP($A191,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Gila Borrow Area"},{"$f":"IF(LEFT(TEXT(A191,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A191,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C191=\"a\",C191=\"c\",C191=\"d\",C191=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A191,\"0\"),2)=\"00\",VLOOKUP(A191,Quantities[],Quantities!$B$2),\nIF(C191=\"f\",VLOOKUP(A191,Quantities[],Quantities!$B$2),\nVLOOKUP(A191,Quantities[],Quantities!$C$2))\n)))","v":"Unplanned Disturbance Area"},{"$f":"IF(OR(AND(LEFT(D191,2)=\"Sc\",B191=\"A\",C191=\"d\"),AND(C191=\"f\",B191=\"D\")),\nSUM(VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D191,2)=\"Sc\",OR(C191=\"a\",C191=\"f\")),\nVLOOKUP(A191,Quantities[],Quantities!$I$2),\n\nIF(AND(B191=\"D\",C191=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B191=\"D\",B191=\"Q\"),\nSUM(VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A191,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\", VLOOKUP(A191,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D191,2)=\"Sc\",B191=\"A\",C191=\"d\",C191=\"f\")),\n(SUM(VLOOKUP($A191,Quantities[],Quantities!$P$2)*VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$R$2)*VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$T$2)*VLOOKUP($A191,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D191,2)=\"Sc\",OR(C191=\"a\",C191=\"f\")),\nVLOOKUP(A191,Quantities[],Quantities!$J$2),\n\nIF(AND(B191=\"D\",C191=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A191,Quantities[],Quantities!$S$2)),\n\nIF(AND(B191=\"D\", (VLOOKUP(A191,Quantities[],Quantities!$O$2)+VLOOKUP(A191,Quantities[],Quantities!$Q$2)+VLOOKUP(A191,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A191,Quantities[],Quantities!$P$2)*VLOOKUP(A191,Quantities[],Quantities!$O$2)\n+VLOOKUP(A191,Quantities[],Quantities!$R$2)*VLOOKUP(A191,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A191,Quantities[],Quantities!$T$2)*VLOOKUP(A191,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A191,Quantities[],Quantities!$O$2)+VLOOKUP(A191,Quantities[],Quantities!$Q$2)+VLOOKUP(A191,Quantities[],Quantities!$S$2)),\n\nIF($B191=\"Q\", (SUM(VLOOKUP($A191,Quantities[],Quantities!$P$2)*VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$R$2)*VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$T$2)*VLOOKUP($A191,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A191,Quantities[],Quantities!$O$2),VLOOKUP($A191,Quantities[],Quantities!$Q$2),VLOOKUP($A191,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A191,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D191,1)=\"U\",\"-\",VLOOKUP(D191,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A33","v":2000},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A192,\"0\"),\"-\",B192,\"-\",C192,\"-\",D192)","v":"2000-P-b-Comb1"},{"$f":"IF(D192=\"Comb1\",CONCATENATE(VLOOKUP(B192,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A192,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B192,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B192=\"B\",C192=\"a\"), \" Scraper Grading\", \"\"),\nIF(C192=\"b\",\"\",\"-\"),\nIF(C192=\"b\",\"\",VLOOKUP(A192,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\"\",VLOOKUP(C192,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A192,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A192,\"0\"),1)=\"5\",OR($C192=\"b\",$C192=\"f\")),\"\",VLOOKUP($A192,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A192,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C192=\"a\",C192=\"c\",C192=\"d\",C192=\"e\"),IF(OR(RIGHT(TEXT($A192,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A192,\"0\"),1)=\"5\"),VLOOKUP($A192,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A192,\"0\"),1)=\"5\",VLOOKUP($A192,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A192,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A192,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C192=\"a\",C192=\"c\",C192=\"d\",C192=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A192,\"0\"),2)=\"00\",VLOOKUP(A192,Quantities[],Quantities!$B$2),\nIF(C192=\"f\",VLOOKUP(A192,Quantities[],Quantities!$B$2),\nVLOOKUP(A192,Quantities[],Quantities!$C$2))\n)))","v":"9A Waste "},{"$f":"IF(OR(AND(LEFT(D192,2)=\"Sc\",B192=\"A\",C192=\"d\"),AND(C192=\"f\",B192=\"D\")),\nSUM(VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D192,2)=\"Sc\",OR(C192=\"a\",C192=\"f\")),\nVLOOKUP(A192,Quantities[],Quantities!$I$2),\n\nIF(AND(B192=\"D\",C192=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B192=\"D\",B192=\"Q\"),\nSUM(VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A192,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\", VLOOKUP(A192,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D192,2)=\"Sc\",B192=\"A\",C192=\"d\",C192=\"f\")),\n(SUM(VLOOKUP($A192,Quantities[],Quantities!$P$2)*VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$R$2)*VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$T$2)*VLOOKUP($A192,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D192,2)=\"Sc\",OR(C192=\"a\",C192=\"f\")),\nVLOOKUP(A192,Quantities[],Quantities!$J$2),\n\nIF(AND(B192=\"D\",C192=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A192,Quantities[],Quantities!$S$2)),\n\nIF(AND(B192=\"D\", (VLOOKUP(A192,Quantities[],Quantities!$O$2)+VLOOKUP(A192,Quantities[],Quantities!$Q$2)+VLOOKUP(A192,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A192,Quantities[],Quantities!$P$2)*VLOOKUP(A192,Quantities[],Quantities!$O$2)\n+VLOOKUP(A192,Quantities[],Quantities!$R$2)*VLOOKUP(A192,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A192,Quantities[],Quantities!$T$2)*VLOOKUP(A192,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A192,Quantities[],Quantities!$O$2)+VLOOKUP(A192,Quantities[],Quantities!$Q$2)+VLOOKUP(A192,Quantities[],Quantities!$S$2)),\n\nIF($B192=\"Q\", (SUM(VLOOKUP($A192,Quantities[],Quantities!$P$2)*VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$R$2)*VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$T$2)*VLOOKUP($A192,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A192,Quantities[],Quantities!$O$2),VLOOKUP($A192,Quantities[],Quantities!$Q$2),VLOOKUP($A192,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A192,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D192,1)=\"U\",\"-\",VLOOKUP(D192,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A36","v":2100},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A193,\"0\"),\"-\",B193,\"-\",C193,\"-\",D193)","v":"2100-P-b-Comb1"},{"$f":"IF(D193=\"Comb1\",CONCATENATE(VLOOKUP(B193,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A193,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B193,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B193=\"B\",C193=\"a\"), \" Scraper Grading\", \"\"),\nIF(C193=\"b\",\"\",\"-\"),\nIF(C193=\"b\",\"\",VLOOKUP(A193,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\"\",VLOOKUP(C193,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A193,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A193,\"0\"),1)=\"5\",OR($C193=\"b\",$C193=\"f\")),\"\",VLOOKUP($A193,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A193,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C193=\"a\",C193=\"c\",C193=\"d\",C193=\"e\"),IF(OR(RIGHT(TEXT($A193,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A193,\"0\"),1)=\"5\"),VLOOKUP($A193,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A193,\"0\"),1)=\"5\",VLOOKUP($A193,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Borrow Area A"},{"$f":"IF(LEFT(TEXT(A193,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A193,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C193=\"a\",C193=\"c\",C193=\"d\",C193=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A193,\"0\"),2)=\"00\",VLOOKUP(A193,Quantities[],Quantities!$B$2),\nIF(C193=\"f\",VLOOKUP(A193,Quantities[],Quantities!$B$2),\nVLOOKUP(A193,Quantities[],Quantities!$C$2))\n)))","v":"9AX Waste"},{"$f":"IF(OR(AND(LEFT(D193,2)=\"Sc\",B193=\"A\",C193=\"d\"),AND(C193=\"f\",B193=\"D\")),\nSUM(VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D193,2)=\"Sc\",OR(C193=\"a\",C193=\"f\")),\nVLOOKUP(A193,Quantities[],Quantities!$I$2),\n\nIF(AND(B193=\"D\",C193=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B193=\"D\",B193=\"Q\"),\nSUM(VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A193,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\", VLOOKUP(A193,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D193,2)=\"Sc\",B193=\"A\",C193=\"d\",C193=\"f\")),\n(SUM(VLOOKUP($A193,Quantities[],Quantities!$P$2)*VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$R$2)*VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$T$2)*VLOOKUP($A193,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D193,2)=\"Sc\",OR(C193=\"a\",C193=\"f\")),\nVLOOKUP(A193,Quantities[],Quantities!$J$2),\n\nIF(AND(B193=\"D\",C193=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A193,Quantities[],Quantities!$S$2)),\n\nIF(AND(B193=\"D\", (VLOOKUP(A193,Quantities[],Quantities!$O$2)+VLOOKUP(A193,Quantities[],Quantities!$Q$2)+VLOOKUP(A193,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A193,Quantities[],Quantities!$P$2)*VLOOKUP(A193,Quantities[],Quantities!$O$2)\n+VLOOKUP(A193,Quantities[],Quantities!$R$2)*VLOOKUP(A193,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A193,Quantities[],Quantities!$T$2)*VLOOKUP(A193,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A193,Quantities[],Quantities!$O$2)+VLOOKUP(A193,Quantities[],Quantities!$Q$2)+VLOOKUP(A193,Quantities[],Quantities!$S$2)),\n\nIF($B193=\"Q\", (SUM(VLOOKUP($A193,Quantities[],Quantities!$P$2)*VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$R$2)*VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$T$2)*VLOOKUP($A193,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A193,Quantities[],Quantities!$O$2),VLOOKUP($A193,Quantities[],Quantities!$Q$2),VLOOKUP($A193,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A193,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D193,1)=\"U\",\"-\",VLOOKUP(D193,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$14","v":1302},"P","f","Comb1",{"$f":"CONCATENATE(TEXT(A194,\"0\"),\"-\",B194,\"-\",C194,\"-\",D194)","v":"1302-P-f-Comb1"},{"$f":"IF(D194=\"Comb1\",CONCATENATE(VLOOKUP(B194,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A194,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B194,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B194=\"B\",C194=\"a\"), \" Scraper Grading\", \"\"),\nIF(C194=\"b\",\"\",\"-\"),\nIF(C194=\"b\",\"\",VLOOKUP(A194,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\"\",VLOOKUP(C194,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Outslopes Pullback"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A194,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A194,\"0\"),1)=\"5\",OR($C194=\"b\",$C194=\"f\")),\"\",VLOOKUP($A194,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A194,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C194=\"a\",C194=\"c\",C194=\"d\",C194=\"e\"),IF(OR(RIGHT(TEXT($A194,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A194,\"0\"),1)=\"5\"),VLOOKUP($A194,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A194,\"0\"),1)=\"5\",VLOOKUP($A194,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A194,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A194,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C194=\"a\",C194=\"c\",C194=\"d\",C194=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A194,\"0\"),2)=\"00\",VLOOKUP(A194,Quantities[],Quantities!$B$2),\nIF(C194=\"f\",VLOOKUP(A194,Quantities[],Quantities!$B$2),\nVLOOKUP(A194,Quantities[],Quantities!$C$2))\n)))","v":"3A Leach, 3B Waste"},{"$f":"IF(OR(AND(LEFT(D194,2)=\"Sc\",B194=\"A\",C194=\"d\"),AND(C194=\"f\",B194=\"D\")),\nSUM(VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D194,2)=\"Sc\",OR(C194=\"a\",C194=\"f\")),\nVLOOKUP(A194,Quantities[],Quantities!$I$2),\n\nIF(AND(B194=\"D\",C194=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B194=\"D\",B194=\"Q\"),\nSUM(VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A194,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\", VLOOKUP(A194,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D194,2)=\"Sc\",B194=\"A\",C194=\"d\",C194=\"f\")),\n(SUM(VLOOKUP($A194,Quantities[],Quantities!$P$2)*VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$R$2)*VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$T$2)*VLOOKUP($A194,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D194,2)=\"Sc\",OR(C194=\"a\",C194=\"f\")),\nVLOOKUP(A194,Quantities[],Quantities!$J$2),\n\nIF(AND(B194=\"D\",C194=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A194,Quantities[],Quantities!$S$2)),\n\nIF(AND(B194=\"D\", (VLOOKUP(A194,Quantities[],Quantities!$O$2)+VLOOKUP(A194,Quantities[],Quantities!$Q$2)+VLOOKUP(A194,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A194,Quantities[],Quantities!$P$2)*VLOOKUP(A194,Quantities[],Quantities!$O$2)\n+VLOOKUP(A194,Quantities[],Quantities!$R$2)*VLOOKUP(A194,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A194,Quantities[],Quantities!$T$2)*VLOOKUP(A194,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A194,Quantities[],Quantities!$O$2)+VLOOKUP(A194,Quantities[],Quantities!$Q$2)+VLOOKUP(A194,Quantities[],Quantities!$S$2)),\n\nIF($B194=\"Q\", (SUM(VLOOKUP($A194,Quantities[],Quantities!$P$2)*VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$R$2)*VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$T$2)*VLOOKUP($A194,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A194,Quantities[],Quantities!$O$2),VLOOKUP($A194,Quantities[],Quantities!$Q$2),VLOOKUP($A194,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A194,Quantities[],Quantities!$H$2)\n))))))","v":-0.28999999999999998},{"$f":"IF(LEFT(D194,1)=\"U\",\"-\",VLOOKUP(D194,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$40","v":2201},"P","f","Comb1","2201-P-f-Comb1",{"$f":"IF(D195=\"Comb1\",CONCATENATE(VLOOKUP(B195,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A195,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B195,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B195=\"B\",C195=\"a\"), \" Scraper Grading\", \"\"),\nIF(C195=\"b\",\"\",\"-\"),\nIF(C195=\"b\",\"\",VLOOKUP(A195,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\"\",VLOOKUP(C195,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Pit Backfill"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A195,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A195,\"0\"),1)=\"5\",OR($C195=\"b\",$C195=\"f\")),\"\",VLOOKUP($A195,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A195,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C195=\"a\",C195=\"c\",C195=\"d\",C195=\"e\"),IF(OR(RIGHT(TEXT($A195,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A195,\"0\"),1)=\"5\"),VLOOKUP($A195,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A195,\"0\"),1)=\"5\",VLOOKUP($A195,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Leach Stockpile"},{"$f":"IF(LEFT(TEXT(A195,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A195,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C195=\"a\",C195=\"c\",C195=\"d\",C195=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A195,\"0\"),2)=\"00\",VLOOKUP(A195,Quantities[],Quantities!$B$2),\nIF(C195=\"f\",VLOOKUP(A195,Quantities[],Quantities!$B$2),\nVLOOKUP(A195,Quantities[],Quantities!$C$2))\n)))","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(OR(AND(LEFT(D195,2)=\"Sc\",B195=\"A\",C195=\"d\"),AND(C195=\"f\",B195=\"D\")),\nSUM(VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D195,2)=\"Sc\",OR(C195=\"a\",C195=\"f\")),\nVLOOKUP(A195,Quantities[],Quantities!$I$2),\n\nIF(AND(B195=\"D\",C195=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B195=\"D\",B195=\"Q\"),\nSUM(VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A195,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\", VLOOKUP(A195,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D195,2)=\"Sc\",B195=\"A\",C195=\"d\",C195=\"f\")),\n(SUM(VLOOKUP($A195,Quantities[],Quantities!$P$2)*VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$R$2)*VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$T$2)*VLOOKUP($A195,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D195,2)=\"Sc\",OR(C195=\"a\",C195=\"f\")),\nVLOOKUP(A195,Quantities[],Quantities!$J$2),\n\nIF(AND(B195=\"D\",C195=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A195,Quantities[],Quantities!$S$2)),\n\nIF(AND(B195=\"D\", (VLOOKUP(A195,Quantities[],Quantities!$O$2)+VLOOKUP(A195,Quantities[],Quantities!$Q$2)+VLOOKUP(A195,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A195,Quantities[],Quantities!$P$2)*VLOOKUP(A195,Quantities[],Quantities!$O$2)\n+VLOOKUP(A195,Quantities[],Quantities!$R$2)*VLOOKUP(A195,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A195,Quantities[],Quantities!$T$2)*VLOOKUP(A195,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A195,Quantities[],Quantities!$O$2)+VLOOKUP(A195,Quantities[],Quantities!$Q$2)+VLOOKUP(A195,Quantities[],Quantities!$S$2)),\n\nIF($B195=\"Q\", (SUM(VLOOKUP($A195,Quantities[],Quantities!$P$2)*VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$R$2)*VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$T$2)*VLOOKUP($A195,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A195,Quantities[],Quantities!$O$2),VLOOKUP($A195,Quantities[],Quantities!$Q$2),VLOOKUP($A195,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A195,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D195,1)=\"U\",\"-\",VLOOKUP(D195,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A59","v":2600},"P","b","Comb1","2600-P-b-Comb1",{"$f":"IF(D196=\"Comb1\",CONCATENATE(VLOOKUP(B196,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A196,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B196,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B196=\"B\",C196=\"a\"), \" Scraper Grading\", \"\"),\nIF(C196=\"b\",\"\",\"-\"),\nIF(C196=\"b\",\"\",VLOOKUP(A196,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\"\",VLOOKUP(C196,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Tailing Launder Line"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A196,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A196,\"0\"),1)=\"5\",OR($C196=\"b\",$C196=\"f\")),\"\",VLOOKUP($A196,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A196,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C196=\"a\",C196=\"c\",C196=\"d\",C196=\"e\"),IF(OR(RIGHT(TEXT($A196,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A196,\"0\"),1)=\"5\"),VLOOKUP($A196,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A196,\"0\"),1)=\"5\",VLOOKUP($A196,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A196,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A196,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C196=\"a\",C196=\"c\",C196=\"d\",C196=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A196,\"0\"),2)=\"00\",VLOOKUP(A196,Quantities[],Quantities!$B$2),\nIF(C196=\"f\",VLOOKUP(A196,Quantities[],Quantities!$B$2),\nVLOOKUP(A196,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(OR(AND(LEFT(D196,2)=\"Sc\",B196=\"A\",C196=\"d\"),AND(C196=\"f\",B196=\"D\")),\nSUM(VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D196,2)=\"Sc\",OR(C196=\"a\",C196=\"f\")),\nVLOOKUP(A196,Quantities[],Quantities!$I$2),\n\nIF(AND(B196=\"D\",C196=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B196=\"D\",B196=\"Q\"),\nSUM(VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A196,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D196,2)=\"Mg\", VLOOKUP(A196,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D196,2)=\"Sc\",B196=\"A\",C196=\"d\",C196=\"f\")),\n(SUM(VLOOKUP($A196,Quantities[],Quantities!$P$2)*VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$R$2)*VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$T$2)*VLOOKUP($A196,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D196,2)=\"Sc\",OR(C196=\"a\",C196=\"f\")),\nVLOOKUP(A196,Quantities[],Quantities!$J$2),\n\nIF(AND(B196=\"D\",C196=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A196,Quantities[],Quantities!$S$2)),\n\nIF(AND(B196=\"D\", (VLOOKUP(A196,Quantities[],Quantities!$O$2)+VLOOKUP(A196,Quantities[],Quantities!$Q$2)+VLOOKUP(A196,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A196,Quantities[],Quantities!$P$2)*VLOOKUP(A196,Quantities[],Quantities!$O$2)\n+VLOOKUP(A196,Quantities[],Quantities!$R$2)*VLOOKUP(A196,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A196,Quantities[],Quantities!$T$2)*VLOOKUP(A196,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A196,Quantities[],Quantities!$O$2)+VLOOKUP(A196,Quantities[],Quantities!$Q$2)+VLOOKUP(A196,Quantities[],Quantities!$S$2)),\n\nIF($B196=\"Q\", (SUM(VLOOKUP($A196,Quantities[],Quantities!$P$2)*VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$R$2)*VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$T$2)*VLOOKUP($A196,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A196,Quantities[],Quantities!$O$2),VLOOKUP($A196,Quantities[],Quantities!$Q$2),VLOOKUP($A196,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A196,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D196,1)=\"U\",\"-\",VLOOKUP(D196,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A67","v":2900},"P","b","Comb1",{"$f":"CONCATENATE(TEXT(A197,\"0\"),\"-\",B197,\"-\",C197,\"-\",D197)","v":"2900-P-b-Comb1"},{"$f":"IF(D197=\"Comb1\",CONCATENATE(VLOOKUP(B197,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A197,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B197,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B197=\"B\",C197=\"a\"), \" Scraper Grading\", \"\"),\nIF(C197=\"b\",\"\",\"-\"),\nIF(C197=\"b\",\"\",VLOOKUP(A197,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\"\",VLOOKUP(C197,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A197,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A197,\"0\"),1)=\"5\",OR($C197=\"b\",$C197=\"f\")),\"\",VLOOKUP($A197,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A197,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C197=\"a\",C197=\"c\",C197=\"d\",C197=\"e\"),IF(OR(RIGHT(TEXT($A197,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A197,\"0\"),1)=\"5\"),VLOOKUP($A197,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A197,\"0\"),1)=\"5\",VLOOKUP($A197,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A197,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A197,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C197=\"a\",C197=\"c\",C197=\"d\",C197=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A197,\"0\"),2)=\"00\",VLOOKUP(A197,Quantities[],Quantities!$B$2),\nIF(C197=\"f\",VLOOKUP(A197,Quantities[],Quantities!$B$2),\nVLOOKUP(A197,Quantities[],Quantities!$C$2))\n)))","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(OR(AND(LEFT(D197,2)=\"Sc\",B197=\"A\",C197=\"d\"),AND(C197=\"f\",B197=\"D\")),\nSUM(VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D197,2)=\"Sc\",OR(C197=\"a\",C197=\"f\")),\nVLOOKUP(A197,Quantities[],Quantities!$I$2),\n\nIF(AND(B197=\"D\",C197=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B197=\"D\",B197=\"Q\"),\nSUM(VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A197,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D197,2)=\"Mg\", VLOOKUP(A197,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D197,2)=\"Sc\",B197=\"A\",C197=\"d\",C197=\"f\")),\n(SUM(VLOOKUP($A197,Quantities[],Quantities!$P$2)*VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$R$2)*VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$T$2)*VLOOKUP($A197,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D197,2)=\"Sc\",OR(C197=\"a\",C197=\"f\")),\nVLOOKUP(A197,Quantities[],Quantities!$J$2),\n\nIF(AND(B197=\"D\",C197=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A197,Quantities[],Quantities!$S$2)),\n\nIF(AND(B197=\"D\", (VLOOKUP(A197,Quantities[],Quantities!$O$2)+VLOOKUP(A197,Quantities[],Quantities!$Q$2)+VLOOKUP(A197,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A197,Quantities[],Quantities!$P$2)*VLOOKUP(A197,Quantities[],Quantities!$O$2)\n+VLOOKUP(A197,Quantities[],Quantities!$R$2)*VLOOKUP(A197,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A197,Quantities[],Quantities!$T$2)*VLOOKUP(A197,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A197,Quantities[],Quantities!$O$2)+VLOOKUP(A197,Quantities[],Quantities!$Q$2)+VLOOKUP(A197,Quantities[],Quantities!$S$2)),\n\nIF($B197=\"Q\", (SUM(VLOOKUP($A197,Quantities[],Quantities!$P$2)*VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$R$2)*VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$T$2)*VLOOKUP($A197,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A197,Quantities[],Quantities!$O$2),VLOOKUP($A197,Quantities[],Quantities!$Q$2),VLOOKUP($A197,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A197,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D197,1)=\"U\",\"-\",VLOOKUP(D197,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!A69","v":3002},"N","e",{"$f":"'Unit Rates'!$A$30","v":"U19"},"3002-N-e-U19",{"$f":"IF(D198=\"Comb1\",CONCATENATE(VLOOKUP(B198,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A198,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B198,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B198=\"B\",C198=\"a\"), \" Scraper Grading\", \"\"),\nIF(C198=\"b\",\"\",\"-\"),\nIF(C198=\"b\",\"\",VLOOKUP(A198,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\"\",VLOOKUP(C198,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A198,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A198,\"0\"),1)=\"5\",OR($C198=\"b\",$C198=\"f\")),\"\",VLOOKUP($A198,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A198,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C198=\"a\",C198=\"c\",C198=\"d\",C198=\"e\"),IF(OR(RIGHT(TEXT($A198,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A198,\"0\"),1)=\"5\"),VLOOKUP($A198,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A198,\"0\"),1)=\"5\",VLOOKUP($A198,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"IF(LEFT(TEXT(A198,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A198,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C198=\"a\",C198=\"c\",C198=\"d\",C198=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A198,\"0\"),2)=\"00\",VLOOKUP(A198,Quantities[],Quantities!$B$2),\nIF(C198=\"f\",VLOOKUP(A198,Quantities[],Quantities!$B$2),\nVLOOKUP(A198,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D198,2)=\"Sc\",B198=\"A\",C198=\"d\"),AND(C198=\"f\",B198=\"D\")),\nSUM(VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D198,2)=\"Sc\",OR(C198=\"a\",C198=\"f\")),\nVLOOKUP(A198,Quantities[],Quantities!$I$2),\n\nIF(AND(B198=\"D\",C198=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B198=\"D\",B198=\"Q\"),\nSUM(VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A198,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\", VLOOKUP(A198,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D198,2)=\"Sc\",B198=\"A\",C198=\"d\",C198=\"f\")),\n(SUM(VLOOKUP($A198,Quantities[],Quantities!$P$2)*VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$R$2)*VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$T$2)*VLOOKUP($A198,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D198,2)=\"Sc\",OR(C198=\"a\",C198=\"f\")),\nVLOOKUP(A198,Quantities[],Quantities!$J$2),\n\nIF(AND(B198=\"D\",C198=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A198,Quantities[],Quantities!$S$2)),\n\nIF(AND(B198=\"D\", (VLOOKUP(A198,Quantities[],Quantities!$O$2)+VLOOKUP(A198,Quantities[],Quantities!$Q$2)+VLOOKUP(A198,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A198,Quantities[],Quantities!$P$2)*VLOOKUP(A198,Quantities[],Quantities!$O$2)\n+VLOOKUP(A198,Quantities[],Quantities!$R$2)*VLOOKUP(A198,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A198,Quantities[],Quantities!$T$2)*VLOOKUP(A198,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A198,Quantities[],Quantities!$O$2)+VLOOKUP(A198,Quantities[],Quantities!$Q$2)+VLOOKUP(A198,Quantities[],Quantities!$S$2)),\n\nIF($B198=\"Q\", (SUM(VLOOKUP($A198,Quantities[],Quantities!$P$2)*VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$R$2)*VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$T$2)*VLOOKUP($A198,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A198,Quantities[],Quantities!$O$2),VLOOKUP($A198,Quantities[],Quantities!$Q$2),VLOOKUP($A198,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A198,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D198,1)=\"U\",\"-\",VLOOKUP(D198,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A70","v":3003},"N","e",{"$f":"'Unit Rates'!$A$30","v":"U19"},"3003-N-e-U19",{"$f":"IF(D199=\"Comb1\",CONCATENATE(VLOOKUP(B199,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A199,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B199,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B199=\"B\",C199=\"a\"), \" Scraper Grading\", \"\"),\nIF(C199=\"b\",\"\",\"-\"),\nIF(C199=\"b\",\"\",VLOOKUP(A199,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\"\",VLOOKUP(C199,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A199,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A199,\"0\"),1)=\"5\",OR($C199=\"b\",$C199=\"f\")),\"\",VLOOKUP($A199,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A199,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C199=\"a\",C199=\"c\",C199=\"d\",C199=\"e\"),IF(OR(RIGHT(TEXT($A199,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A199,\"0\"),1)=\"5\"),VLOOKUP($A199,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A199,\"0\"),1)=\"5\",VLOOKUP($A199,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"IF(LEFT(TEXT(A199,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A199,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C199=\"a\",C199=\"c\",C199=\"d\",C199=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A199,\"0\"),2)=\"00\",VLOOKUP(A199,Quantities[],Quantities!$B$2),\nIF(C199=\"f\",VLOOKUP(A199,Quantities[],Quantities!$B$2),\nVLOOKUP(A199,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D199,2)=\"Sc\",B199=\"A\",C199=\"d\"),AND(C199=\"f\",B199=\"D\")),\nSUM(VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D199,2)=\"Sc\",OR(C199=\"a\",C199=\"f\")),\nVLOOKUP(A199,Quantities[],Quantities!$I$2),\n\nIF(AND(B199=\"D\",C199=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B199=\"D\",B199=\"Q\"),\nSUM(VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A199,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\", VLOOKUP(A199,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D199,2)=\"Sc\",B199=\"A\",C199=\"d\",C199=\"f\")),\n(SUM(VLOOKUP($A199,Quantities[],Quantities!$P$2)*VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$R$2)*VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$T$2)*VLOOKUP($A199,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D199,2)=\"Sc\",OR(C199=\"a\",C199=\"f\")),\nVLOOKUP(A199,Quantities[],Quantities!$J$2),\n\nIF(AND(B199=\"D\",C199=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A199,Quantities[],Quantities!$S$2)),\n\nIF(AND(B199=\"D\", (VLOOKUP(A199,Quantities[],Quantities!$O$2)+VLOOKUP(A199,Quantities[],Quantities!$Q$2)+VLOOKUP(A199,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A199,Quantities[],Quantities!$P$2)*VLOOKUP(A199,Quantities[],Quantities!$O$2)\n+VLOOKUP(A199,Quantities[],Quantities!$R$2)*VLOOKUP(A199,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A199,Quantities[],Quantities!$T$2)*VLOOKUP(A199,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A199,Quantities[],Quantities!$O$2)+VLOOKUP(A199,Quantities[],Quantities!$Q$2)+VLOOKUP(A199,Quantities[],Quantities!$S$2)),\n\nIF($B199=\"Q\", (SUM(VLOOKUP($A199,Quantities[],Quantities!$P$2)*VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$R$2)*VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$T$2)*VLOOKUP($A199,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A199,Quantities[],Quantities!$O$2),VLOOKUP($A199,Quantities[],Quantities!$Q$2),VLOOKUP($A199,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A199,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D199,1)=\"U\",\"-\",VLOOKUP(D199,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A71","v":3004},"N","e",{"$f":"'Unit Rates'!$A$30","v":"U19"},"3004-N-e-U19",{"$f":"IF(D200=\"Comb1\",CONCATENATE(VLOOKUP(B200,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A200,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B200,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B200=\"B\",C200=\"a\"), \" Scraper Grading\", \"\"),\nIF(C200=\"b\",\"\",\"-\"),\nIF(C200=\"b\",\"\",VLOOKUP(A200,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\"\",VLOOKUP(C200,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A200,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A200,\"0\"),1)=\"5\",OR($C200=\"b\",$C200=\"f\")),\"\",VLOOKUP($A200,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A200,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C200=\"a\",C200=\"c\",C200=\"d\",C200=\"e\"),IF(OR(RIGHT(TEXT($A200,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A200,\"0\"),1)=\"5\"),VLOOKUP($A200,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A200,\"0\"),1)=\"5\",VLOOKUP($A200,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"IF(LEFT(TEXT(A200,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A200,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C200=\"a\",C200=\"c\",C200=\"d\",C200=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A200,\"0\"),2)=\"00\",VLOOKUP(A200,Quantities[],Quantities!$B$2),\nIF(C200=\"f\",VLOOKUP(A200,Quantities[],Quantities!$B$2),\nVLOOKUP(A200,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D200,2)=\"Sc\",B200=\"A\",C200=\"d\"),AND(C200=\"f\",B200=\"D\")),\nSUM(VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D200,2)=\"Sc\",OR(C200=\"a\",C200=\"f\")),\nVLOOKUP(A200,Quantities[],Quantities!$I$2),\n\nIF(AND(B200=\"D\",C200=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B200=\"D\",B200=\"Q\"),\nSUM(VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A200,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\", VLOOKUP(A200,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D200,2)=\"Sc\",B200=\"A\",C200=\"d\",C200=\"f\")),\n(SUM(VLOOKUP($A200,Quantities[],Quantities!$P$2)*VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$R$2)*VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$T$2)*VLOOKUP($A200,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D200,2)=\"Sc\",OR(C200=\"a\",C200=\"f\")),\nVLOOKUP(A200,Quantities[],Quantities!$J$2),\n\nIF(AND(B200=\"D\",C200=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A200,Quantities[],Quantities!$S$2)),\n\nIF(AND(B200=\"D\", (VLOOKUP(A200,Quantities[],Quantities!$O$2)+VLOOKUP(A200,Quantities[],Quantities!$Q$2)+VLOOKUP(A200,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A200,Quantities[],Quantities!$P$2)*VLOOKUP(A200,Quantities[],Quantities!$O$2)\n+VLOOKUP(A200,Quantities[],Quantities!$R$2)*VLOOKUP(A200,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A200,Quantities[],Quantities!$T$2)*VLOOKUP(A200,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A200,Quantities[],Quantities!$O$2)+VLOOKUP(A200,Quantities[],Quantities!$Q$2)+VLOOKUP(A200,Quantities[],Quantities!$S$2)),\n\nIF($B200=\"Q\", (SUM(VLOOKUP($A200,Quantities[],Quantities!$P$2)*VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$R$2)*VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$T$2)*VLOOKUP($A200,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A200,Quantities[],Quantities!$O$2),VLOOKUP($A200,Quantities[],Quantities!$Q$2),VLOOKUP($A200,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A200,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D200,1)=\"U\",\"-\",VLOOKUP(D200,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A36","v":2100},"N","e",{"$f":"'Unit Rates'!$A$30","v":"U19"},{"$f":"CONCATENATE(TEXT(A201,\"0\"),\"-\",B201,\"-\",C201,\"-\",D201)","v":"2100-N-e-U19"},{"$f":"IF(D201=\"Comb1\",CONCATENATE(VLOOKUP(B201,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A201,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B201,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B201=\"B\",C201=\"a\"), \" Scraper Grading\", \"\"),\nIF(C201=\"b\",\"\",\"-\"),\nIF(C201=\"b\",\"\",VLOOKUP(A201,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\"\",VLOOKUP(C201,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A201,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A201,\"0\"),1)=\"5\",OR($C201=\"b\",$C201=\"f\")),\"\",VLOOKUP($A201,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A201,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C201=\"a\",C201=\"c\",C201=\"d\",C201=\"e\"),IF(OR(RIGHT(TEXT($A201,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A201,\"0\"),1)=\"5\"),VLOOKUP($A201,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A201,\"0\"),1)=\"5\",VLOOKUP($A201,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A201,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A201,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C201=\"a\",C201=\"c\",C201=\"d\",C201=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A201,\"0\"),2)=\"00\",VLOOKUP(A201,Quantities[],Quantities!$B$2),\nIF(C201=\"f\",VLOOKUP(A201,Quantities[],Quantities!$B$2),\nVLOOKUP(A201,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D201,2)=\"Sc\",B201=\"A\",C201=\"d\"),AND(C201=\"f\",B201=\"D\")),\nSUM(VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D201,2)=\"Sc\",OR(C201=\"a\",C201=\"f\")),\nVLOOKUP(A201,Quantities[],Quantities!$I$2),\n\nIF(AND(B201=\"D\",C201=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B201=\"D\",B201=\"Q\"),\nSUM(VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A201,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\", VLOOKUP(A201,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D201,2)=\"Sc\",B201=\"A\",C201=\"d\",C201=\"f\")),\n(SUM(VLOOKUP($A201,Quantities[],Quantities!$P$2)*VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$R$2)*VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$T$2)*VLOOKUP($A201,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D201,2)=\"Sc\",OR(C201=\"a\",C201=\"f\")),\nVLOOKUP(A201,Quantities[],Quantities!$J$2),\n\nIF(AND(B201=\"D\",C201=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A201,Quantities[],Quantities!$S$2)),\n\nIF(AND(B201=\"D\", (VLOOKUP(A201,Quantities[],Quantities!$O$2)+VLOOKUP(A201,Quantities[],Quantities!$Q$2)+VLOOKUP(A201,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A201,Quantities[],Quantities!$P$2)*VLOOKUP(A201,Quantities[],Quantities!$O$2)\n+VLOOKUP(A201,Quantities[],Quantities!$R$2)*VLOOKUP(A201,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A201,Quantities[],Quantities!$T$2)*VLOOKUP(A201,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A201,Quantities[],Quantities!$O$2)+VLOOKUP(A201,Quantities[],Quantities!$Q$2)+VLOOKUP(A201,Quantities[],Quantities!$S$2)),\n\nIF($B201=\"Q\", (SUM(VLOOKUP($A201,Quantities[],Quantities!$P$2)*VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$R$2)*VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$T$2)*VLOOKUP($A201,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A201,Quantities[],Quantities!$O$2),VLOOKUP($A201,Quantities[],Quantities!$Q$2),VLOOKUP($A201,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A201,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D201,1)=\"U\",\"-\",VLOOKUP(D201,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A72","v":3005},"O","e",{"$f":"'Unit Rates'!$A$31","v":"U20"},"3005-O-e-U20",{"$f":"IF(D202=\"Comb1\",CONCATENATE(VLOOKUP(B202,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A202,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B202,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B202=\"B\",C202=\"a\"), \" Scraper Grading\", \"\"),\nIF(C202=\"b\",\"\",\"-\"),\nIF(C202=\"b\",\"\",VLOOKUP(A202,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\"\",VLOOKUP(C202,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A202,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A202,\"0\"),1)=\"5\",OR($C202=\"b\",$C202=\"f\")),\"\",VLOOKUP($A202,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A202,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C202=\"a\",C202=\"c\",C202=\"d\",C202=\"e\"),IF(OR(RIGHT(TEXT($A202,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A202,\"0\"),1)=\"5\"),VLOOKUP($A202,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A202,\"0\"),1)=\"5\",VLOOKUP($A202,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"IF(LEFT(TEXT(A202,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A202,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C202=\"a\",C202=\"c\",C202=\"d\",C202=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A202,\"0\"),2)=\"00\",VLOOKUP(A202,Quantities[],Quantities!$B$2),\nIF(C202=\"f\",VLOOKUP(A202,Quantities[],Quantities!$B$2),\nVLOOKUP(A202,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D202,2)=\"Sc\",B202=\"A\",C202=\"d\"),AND(C202=\"f\",B202=\"D\")),\nSUM(VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D202,2)=\"Sc\",OR(C202=\"a\",C202=\"f\")),\nVLOOKUP(A202,Quantities[],Quantities!$I$2),\n\nIF(AND(B202=\"D\",C202=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B202=\"D\",B202=\"Q\"),\nSUM(VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A202,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\", VLOOKUP(A202,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D202,2)=\"Sc\",B202=\"A\",C202=\"d\",C202=\"f\")),\n(SUM(VLOOKUP($A202,Quantities[],Quantities!$P$2)*VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$R$2)*VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$T$2)*VLOOKUP($A202,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D202,2)=\"Sc\",OR(C202=\"a\",C202=\"f\")),\nVLOOKUP(A202,Quantities[],Quantities!$J$2),\n\nIF(AND(B202=\"D\",C202=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A202,Quantities[],Quantities!$S$2)),\n\nIF(AND(B202=\"D\", (VLOOKUP(A202,Quantities[],Quantities!$O$2)+VLOOKUP(A202,Quantities[],Quantities!$Q$2)+VLOOKUP(A202,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A202,Quantities[],Quantities!$P$2)*VLOOKUP(A202,Quantities[],Quantities!$O$2)\n+VLOOKUP(A202,Quantities[],Quantities!$R$2)*VLOOKUP(A202,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A202,Quantities[],Quantities!$T$2)*VLOOKUP(A202,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A202,Quantities[],Quantities!$O$2)+VLOOKUP(A202,Quantities[],Quantities!$Q$2)+VLOOKUP(A202,Quantities[],Quantities!$S$2)),\n\nIF($B202=\"Q\", (SUM(VLOOKUP($A202,Quantities[],Quantities!$P$2)*VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$R$2)*VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$T$2)*VLOOKUP($A202,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A202,Quantities[],Quantities!$O$2),VLOOKUP($A202,Quantities[],Quantities!$Q$2),VLOOKUP($A202,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A202,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D202,1)=\"U\",\"-\",VLOOKUP(D202,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A73","v":3006},"O","e",{"$f":"'Unit Rates'!$A$31","v":"U20"},"3006-O-e-U20",{"$f":"IF(D203=\"Comb1\",CONCATENATE(VLOOKUP(B203,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A203,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B203,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B203=\"B\",C203=\"a\"), \" Scraper Grading\", \"\"),\nIF(C203=\"b\",\"\",\"-\"),\nIF(C203=\"b\",\"\",VLOOKUP(A203,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\"\",VLOOKUP(C203,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A203,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A203,\"0\"),1)=\"5\",OR($C203=\"b\",$C203=\"f\")),\"\",VLOOKUP($A203,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A203,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C203=\"a\",C203=\"c\",C203=\"d\",C203=\"e\"),IF(OR(RIGHT(TEXT($A203,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A203,\"0\"),1)=\"5\"),VLOOKUP($A203,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A203,\"0\"),1)=\"5\",VLOOKUP($A203,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"286-2008-04 (5\" x 200') Well "},{"$f":"IF(LEFT(TEXT(A203,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A203,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C203=\"a\",C203=\"c\",C203=\"d\",C203=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A203,\"0\"),2)=\"00\",VLOOKUP(A203,Quantities[],Quantities!$B$2),\nIF(C203=\"f\",VLOOKUP(A203,Quantities[],Quantities!$B$2),\nVLOOKUP(A203,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D203,2)=\"Sc\",B203=\"A\",C203=\"d\"),AND(C203=\"f\",B203=\"D\")),\nSUM(VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D203,2)=\"Sc\",OR(C203=\"a\",C203=\"f\")),\nVLOOKUP(A203,Quantities[],Quantities!$I$2),\n\nIF(AND(B203=\"D\",C203=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B203=\"D\",B203=\"Q\"),\nSUM(VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A203,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\", VLOOKUP(A203,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D203,2)=\"Sc\",B203=\"A\",C203=\"d\",C203=\"f\")),\n(SUM(VLOOKUP($A203,Quantities[],Quantities!$P$2)*VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$R$2)*VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$T$2)*VLOOKUP($A203,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D203,2)=\"Sc\",OR(C203=\"a\",C203=\"f\")),\nVLOOKUP(A203,Quantities[],Quantities!$J$2),\n\nIF(AND(B203=\"D\",C203=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A203,Quantities[],Quantities!$S$2)),\n\nIF(AND(B203=\"D\", (VLOOKUP(A203,Quantities[],Quantities!$O$2)+VLOOKUP(A203,Quantities[],Quantities!$Q$2)+VLOOKUP(A203,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A203,Quantities[],Quantities!$P$2)*VLOOKUP(A203,Quantities[],Quantities!$O$2)\n+VLOOKUP(A203,Quantities[],Quantities!$R$2)*VLOOKUP(A203,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A203,Quantities[],Quantities!$T$2)*VLOOKUP(A203,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A203,Quantities[],Quantities!$O$2)+VLOOKUP(A203,Quantities[],Quantities!$Q$2)+VLOOKUP(A203,Quantities[],Quantities!$S$2)),\n\nIF($B203=\"Q\", (SUM(VLOOKUP($A203,Quantities[],Quantities!$P$2)*VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$R$2)*VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$T$2)*VLOOKUP($A203,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A203,Quantities[],Quantities!$O$2),VLOOKUP($A203,Quantities[],Quantities!$Q$2),VLOOKUP($A203,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A203,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D203,1)=\"U\",\"-\",VLOOKUP(D203,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A74","v":3007},"O","e",{"$f":"'Unit Rates'!$A$31","v":"U20"},{"$f":"CONCATENATE(TEXT(A204,\"0\"),\"-\",B204,\"-\",C204,\"-\",D204)","v":"3007-O-e-U20"},{"$f":"IF(D204=\"Comb1\",CONCATENATE(VLOOKUP(B204,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A204,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B204,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B204=\"B\",C204=\"a\"), \" Scraper Grading\", \"\"),\nIF(C204=\"b\",\"\",\"-\"),\nIF(C204=\"b\",\"\",VLOOKUP(A204,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\"\",VLOOKUP(C204,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A204,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A204,\"0\"),1)=\"5\",OR($C204=\"b\",$C204=\"f\")),\"\",VLOOKUP($A204,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A204,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C204=\"a\",C204=\"c\",C204=\"d\",C204=\"e\"),IF(OR(RIGHT(TEXT($A204,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A204,\"0\"),1)=\"5\"),VLOOKUP($A204,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A204,\"0\"),1)=\"5\",VLOOKUP($A204,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"286-2008-05 (5\" x 200') Well "},{"$f":"IF(LEFT(TEXT(A204,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A204,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C204=\"a\",C204=\"c\",C204=\"d\",C204=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A204,\"0\"),2)=\"00\",VLOOKUP(A204,Quantities[],Quantities!$B$2),\nIF(C204=\"f\",VLOOKUP(A204,Quantities[],Quantities!$B$2),\nVLOOKUP(A204,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D204,2)=\"Sc\",B204=\"A\",C204=\"d\"),AND(C204=\"f\",B204=\"D\")),\nSUM(VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D204,2)=\"Sc\",OR(C204=\"a\",C204=\"f\")),\nVLOOKUP(A204,Quantities[],Quantities!$I$2),\n\nIF(AND(B204=\"D\",C204=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B204=\"D\",B204=\"Q\"),\nSUM(VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A204,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\", VLOOKUP(A204,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D204,2)=\"Sc\",B204=\"A\",C204=\"d\",C204=\"f\")),\n(SUM(VLOOKUP($A204,Quantities[],Quantities!$P$2)*VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$R$2)*VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$T$2)*VLOOKUP($A204,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D204,2)=\"Sc\",OR(C204=\"a\",C204=\"f\")),\nVLOOKUP(A204,Quantities[],Quantities!$J$2),\n\nIF(AND(B204=\"D\",C204=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A204,Quantities[],Quantities!$S$2)),\n\nIF(AND(B204=\"D\", (VLOOKUP(A204,Quantities[],Quantities!$O$2)+VLOOKUP(A204,Quantities[],Quantities!$Q$2)+VLOOKUP(A204,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A204,Quantities[],Quantities!$P$2)*VLOOKUP(A204,Quantities[],Quantities!$O$2)\n+VLOOKUP(A204,Quantities[],Quantities!$R$2)*VLOOKUP(A204,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A204,Quantities[],Quantities!$T$2)*VLOOKUP(A204,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A204,Quantities[],Quantities!$O$2)+VLOOKUP(A204,Quantities[],Quantities!$Q$2)+VLOOKUP(A204,Quantities[],Quantities!$S$2)),\n\nIF($B204=\"Q\", (SUM(VLOOKUP($A204,Quantities[],Quantities!$P$2)*VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$R$2)*VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$T$2)*VLOOKUP($A204,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A204,Quantities[],Quantities!$O$2),VLOOKUP($A204,Quantities[],Quantities!$Q$2),VLOOKUP($A204,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A204,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D204,1)=\"U\",\"-\",VLOOKUP(D204,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A75","v":3008},"O","e",{"$f":"'Unit Rates'!$A$31","v":"U20"},"3008-O-e-U20",{"$f":"IF(D205=\"Comb1\",CONCATENATE(VLOOKUP(B205,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A205,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B205,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B205=\"B\",C205=\"a\"), \" Scraper Grading\", \"\"),\nIF(C205=\"b\",\"\",\"-\"),\nIF(C205=\"b\",\"\",VLOOKUP(A205,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\"\",VLOOKUP(C205,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A205,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A205,\"0\"),1)=\"5\",OR($C205=\"b\",$C205=\"f\")),\"\",VLOOKUP($A205,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A205,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C205=\"a\",C205=\"c\",C205=\"d\",C205=\"e\"),IF(OR(RIGHT(TEXT($A205,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A205,\"0\"),1)=\"5\"),VLOOKUP($A205,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A205,\"0\"),1)=\"5\",VLOOKUP($A205,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"IF(LEFT(TEXT(A205,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A205,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C205=\"a\",C205=\"c\",C205=\"d\",C205=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A205,\"0\"),2)=\"00\",VLOOKUP(A205,Quantities[],Quantities!$B$2),\nIF(C205=\"f\",VLOOKUP(A205,Quantities[],Quantities!$B$2),\nVLOOKUP(A205,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D205,2)=\"Sc\",B205=\"A\",C205=\"d\"),AND(C205=\"f\",B205=\"D\")),\nSUM(VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D205,2)=\"Sc\",OR(C205=\"a\",C205=\"f\")),\nVLOOKUP(A205,Quantities[],Quantities!$I$2),\n\nIF(AND(B205=\"D\",C205=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B205=\"D\",B205=\"Q\"),\nSUM(VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A205,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\", VLOOKUP(A205,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D205,2)=\"Sc\",B205=\"A\",C205=\"d\",C205=\"f\")),\n(SUM(VLOOKUP($A205,Quantities[],Quantities!$P$2)*VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$R$2)*VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$T$2)*VLOOKUP($A205,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D205,2)=\"Sc\",OR(C205=\"a\",C205=\"f\")),\nVLOOKUP(A205,Quantities[],Quantities!$J$2),\n\nIF(AND(B205=\"D\",C205=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A205,Quantities[],Quantities!$S$2)),\n\nIF(AND(B205=\"D\", (VLOOKUP(A205,Quantities[],Quantities!$O$2)+VLOOKUP(A205,Quantities[],Quantities!$Q$2)+VLOOKUP(A205,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A205,Quantities[],Quantities!$P$2)*VLOOKUP(A205,Quantities[],Quantities!$O$2)\n+VLOOKUP(A205,Quantities[],Quantities!$R$2)*VLOOKUP(A205,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A205,Quantities[],Quantities!$T$2)*VLOOKUP(A205,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A205,Quantities[],Quantities!$O$2)+VLOOKUP(A205,Quantities[],Quantities!$Q$2)+VLOOKUP(A205,Quantities[],Quantities!$S$2)),\n\nIF($B205=\"Q\", (SUM(VLOOKUP($A205,Quantities[],Quantities!$P$2)*VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$R$2)*VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$T$2)*VLOOKUP($A205,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A205,Quantities[],Quantities!$O$2),VLOOKUP($A205,Quantities[],Quantities!$Q$2),VLOOKUP($A205,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A205,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D205,1)=\"U\",\"-\",VLOOKUP(D205,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A76","v":3009},"N","e",{"$f":"'Unit Rates'!$A$30","v":"U19"},"3009-N-e-U19",{"$f":"IF(D206=\"Comb1\",CONCATENATE(VLOOKUP(B206,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A206,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B206,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B206=\"B\",C206=\"a\"), \" Scraper Grading\", \"\"),\nIF(C206=\"b\",\"\",\"-\"),\nIF(C206=\"b\",\"\",VLOOKUP(A206,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\"\",VLOOKUP(C206,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A206,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A206,\"0\"),1)=\"5\",OR($C206=\"b\",$C206=\"f\")),\"\",VLOOKUP($A206,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A206,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C206=\"a\",C206=\"c\",C206=\"d\",C206=\"e\"),IF(OR(RIGHT(TEXT($A206,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A206,\"0\"),1)=\"5\"),VLOOKUP($A206,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A206,\"0\"),1)=\"5\",VLOOKUP($A206,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Exploration Holes "},{"$f":"IF(LEFT(TEXT(A206,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A206,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C206=\"a\",C206=\"c\",C206=\"d\",C206=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A206,\"0\"),2)=\"00\",VLOOKUP(A206,Quantities[],Quantities!$B$2),\nIF(C206=\"f\",VLOOKUP(A206,Quantities[],Quantities!$B$2),\nVLOOKUP(A206,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D206,2)=\"Sc\",B206=\"A\",C206=\"d\"),AND(C206=\"f\",B206=\"D\")),\nSUM(VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D206,2)=\"Sc\",OR(C206=\"a\",C206=\"f\")),\nVLOOKUP(A206,Quantities[],Quantities!$I$2),\n\nIF(AND(B206=\"D\",C206=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B206=\"D\",B206=\"Q\"),\nSUM(VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A206,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\", VLOOKUP(A206,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D206,2)=\"Sc\",B206=\"A\",C206=\"d\",C206=\"f\")),\n(SUM(VLOOKUP($A206,Quantities[],Quantities!$P$2)*VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$R$2)*VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$T$2)*VLOOKUP($A206,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D206,2)=\"Sc\",OR(C206=\"a\",C206=\"f\")),\nVLOOKUP(A206,Quantities[],Quantities!$J$2),\n\nIF(AND(B206=\"D\",C206=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A206,Quantities[],Quantities!$S$2)),\n\nIF(AND(B206=\"D\", (VLOOKUP(A206,Quantities[],Quantities!$O$2)+VLOOKUP(A206,Quantities[],Quantities!$Q$2)+VLOOKUP(A206,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A206,Quantities[],Quantities!$P$2)*VLOOKUP(A206,Quantities[],Quantities!$O$2)\n+VLOOKUP(A206,Quantities[],Quantities!$R$2)*VLOOKUP(A206,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A206,Quantities[],Quantities!$T$2)*VLOOKUP(A206,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A206,Quantities[],Quantities!$O$2)+VLOOKUP(A206,Quantities[],Quantities!$Q$2)+VLOOKUP(A206,Quantities[],Quantities!$S$2)),\n\nIF($B206=\"Q\", (SUM(VLOOKUP($A206,Quantities[],Quantities!$P$2)*VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$R$2)*VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$T$2)*VLOOKUP($A206,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A206,Quantities[],Quantities!$O$2),VLOOKUP($A206,Quantities[],Quantities!$Q$2),VLOOKUP($A206,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A206,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D206,1)=\"U\",\"-\",VLOOKUP(D206,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A77","v":3100},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"3100-L-e-U33",{"$f":"IF(D207=\"Comb1\",CONCATENATE(VLOOKUP(B207,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A207,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B207,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B207=\"B\",C207=\"a\"), \" Scraper Grading\", \"\"),\nIF(C207=\"b\",\"\",\"-\"),\nIF(C207=\"b\",\"\",VLOOKUP(A207,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\"\",VLOOKUP(C207,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A207,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A207,\"0\"),1)=\"5\",OR($C207=\"b\",$C207=\"f\")),\"\",VLOOKUP($A207,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A207,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C207=\"a\",C207=\"c\",C207=\"d\",C207=\"e\"),IF(OR(RIGHT(TEXT($A207,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A207,\"0\"),1)=\"5\"),VLOOKUP($A207,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A207,\"0\"),1)=\"5\",VLOOKUP($A207,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Seep 5E Collection System"},{"$f":"IF(LEFT(TEXT(A207,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A207,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C207=\"a\",C207=\"c\",C207=\"d\",C207=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A207,\"0\"),2)=\"00\",VLOOKUP(A207,Quantities[],Quantities!$B$2),\nIF(C207=\"f\",VLOOKUP(A207,Quantities[],Quantities!$B$2),\nVLOOKUP(A207,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D207,2)=\"Sc\",B207=\"A\",C207=\"d\"),AND(C207=\"f\",B207=\"D\")),\nSUM(VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D207,2)=\"Sc\",OR(C207=\"a\",C207=\"f\")),\nVLOOKUP(A207,Quantities[],Quantities!$I$2),\n\nIF(AND(B207=\"D\",C207=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B207=\"D\",B207=\"Q\"),\nSUM(VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A207,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\", VLOOKUP(A207,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D207,2)=\"Sc\",B207=\"A\",C207=\"d\",C207=\"f\")),\n(SUM(VLOOKUP($A207,Quantities[],Quantities!$P$2)*VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$R$2)*VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$T$2)*VLOOKUP($A207,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D207,2)=\"Sc\",OR(C207=\"a\",C207=\"f\")),\nVLOOKUP(A207,Quantities[],Quantities!$J$2),\n\nIF(AND(B207=\"D\",C207=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A207,Quantities[],Quantities!$S$2)),\n\nIF(AND(B207=\"D\", (VLOOKUP(A207,Quantities[],Quantities!$O$2)+VLOOKUP(A207,Quantities[],Quantities!$Q$2)+VLOOKUP(A207,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A207,Quantities[],Quantities!$P$2)*VLOOKUP(A207,Quantities[],Quantities!$O$2)\n+VLOOKUP(A207,Quantities[],Quantities!$R$2)*VLOOKUP(A207,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A207,Quantities[],Quantities!$T$2)*VLOOKUP(A207,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A207,Quantities[],Quantities!$O$2)+VLOOKUP(A207,Quantities[],Quantities!$Q$2)+VLOOKUP(A207,Quantities[],Quantities!$S$2)),\n\nIF($B207=\"Q\", (SUM(VLOOKUP($A207,Quantities[],Quantities!$P$2)*VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$R$2)*VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$T$2)*VLOOKUP($A207,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A207,Quantities[],Quantities!$O$2),VLOOKUP($A207,Quantities[],Quantities!$Q$2),VLOOKUP($A207,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A207,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D207,1)=\"U\",\"-\",VLOOKUP(D207,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A46","v":2501},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2501-L-e-U33",{"$f":"IF(D208=\"Comb1\",CONCATENATE(VLOOKUP(B208,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A208,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B208,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B208=\"B\",C208=\"a\"), \" Scraper Grading\", \"\"),\nIF(C208=\"b\",\"\",\"-\"),\nIF(C208=\"b\",\"\",VLOOKUP(A208,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\"\",VLOOKUP(C208,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A208,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A208,\"0\"),1)=\"5\",OR($C208=\"b\",$C208=\"f\")),\"\",VLOOKUP($A208,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A208,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C208=\"a\",C208=\"c\",C208=\"d\",C208=\"e\"),IF(OR(RIGHT(TEXT($A208,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A208,\"0\"),1)=\"5\"),VLOOKUP($A208,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A208,\"0\"),1)=\"5\",VLOOKUP($A208,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A208,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A208,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C208=\"a\",C208=\"c\",C208=\"d\",C208=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A208,\"0\"),2)=\"00\",VLOOKUP(A208,Quantities[],Quantities!$B$2),\nIF(C208=\"f\",VLOOKUP(A208,Quantities[],Quantities!$B$2),\nVLOOKUP(A208,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D208,2)=\"Sc\",B208=\"A\",C208=\"d\"),AND(C208=\"f\",B208=\"D\")),\nSUM(VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D208,2)=\"Sc\",OR(C208=\"a\",C208=\"f\")),\nVLOOKUP(A208,Quantities[],Quantities!$I$2),\n\nIF(AND(B208=\"D\",C208=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B208=\"D\",B208=\"Q\"),\nSUM(VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A208,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\", VLOOKUP(A208,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D208,2)=\"Sc\",B208=\"A\",C208=\"d\",C208=\"f\")),\n(SUM(VLOOKUP($A208,Quantities[],Quantities!$P$2)*VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$R$2)*VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$T$2)*VLOOKUP($A208,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D208,2)=\"Sc\",OR(C208=\"a\",C208=\"f\")),\nVLOOKUP(A208,Quantities[],Quantities!$J$2),\n\nIF(AND(B208=\"D\",C208=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A208,Quantities[],Quantities!$S$2)),\n\nIF(AND(B208=\"D\", (VLOOKUP(A208,Quantities[],Quantities!$O$2)+VLOOKUP(A208,Quantities[],Quantities!$Q$2)+VLOOKUP(A208,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A208,Quantities[],Quantities!$P$2)*VLOOKUP(A208,Quantities[],Quantities!$O$2)\n+VLOOKUP(A208,Quantities[],Quantities!$R$2)*VLOOKUP(A208,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A208,Quantities[],Quantities!$T$2)*VLOOKUP(A208,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A208,Quantities[],Quantities!$O$2)+VLOOKUP(A208,Quantities[],Quantities!$Q$2)+VLOOKUP(A208,Quantities[],Quantities!$S$2)),\n\nIF($B208=\"Q\", (SUM(VLOOKUP($A208,Quantities[],Quantities!$P$2)*VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$R$2)*VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$T$2)*VLOOKUP($A208,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A208,Quantities[],Quantities!$O$2),VLOOKUP($A208,Quantities[],Quantities!$Q$2),VLOOKUP($A208,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A208,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D208,1)=\"U\",\"-\",VLOOKUP(D208,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A47","v":2502},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2502-L-e-U33",{"$f":"IF(D209=\"Comb1\",CONCATENATE(VLOOKUP(B209,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A209,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B209,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B209=\"B\",C209=\"a\"), \" Scraper Grading\", \"\"),\nIF(C209=\"b\",\"\",\"-\"),\nIF(C209=\"b\",\"\",VLOOKUP(A209,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\"\",VLOOKUP(C209,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A209,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A209,\"0\"),1)=\"5\",OR($C209=\"b\",$C209=\"f\")),\"\",VLOOKUP($A209,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A209,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C209=\"a\",C209=\"c\",C209=\"d\",C209=\"e\"),IF(OR(RIGHT(TEXT($A209,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A209,\"0\"),1)=\"5\"),VLOOKUP($A209,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A209,\"0\"),1)=\"5\",VLOOKUP($A209,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A209,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A209,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C209=\"a\",C209=\"c\",C209=\"d\",C209=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A209,\"0\"),2)=\"00\",VLOOKUP(A209,Quantities[],Quantities!$B$2),\nIF(C209=\"f\",VLOOKUP(A209,Quantities[],Quantities!$B$2),\nVLOOKUP(A209,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D209,2)=\"Sc\",B209=\"A\",C209=\"d\"),AND(C209=\"f\",B209=\"D\")),\nSUM(VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D209,2)=\"Sc\",OR(C209=\"a\",C209=\"f\")),\nVLOOKUP(A209,Quantities[],Quantities!$I$2),\n\nIF(AND(B209=\"D\",C209=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B209=\"D\",B209=\"Q\"),\nSUM(VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A209,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\", VLOOKUP(A209,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D209,2)=\"Sc\",B209=\"A\",C209=\"d\",C209=\"f\")),\n(SUM(VLOOKUP($A209,Quantities[],Quantities!$P$2)*VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$R$2)*VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$T$2)*VLOOKUP($A209,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D209,2)=\"Sc\",OR(C209=\"a\",C209=\"f\")),\nVLOOKUP(A209,Quantities[],Quantities!$J$2),\n\nIF(AND(B209=\"D\",C209=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A209,Quantities[],Quantities!$S$2)),\n\nIF(AND(B209=\"D\", (VLOOKUP(A209,Quantities[],Quantities!$O$2)+VLOOKUP(A209,Quantities[],Quantities!$Q$2)+VLOOKUP(A209,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A209,Quantities[],Quantities!$P$2)*VLOOKUP(A209,Quantities[],Quantities!$O$2)\n+VLOOKUP(A209,Quantities[],Quantities!$R$2)*VLOOKUP(A209,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A209,Quantities[],Quantities!$T$2)*VLOOKUP(A209,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A209,Quantities[],Quantities!$O$2)+VLOOKUP(A209,Quantities[],Quantities!$Q$2)+VLOOKUP(A209,Quantities[],Quantities!$S$2)),\n\nIF($B209=\"Q\", (SUM(VLOOKUP($A209,Quantities[],Quantities!$P$2)*VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$R$2)*VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$T$2)*VLOOKUP($A209,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A209,Quantities[],Quantities!$O$2),VLOOKUP($A209,Quantities[],Quantities!$Q$2),VLOOKUP($A209,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A209,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D209,1)=\"U\",\"-\",VLOOKUP(D209,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A48","v":2503},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2503-L-e-U33",{"$f":"IF(D210=\"Comb1\",CONCATENATE(VLOOKUP(B210,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A210,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B210,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B210=\"B\",C210=\"a\"), \" Scraper Grading\", \"\"),\nIF(C210=\"b\",\"\",\"-\"),\nIF(C210=\"b\",\"\",VLOOKUP(A210,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\"\",VLOOKUP(C210,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A210,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A210,\"0\"),1)=\"5\",OR($C210=\"b\",$C210=\"f\")),\"\",VLOOKUP($A210,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A210,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C210=\"a\",C210=\"c\",C210=\"d\",C210=\"e\"),IF(OR(RIGHT(TEXT($A210,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A210,\"0\"),1)=\"5\"),VLOOKUP($A210,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A210,\"0\"),1)=\"5\",VLOOKUP($A210,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A210,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A210,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C210=\"a\",C210=\"c\",C210=\"d\",C210=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A210,\"0\"),2)=\"00\",VLOOKUP(A210,Quantities[],Quantities!$B$2),\nIF(C210=\"f\",VLOOKUP(A210,Quantities[],Quantities!$B$2),\nVLOOKUP(A210,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D210,2)=\"Sc\",B210=\"A\",C210=\"d\"),AND(C210=\"f\",B210=\"D\")),\nSUM(VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D210,2)=\"Sc\",OR(C210=\"a\",C210=\"f\")),\nVLOOKUP(A210,Quantities[],Quantities!$I$2),\n\nIF(AND(B210=\"D\",C210=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B210=\"D\",B210=\"Q\"),\nSUM(VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A210,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\", VLOOKUP(A210,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D210,2)=\"Sc\",B210=\"A\",C210=\"d\",C210=\"f\")),\n(SUM(VLOOKUP($A210,Quantities[],Quantities!$P$2)*VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$R$2)*VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$T$2)*VLOOKUP($A210,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D210,2)=\"Sc\",OR(C210=\"a\",C210=\"f\")),\nVLOOKUP(A210,Quantities[],Quantities!$J$2),\n\nIF(AND(B210=\"D\",C210=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A210,Quantities[],Quantities!$S$2)),\n\nIF(AND(B210=\"D\", (VLOOKUP(A210,Quantities[],Quantities!$O$2)+VLOOKUP(A210,Quantities[],Quantities!$Q$2)+VLOOKUP(A210,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A210,Quantities[],Quantities!$P$2)*VLOOKUP(A210,Quantities[],Quantities!$O$2)\n+VLOOKUP(A210,Quantities[],Quantities!$R$2)*VLOOKUP(A210,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A210,Quantities[],Quantities!$T$2)*VLOOKUP(A210,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A210,Quantities[],Quantities!$O$2)+VLOOKUP(A210,Quantities[],Quantities!$Q$2)+VLOOKUP(A210,Quantities[],Quantities!$S$2)),\n\nIF($B210=\"Q\", (SUM(VLOOKUP($A210,Quantities[],Quantities!$P$2)*VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$R$2)*VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$T$2)*VLOOKUP($A210,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A210,Quantities[],Quantities!$O$2),VLOOKUP($A210,Quantities[],Quantities!$Q$2),VLOOKUP($A210,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A210,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D210,1)=\"U\",\"-\",VLOOKUP(D210,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A49","v":2504},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2504-L-e-U33",{"$f":"IF(D211=\"Comb1\",CONCATENATE(VLOOKUP(B211,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A211,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B211,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B211=\"B\",C211=\"a\"), \" Scraper Grading\", \"\"),\nIF(C211=\"b\",\"\",\"-\"),\nIF(C211=\"b\",\"\",VLOOKUP(A211,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\"\",VLOOKUP(C211,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A211,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A211,\"0\"),1)=\"5\",OR($C211=\"b\",$C211=\"f\")),\"\",VLOOKUP($A211,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A211,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C211=\"a\",C211=\"c\",C211=\"d\",C211=\"e\"),IF(OR(RIGHT(TEXT($A211,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A211,\"0\"),1)=\"5\"),VLOOKUP($A211,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A211,\"0\"),1)=\"5\",VLOOKUP($A211,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A211,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A211,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C211=\"a\",C211=\"c\",C211=\"d\",C211=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A211,\"0\"),2)=\"00\",VLOOKUP(A211,Quantities[],Quantities!$B$2),\nIF(C211=\"f\",VLOOKUP(A211,Quantities[],Quantities!$B$2),\nVLOOKUP(A211,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D211,2)=\"Sc\",B211=\"A\",C211=\"d\"),AND(C211=\"f\",B211=\"D\")),\nSUM(VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D211,2)=\"Sc\",OR(C211=\"a\",C211=\"f\")),\nVLOOKUP(A211,Quantities[],Quantities!$I$2),\n\nIF(AND(B211=\"D\",C211=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B211=\"D\",B211=\"Q\"),\nSUM(VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A211,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\", VLOOKUP(A211,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D211,2)=\"Sc\",B211=\"A\",C211=\"d\",C211=\"f\")),\n(SUM(VLOOKUP($A211,Quantities[],Quantities!$P$2)*VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$R$2)*VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$T$2)*VLOOKUP($A211,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D211,2)=\"Sc\",OR(C211=\"a\",C211=\"f\")),\nVLOOKUP(A211,Quantities[],Quantities!$J$2),\n\nIF(AND(B211=\"D\",C211=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A211,Quantities[],Quantities!$S$2)),\n\nIF(AND(B211=\"D\", (VLOOKUP(A211,Quantities[],Quantities!$O$2)+VLOOKUP(A211,Quantities[],Quantities!$Q$2)+VLOOKUP(A211,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A211,Quantities[],Quantities!$P$2)*VLOOKUP(A211,Quantities[],Quantities!$O$2)\n+VLOOKUP(A211,Quantities[],Quantities!$R$2)*VLOOKUP(A211,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A211,Quantities[],Quantities!$T$2)*VLOOKUP(A211,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A211,Quantities[],Quantities!$O$2)+VLOOKUP(A211,Quantities[],Quantities!$Q$2)+VLOOKUP(A211,Quantities[],Quantities!$S$2)),\n\nIF($B211=\"Q\", (SUM(VLOOKUP($A211,Quantities[],Quantities!$P$2)*VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$R$2)*VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$T$2)*VLOOKUP($A211,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A211,Quantities[],Quantities!$O$2),VLOOKUP($A211,Quantities[],Quantities!$Q$2),VLOOKUP($A211,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A211,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D211,1)=\"U\",\"-\",VLOOKUP(D211,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A50","v":2505},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2505-L-e-U33",{"$f":"IF(D212=\"Comb1\",CONCATENATE(VLOOKUP(B212,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A212,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B212,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B212=\"B\",C212=\"a\"), \" Scraper Grading\", \"\"),\nIF(C212=\"b\",\"\",\"-\"),\nIF(C212=\"b\",\"\",VLOOKUP(A212,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\"\",VLOOKUP(C212,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A212,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A212,\"0\"),1)=\"5\",OR($C212=\"b\",$C212=\"f\")),\"\",VLOOKUP($A212,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A212,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C212=\"a\",C212=\"c\",C212=\"d\",C212=\"e\"),IF(OR(RIGHT(TEXT($A212,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A212,\"0\"),1)=\"5\"),VLOOKUP($A212,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A212,\"0\"),1)=\"5\",VLOOKUP($A212,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A212,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A212,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C212=\"a\",C212=\"c\",C212=\"d\",C212=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A212,\"0\"),2)=\"00\",VLOOKUP(A212,Quantities[],Quantities!$B$2),\nIF(C212=\"f\",VLOOKUP(A212,Quantities[],Quantities!$B$2),\nVLOOKUP(A212,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D212,2)=\"Sc\",B212=\"A\",C212=\"d\"),AND(C212=\"f\",B212=\"D\")),\nSUM(VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D212,2)=\"Sc\",OR(C212=\"a\",C212=\"f\")),\nVLOOKUP(A212,Quantities[],Quantities!$I$2),\n\nIF(AND(B212=\"D\",C212=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B212=\"D\",B212=\"Q\"),\nSUM(VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A212,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\", VLOOKUP(A212,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D212,2)=\"Sc\",B212=\"A\",C212=\"d\",C212=\"f\")),\n(SUM(VLOOKUP($A212,Quantities[],Quantities!$P$2)*VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$R$2)*VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$T$2)*VLOOKUP($A212,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D212,2)=\"Sc\",OR(C212=\"a\",C212=\"f\")),\nVLOOKUP(A212,Quantities[],Quantities!$J$2),\n\nIF(AND(B212=\"D\",C212=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A212,Quantities[],Quantities!$S$2)),\n\nIF(AND(B212=\"D\", (VLOOKUP(A212,Quantities[],Quantities!$O$2)+VLOOKUP(A212,Quantities[],Quantities!$Q$2)+VLOOKUP(A212,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A212,Quantities[],Quantities!$P$2)*VLOOKUP(A212,Quantities[],Quantities!$O$2)\n+VLOOKUP(A212,Quantities[],Quantities!$R$2)*VLOOKUP(A212,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A212,Quantities[],Quantities!$T$2)*VLOOKUP(A212,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A212,Quantities[],Quantities!$O$2)+VLOOKUP(A212,Quantities[],Quantities!$Q$2)+VLOOKUP(A212,Quantities[],Quantities!$S$2)),\n\nIF($B212=\"Q\", (SUM(VLOOKUP($A212,Quantities[],Quantities!$P$2)*VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$R$2)*VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$T$2)*VLOOKUP($A212,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A212,Quantities[],Quantities!$O$2),VLOOKUP($A212,Quantities[],Quantities!$Q$2),VLOOKUP($A212,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A212,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D212,1)=\"U\",\"-\",VLOOKUP(D212,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A51","v":2506},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2506-L-e-U33",{"$f":"IF(D213=\"Comb1\",CONCATENATE(VLOOKUP(B213,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A213,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B213,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B213=\"B\",C213=\"a\"), \" Scraper Grading\", \"\"),\nIF(C213=\"b\",\"\",\"-\"),\nIF(C213=\"b\",\"\",VLOOKUP(A213,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\"\",VLOOKUP(C213,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A213,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A213,\"0\"),1)=\"5\",OR($C213=\"b\",$C213=\"f\")),\"\",VLOOKUP($A213,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A213,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C213=\"a\",C213=\"c\",C213=\"d\",C213=\"e\"),IF(OR(RIGHT(TEXT($A213,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A213,\"0\"),1)=\"5\"),VLOOKUP($A213,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A213,\"0\"),1)=\"5\",VLOOKUP($A213,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A213,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A213,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C213=\"a\",C213=\"c\",C213=\"d\",C213=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A213,\"0\"),2)=\"00\",VLOOKUP(A213,Quantities[],Quantities!$B$2),\nIF(C213=\"f\",VLOOKUP(A213,Quantities[],Quantities!$B$2),\nVLOOKUP(A213,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D213,2)=\"Sc\",B213=\"A\",C213=\"d\"),AND(C213=\"f\",B213=\"D\")),\nSUM(VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D213,2)=\"Sc\",OR(C213=\"a\",C213=\"f\")),\nVLOOKUP(A213,Quantities[],Quantities!$I$2),\n\nIF(AND(B213=\"D\",C213=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B213=\"D\",B213=\"Q\"),\nSUM(VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A213,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\", VLOOKUP(A213,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D213,2)=\"Sc\",B213=\"A\",C213=\"d\",C213=\"f\")),\n(SUM(VLOOKUP($A213,Quantities[],Quantities!$P$2)*VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$R$2)*VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$T$2)*VLOOKUP($A213,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D213,2)=\"Sc\",OR(C213=\"a\",C213=\"f\")),\nVLOOKUP(A213,Quantities[],Quantities!$J$2),\n\nIF(AND(B213=\"D\",C213=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A213,Quantities[],Quantities!$S$2)),\n\nIF(AND(B213=\"D\", (VLOOKUP(A213,Quantities[],Quantities!$O$2)+VLOOKUP(A213,Quantities[],Quantities!$Q$2)+VLOOKUP(A213,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A213,Quantities[],Quantities!$P$2)*VLOOKUP(A213,Quantities[],Quantities!$O$2)\n+VLOOKUP(A213,Quantities[],Quantities!$R$2)*VLOOKUP(A213,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A213,Quantities[],Quantities!$T$2)*VLOOKUP(A213,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A213,Quantities[],Quantities!$O$2)+VLOOKUP(A213,Quantities[],Quantities!$Q$2)+VLOOKUP(A213,Quantities[],Quantities!$S$2)),\n\nIF($B213=\"Q\", (SUM(VLOOKUP($A213,Quantities[],Quantities!$P$2)*VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$R$2)*VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$T$2)*VLOOKUP($A213,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A213,Quantities[],Quantities!$O$2),VLOOKUP($A213,Quantities[],Quantities!$Q$2),VLOOKUP($A213,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A213,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D213,1)=\"U\",\"-\",VLOOKUP(D213,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A52","v":2507},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2507-L-e-U33",{"$f":"IF(D214=\"Comb1\",CONCATENATE(VLOOKUP(B214,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A214,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B214,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B214=\"B\",C214=\"a\"), \" Scraper Grading\", \"\"),\nIF(C214=\"b\",\"\",\"-\"),\nIF(C214=\"b\",\"\",VLOOKUP(A214,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\"\",VLOOKUP(C214,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A214,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A214,\"0\"),1)=\"5\",OR($C214=\"b\",$C214=\"f\")),\"\",VLOOKUP($A214,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A214,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C214=\"a\",C214=\"c\",C214=\"d\",C214=\"e\"),IF(OR(RIGHT(TEXT($A214,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A214,\"0\"),1)=\"5\"),VLOOKUP($A214,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A214,\"0\"),1)=\"5\",VLOOKUP($A214,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A214,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A214,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C214=\"a\",C214=\"c\",C214=\"d\",C214=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A214,\"0\"),2)=\"00\",VLOOKUP(A214,Quantities[],Quantities!$B$2),\nIF(C214=\"f\",VLOOKUP(A214,Quantities[],Quantities!$B$2),\nVLOOKUP(A214,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D214,2)=\"Sc\",B214=\"A\",C214=\"d\"),AND(C214=\"f\",B214=\"D\")),\nSUM(VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D214,2)=\"Sc\",OR(C214=\"a\",C214=\"f\")),\nVLOOKUP(A214,Quantities[],Quantities!$I$2),\n\nIF(AND(B214=\"D\",C214=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B214=\"D\",B214=\"Q\"),\nSUM(VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A214,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\", VLOOKUP(A214,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D214,2)=\"Sc\",B214=\"A\",C214=\"d\",C214=\"f\")),\n(SUM(VLOOKUP($A214,Quantities[],Quantities!$P$2)*VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$R$2)*VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$T$2)*VLOOKUP($A214,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D214,2)=\"Sc\",OR(C214=\"a\",C214=\"f\")),\nVLOOKUP(A214,Quantities[],Quantities!$J$2),\n\nIF(AND(B214=\"D\",C214=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A214,Quantities[],Quantities!$S$2)),\n\nIF(AND(B214=\"D\", (VLOOKUP(A214,Quantities[],Quantities!$O$2)+VLOOKUP(A214,Quantities[],Quantities!$Q$2)+VLOOKUP(A214,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A214,Quantities[],Quantities!$P$2)*VLOOKUP(A214,Quantities[],Quantities!$O$2)\n+VLOOKUP(A214,Quantities[],Quantities!$R$2)*VLOOKUP(A214,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A214,Quantities[],Quantities!$T$2)*VLOOKUP(A214,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A214,Quantities[],Quantities!$O$2)+VLOOKUP(A214,Quantities[],Quantities!$Q$2)+VLOOKUP(A214,Quantities[],Quantities!$S$2)),\n\nIF($B214=\"Q\", (SUM(VLOOKUP($A214,Quantities[],Quantities!$P$2)*VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$R$2)*VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$T$2)*VLOOKUP($A214,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A214,Quantities[],Quantities!$O$2),VLOOKUP($A214,Quantities[],Quantities!$Q$2),VLOOKUP($A214,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A214,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D214,1)=\"U\",\"-\",VLOOKUP(D214,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A53","v":2508},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2508-L-e-U33",{"$f":"IF(D215=\"Comb1\",CONCATENATE(VLOOKUP(B215,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A215,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B215,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B215=\"B\",C215=\"a\"), \" Scraper Grading\", \"\"),\nIF(C215=\"b\",\"\",\"-\"),\nIF(C215=\"b\",\"\",VLOOKUP(A215,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\"\",VLOOKUP(C215,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A215,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A215,\"0\"),1)=\"5\",OR($C215=\"b\",$C215=\"f\")),\"\",VLOOKUP($A215,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A215,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C215=\"a\",C215=\"c\",C215=\"d\",C215=\"e\"),IF(OR(RIGHT(TEXT($A215,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A215,\"0\"),1)=\"5\"),VLOOKUP($A215,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A215,\"0\"),1)=\"5\",VLOOKUP($A215,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A215,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A215,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C215=\"a\",C215=\"c\",C215=\"d\",C215=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A215,\"0\"),2)=\"00\",VLOOKUP(A215,Quantities[],Quantities!$B$2),\nIF(C215=\"f\",VLOOKUP(A215,Quantities[],Quantities!$B$2),\nVLOOKUP(A215,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D215,2)=\"Sc\",B215=\"A\",C215=\"d\"),AND(C215=\"f\",B215=\"D\")),\nSUM(VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D215,2)=\"Sc\",OR(C215=\"a\",C215=\"f\")),\nVLOOKUP(A215,Quantities[],Quantities!$I$2),\n\nIF(AND(B215=\"D\",C215=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B215=\"D\",B215=\"Q\"),\nSUM(VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A215,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\", VLOOKUP(A215,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D215,2)=\"Sc\",B215=\"A\",C215=\"d\",C215=\"f\")),\n(SUM(VLOOKUP($A215,Quantities[],Quantities!$P$2)*VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$R$2)*VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$T$2)*VLOOKUP($A215,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D215,2)=\"Sc\",OR(C215=\"a\",C215=\"f\")),\nVLOOKUP(A215,Quantities[],Quantities!$J$2),\n\nIF(AND(B215=\"D\",C215=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A215,Quantities[],Quantities!$S$2)),\n\nIF(AND(B215=\"D\", (VLOOKUP(A215,Quantities[],Quantities!$O$2)+VLOOKUP(A215,Quantities[],Quantities!$Q$2)+VLOOKUP(A215,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A215,Quantities[],Quantities!$P$2)*VLOOKUP(A215,Quantities[],Quantities!$O$2)\n+VLOOKUP(A215,Quantities[],Quantities!$R$2)*VLOOKUP(A215,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A215,Quantities[],Quantities!$T$2)*VLOOKUP(A215,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A215,Quantities[],Quantities!$O$2)+VLOOKUP(A215,Quantities[],Quantities!$Q$2)+VLOOKUP(A215,Quantities[],Quantities!$S$2)),\n\nIF($B215=\"Q\", (SUM(VLOOKUP($A215,Quantities[],Quantities!$P$2)*VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$R$2)*VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$T$2)*VLOOKUP($A215,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A215,Quantities[],Quantities!$O$2),VLOOKUP($A215,Quantities[],Quantities!$Q$2),VLOOKUP($A215,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A215,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D215,1)=\"U\",\"-\",VLOOKUP(D215,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A54","v":2509},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2509-L-e-U33",{"$f":"IF(D216=\"Comb1\",CONCATENATE(VLOOKUP(B216,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A216,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B216,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B216=\"B\",C216=\"a\"), \" Scraper Grading\", \"\"),\nIF(C216=\"b\",\"\",\"-\"),\nIF(C216=\"b\",\"\",VLOOKUP(A216,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\"\",VLOOKUP(C216,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A216,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A216,\"0\"),1)=\"5\",OR($C216=\"b\",$C216=\"f\")),\"\",VLOOKUP($A216,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A216,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C216=\"a\",C216=\"c\",C216=\"d\",C216=\"e\"),IF(OR(RIGHT(TEXT($A216,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A216,\"0\"),1)=\"5\"),VLOOKUP($A216,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A216,\"0\"),1)=\"5\",VLOOKUP($A216,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A216,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A216,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C216=\"a\",C216=\"c\",C216=\"d\",C216=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A216,\"0\"),2)=\"00\",VLOOKUP(A216,Quantities[],Quantities!$B$2),\nIF(C216=\"f\",VLOOKUP(A216,Quantities[],Quantities!$B$2),\nVLOOKUP(A216,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D216,2)=\"Sc\",B216=\"A\",C216=\"d\"),AND(C216=\"f\",B216=\"D\")),\nSUM(VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D216,2)=\"Sc\",OR(C216=\"a\",C216=\"f\")),\nVLOOKUP(A216,Quantities[],Quantities!$I$2),\n\nIF(AND(B216=\"D\",C216=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B216=\"D\",B216=\"Q\"),\nSUM(VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A216,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\", VLOOKUP(A216,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D216,2)=\"Sc\",B216=\"A\",C216=\"d\",C216=\"f\")),\n(SUM(VLOOKUP($A216,Quantities[],Quantities!$P$2)*VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$R$2)*VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$T$2)*VLOOKUP($A216,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D216,2)=\"Sc\",OR(C216=\"a\",C216=\"f\")),\nVLOOKUP(A216,Quantities[],Quantities!$J$2),\n\nIF(AND(B216=\"D\",C216=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A216,Quantities[],Quantities!$S$2)),\n\nIF(AND(B216=\"D\", (VLOOKUP(A216,Quantities[],Quantities!$O$2)+VLOOKUP(A216,Quantities[],Quantities!$Q$2)+VLOOKUP(A216,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A216,Quantities[],Quantities!$P$2)*VLOOKUP(A216,Quantities[],Quantities!$O$2)\n+VLOOKUP(A216,Quantities[],Quantities!$R$2)*VLOOKUP(A216,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A216,Quantities[],Quantities!$T$2)*VLOOKUP(A216,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A216,Quantities[],Quantities!$O$2)+VLOOKUP(A216,Quantities[],Quantities!$Q$2)+VLOOKUP(A216,Quantities[],Quantities!$S$2)),\n\nIF($B216=\"Q\", (SUM(VLOOKUP($A216,Quantities[],Quantities!$P$2)*VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$R$2)*VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$T$2)*VLOOKUP($A216,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A216,Quantities[],Quantities!$O$2),VLOOKUP($A216,Quantities[],Quantities!$Q$2),VLOOKUP($A216,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A216,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D216,1)=\"U\",\"-\",VLOOKUP(D216,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A55","v":2510},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2510-L-e-U33",{"$f":"IF(D217=\"Comb1\",CONCATENATE(VLOOKUP(B217,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A217,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B217,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B217=\"B\",C217=\"a\"), \" Scraper Grading\", \"\"),\nIF(C217=\"b\",\"\",\"-\"),\nIF(C217=\"b\",\"\",VLOOKUP(A217,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\"\",VLOOKUP(C217,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A217,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A217,\"0\"),1)=\"5\",OR($C217=\"b\",$C217=\"f\")),\"\",VLOOKUP($A217,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A217,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C217=\"a\",C217=\"c\",C217=\"d\",C217=\"e\"),IF(OR(RIGHT(TEXT($A217,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A217,\"0\"),1)=\"5\"),VLOOKUP($A217,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A217,\"0\"),1)=\"5\",VLOOKUP($A217,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A217,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A217,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C217=\"a\",C217=\"c\",C217=\"d\",C217=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A217,\"0\"),2)=\"00\",VLOOKUP(A217,Quantities[],Quantities!$B$2),\nIF(C217=\"f\",VLOOKUP(A217,Quantities[],Quantities!$B$2),\nVLOOKUP(A217,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D217,2)=\"Sc\",B217=\"A\",C217=\"d\"),AND(C217=\"f\",B217=\"D\")),\nSUM(VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D217,2)=\"Sc\",OR(C217=\"a\",C217=\"f\")),\nVLOOKUP(A217,Quantities[],Quantities!$I$2),\n\nIF(AND(B217=\"D\",C217=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B217=\"D\",B217=\"Q\"),\nSUM(VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A217,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\", VLOOKUP(A217,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D217,2)=\"Sc\",B217=\"A\",C217=\"d\",C217=\"f\")),\n(SUM(VLOOKUP($A217,Quantities[],Quantities!$P$2)*VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$R$2)*VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$T$2)*VLOOKUP($A217,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D217,2)=\"Sc\",OR(C217=\"a\",C217=\"f\")),\nVLOOKUP(A217,Quantities[],Quantities!$J$2),\n\nIF(AND(B217=\"D\",C217=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A217,Quantities[],Quantities!$S$2)),\n\nIF(AND(B217=\"D\", (VLOOKUP(A217,Quantities[],Quantities!$O$2)+VLOOKUP(A217,Quantities[],Quantities!$Q$2)+VLOOKUP(A217,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A217,Quantities[],Quantities!$P$2)*VLOOKUP(A217,Quantities[],Quantities!$O$2)\n+VLOOKUP(A217,Quantities[],Quantities!$R$2)*VLOOKUP(A217,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A217,Quantities[],Quantities!$T$2)*VLOOKUP(A217,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A217,Quantities[],Quantities!$O$2)+VLOOKUP(A217,Quantities[],Quantities!$Q$2)+VLOOKUP(A217,Quantities[],Quantities!$S$2)),\n\nIF($B217=\"Q\", (SUM(VLOOKUP($A217,Quantities[],Quantities!$P$2)*VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$R$2)*VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$T$2)*VLOOKUP($A217,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A217,Quantities[],Quantities!$O$2),VLOOKUP($A217,Quantities[],Quantities!$Q$2),VLOOKUP($A217,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A217,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D217,1)=\"U\",\"-\",VLOOKUP(D217,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A56","v":2511},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2511-L-e-U33",{"$f":"IF(D218=\"Comb1\",CONCATENATE(VLOOKUP(B218,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A218,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B218,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B218=\"B\",C218=\"a\"), \" Scraper Grading\", \"\"),\nIF(C218=\"b\",\"\",\"-\"),\nIF(C218=\"b\",\"\",VLOOKUP(A218,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\"\",VLOOKUP(C218,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A218,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A218,\"0\"),1)=\"5\",OR($C218=\"b\",$C218=\"f\")),\"\",VLOOKUP($A218,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A218,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C218=\"a\",C218=\"c\",C218=\"d\",C218=\"e\"),IF(OR(RIGHT(TEXT($A218,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A218,\"0\"),1)=\"5\"),VLOOKUP($A218,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A218,\"0\"),1)=\"5\",VLOOKUP($A218,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A218,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A218,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C218=\"a\",C218=\"c\",C218=\"d\",C218=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A218,\"0\"),2)=\"00\",VLOOKUP(A218,Quantities[],Quantities!$B$2),\nIF(C218=\"f\",VLOOKUP(A218,Quantities[],Quantities!$B$2),\nVLOOKUP(A218,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D218,2)=\"Sc\",B218=\"A\",C218=\"d\"),AND(C218=\"f\",B218=\"D\")),\nSUM(VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D218,2)=\"Sc\",OR(C218=\"a\",C218=\"f\")),\nVLOOKUP(A218,Quantities[],Quantities!$I$2),\n\nIF(AND(B218=\"D\",C218=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B218=\"D\",B218=\"Q\"),\nSUM(VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A218,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\", VLOOKUP(A218,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D218,2)=\"Sc\",B218=\"A\",C218=\"d\",C218=\"f\")),\n(SUM(VLOOKUP($A218,Quantities[],Quantities!$P$2)*VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$R$2)*VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$T$2)*VLOOKUP($A218,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D218,2)=\"Sc\",OR(C218=\"a\",C218=\"f\")),\nVLOOKUP(A218,Quantities[],Quantities!$J$2),\n\nIF(AND(B218=\"D\",C218=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A218,Quantities[],Quantities!$S$2)),\n\nIF(AND(B218=\"D\", (VLOOKUP(A218,Quantities[],Quantities!$O$2)+VLOOKUP(A218,Quantities[],Quantities!$Q$2)+VLOOKUP(A218,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A218,Quantities[],Quantities!$P$2)*VLOOKUP(A218,Quantities[],Quantities!$O$2)\n+VLOOKUP(A218,Quantities[],Quantities!$R$2)*VLOOKUP(A218,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A218,Quantities[],Quantities!$T$2)*VLOOKUP(A218,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A218,Quantities[],Quantities!$O$2)+VLOOKUP(A218,Quantities[],Quantities!$Q$2)+VLOOKUP(A218,Quantities[],Quantities!$S$2)),\n\nIF($B218=\"Q\", (SUM(VLOOKUP($A218,Quantities[],Quantities!$P$2)*VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$R$2)*VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$T$2)*VLOOKUP($A218,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A218,Quantities[],Quantities!$O$2),VLOOKUP($A218,Quantities[],Quantities!$Q$2),VLOOKUP($A218,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A218,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D218,1)=\"U\",\"-\",VLOOKUP(D218,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A57","v":2512},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},{"$f":"CONCATENATE(TEXT(A219,\"0\"),\"-\",B219,\"-\",C219,\"-\",D219)","v":"2512-L-e-U33"},{"$f":"IF(D219=\"Comb1\",CONCATENATE(VLOOKUP(B219,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A219,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B219,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B219=\"B\",C219=\"a\"), \" Scraper Grading\", \"\"),\nIF(C219=\"b\",\"\",\"-\"),\nIF(C219=\"b\",\"\",VLOOKUP(A219,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\"\",VLOOKUP(C219,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A219,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A219,\"0\"),1)=\"5\",OR($C219=\"b\",$C219=\"f\")),\"\",VLOOKUP($A219,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A219,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C219=\"a\",C219=\"c\",C219=\"d\",C219=\"e\"),IF(OR(RIGHT(TEXT($A219,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A219,\"0\"),1)=\"5\"),VLOOKUP($A219,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A219,\"0\"),1)=\"5\",VLOOKUP($A219,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A219,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A219,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C219=\"a\",C219=\"c\",C219=\"d\",C219=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A219,\"0\"),2)=\"00\",VLOOKUP(A219,Quantities[],Quantities!$B$2),\nIF(C219=\"f\",VLOOKUP(A219,Quantities[],Quantities!$B$2),\nVLOOKUP(A219,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D219,2)=\"Sc\",B219=\"A\",C219=\"d\"),AND(C219=\"f\",B219=\"D\")),\nSUM(VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D219,2)=\"Sc\",OR(C219=\"a\",C219=\"f\")),\nVLOOKUP(A219,Quantities[],Quantities!$I$2),\n\nIF(AND(B219=\"D\",C219=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B219=\"D\",B219=\"Q\"),\nSUM(VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A219,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\", VLOOKUP(A219,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D219,2)=\"Sc\",B219=\"A\",C219=\"d\",C219=\"f\")),\n(SUM(VLOOKUP($A219,Quantities[],Quantities!$P$2)*VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$R$2)*VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$T$2)*VLOOKUP($A219,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D219,2)=\"Sc\",OR(C219=\"a\",C219=\"f\")),\nVLOOKUP(A219,Quantities[],Quantities!$J$2),\n\nIF(AND(B219=\"D\",C219=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A219,Quantities[],Quantities!$S$2)),\n\nIF(AND(B219=\"D\", (VLOOKUP(A219,Quantities[],Quantities!$O$2)+VLOOKUP(A219,Quantities[],Quantities!$Q$2)+VLOOKUP(A219,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A219,Quantities[],Quantities!$P$2)*VLOOKUP(A219,Quantities[],Quantities!$O$2)\n+VLOOKUP(A219,Quantities[],Quantities!$R$2)*VLOOKUP(A219,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A219,Quantities[],Quantities!$T$2)*VLOOKUP(A219,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A219,Quantities[],Quantities!$O$2)+VLOOKUP(A219,Quantities[],Quantities!$Q$2)+VLOOKUP(A219,Quantities[],Quantities!$S$2)),\n\nIF($B219=\"Q\", (SUM(VLOOKUP($A219,Quantities[],Quantities!$P$2)*VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$R$2)*VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$T$2)*VLOOKUP($A219,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A219,Quantities[],Quantities!$O$2),VLOOKUP($A219,Quantities[],Quantities!$Q$2),VLOOKUP($A219,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A219,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D219,1)=\"U\",\"-\",VLOOKUP(D219,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A58","v":2513},"L","e",{"$f":"'Unit Rates'!$A$44","v":"U33"},"2513-L-e-U33",{"$f":"IF(D220=\"Comb1\",CONCATENATE(VLOOKUP(B220,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A220,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B220,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B220=\"B\",C220=\"a\"), \" Scraper Grading\", \"\"),\nIF(C220=\"b\",\"\",\"-\"),\nIF(C220=\"b\",\"\",VLOOKUP(A220,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\"\",VLOOKUP(C220,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A220,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A220,\"0\"),1)=\"5\",OR($C220=\"b\",$C220=\"f\")),\"\",VLOOKUP($A220,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A220,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C220=\"a\",C220=\"c\",C220=\"d\",C220=\"e\"),IF(OR(RIGHT(TEXT($A220,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A220,\"0\"),1)=\"5\"),VLOOKUP($A220,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A220,\"0\"),1)=\"5\",VLOOKUP($A220,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"3A Leach "},{"$f":"IF(LEFT(TEXT(A220,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A220,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C220=\"a\",C220=\"c\",C220=\"d\",C220=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A220,\"0\"),2)=\"00\",VLOOKUP(A220,Quantities[],Quantities!$B$2),\nIF(C220=\"f\",VLOOKUP(A220,Quantities[],Quantities!$B$2),\nVLOOKUP(A220,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D220,2)=\"Sc\",B220=\"A\",C220=\"d\"),AND(C220=\"f\",B220=\"D\")),\nSUM(VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D220,2)=\"Sc\",OR(C220=\"a\",C220=\"f\")),\nVLOOKUP(A220,Quantities[],Quantities!$I$2),\n\nIF(AND(B220=\"D\",C220=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B220=\"D\",B220=\"Q\"),\nSUM(VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A220,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\", VLOOKUP(A220,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D220,2)=\"Sc\",B220=\"A\",C220=\"d\",C220=\"f\")),\n(SUM(VLOOKUP($A220,Quantities[],Quantities!$P$2)*VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$R$2)*VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$T$2)*VLOOKUP($A220,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D220,2)=\"Sc\",OR(C220=\"a\",C220=\"f\")),\nVLOOKUP(A220,Quantities[],Quantities!$J$2),\n\nIF(AND(B220=\"D\",C220=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A220,Quantities[],Quantities!$S$2)),\n\nIF(AND(B220=\"D\", (VLOOKUP(A220,Quantities[],Quantities!$O$2)+VLOOKUP(A220,Quantities[],Quantities!$Q$2)+VLOOKUP(A220,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A220,Quantities[],Quantities!$P$2)*VLOOKUP(A220,Quantities[],Quantities!$O$2)\n+VLOOKUP(A220,Quantities[],Quantities!$R$2)*VLOOKUP(A220,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A220,Quantities[],Quantities!$T$2)*VLOOKUP(A220,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A220,Quantities[],Quantities!$O$2)+VLOOKUP(A220,Quantities[],Quantities!$Q$2)+VLOOKUP(A220,Quantities[],Quantities!$S$2)),\n\nIF($B220=\"Q\", (SUM(VLOOKUP($A220,Quantities[],Quantities!$P$2)*VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$R$2)*VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$T$2)*VLOOKUP($A220,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A220,Quantities[],Quantities!$O$2),VLOOKUP($A220,Quantities[],Quantities!$Q$2),VLOOKUP($A220,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A220,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D220,1)=\"U\",\"-\",VLOOKUP(D220,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$44","v":2400},"S","e",{"$f":"'Unit Rates'!$A$40","v":"U29"},"2400-S-e-U29",{"$f":"IF(D221=\"Comb1\",CONCATENATE(VLOOKUP(B221,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A221,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B221,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B221=\"B\",C221=\"a\"), \" Scraper Grading\", \"\"),\nIF(C221=\"b\",\"\",\"-\"),\nIF(C221=\"b\",\"\",VLOOKUP(A221,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\"\",VLOOKUP(C221,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A221,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A221,\"0\"),1)=\"5\",OR($C221=\"b\",$C221=\"f\")),\"\",VLOOKUP($A221,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A221,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C221=\"a\",C221=\"c\",C221=\"d\",C221=\"e\"),IF(OR(RIGHT(TEXT($A221,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A221,\"0\"),1)=\"5\"),VLOOKUP($A221,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A221,\"0\"),1)=\"5\",VLOOKUP($A221,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"IF(LEFT(TEXT(A221,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A221,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C221=\"a\",C221=\"c\",C221=\"d\",C221=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A221,\"0\"),2)=\"00\",VLOOKUP(A221,Quantities[],Quantities!$B$2),\nIF(C221=\"f\",VLOOKUP(A221,Quantities[],Quantities!$B$2),\nVLOOKUP(A221,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D221,2)=\"Sc\",B221=\"A\",C221=\"d\"),AND(C221=\"f\",B221=\"D\")),\nSUM(VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D221,2)=\"Sc\",OR(C221=\"a\",C221=\"f\")),\nVLOOKUP(A221,Quantities[],Quantities!$I$2),\n\nIF(AND(B221=\"D\",C221=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B221=\"D\",B221=\"Q\"),\nSUM(VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A221,Quantities[],Quantities!$G$2)\n))))","v":57500},{"$f":"IF(LEFT(D221,2)=\"Mg\", VLOOKUP(A221,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D221,2)=\"Sc\",B221=\"A\",C221=\"d\",C221=\"f\")),\n(SUM(VLOOKUP($A221,Quantities[],Quantities!$P$2)*VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$R$2)*VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$T$2)*VLOOKUP($A221,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D221,2)=\"Sc\",OR(C221=\"a\",C221=\"f\")),\nVLOOKUP(A221,Quantities[],Quantities!$J$2),\n\nIF(AND(B221=\"D\",C221=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A221,Quantities[],Quantities!$S$2)),\n\nIF(AND(B221=\"D\", (VLOOKUP(A221,Quantities[],Quantities!$O$2)+VLOOKUP(A221,Quantities[],Quantities!$Q$2)+VLOOKUP(A221,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A221,Quantities[],Quantities!$P$2)*VLOOKUP(A221,Quantities[],Quantities!$O$2)\n+VLOOKUP(A221,Quantities[],Quantities!$R$2)*VLOOKUP(A221,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A221,Quantities[],Quantities!$T$2)*VLOOKUP(A221,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A221,Quantities[],Quantities!$O$2)+VLOOKUP(A221,Quantities[],Quantities!$Q$2)+VLOOKUP(A221,Quantities[],Quantities!$S$2)),\n\nIF($B221=\"Q\", (SUM(VLOOKUP($A221,Quantities[],Quantities!$P$2)*VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$R$2)*VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$T$2)*VLOOKUP($A221,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A221,Quantities[],Quantities!$O$2),VLOOKUP($A221,Quantities[],Quantities!$Q$2),VLOOKUP($A221,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A221,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D221,1)=\"U\",\"-\",VLOOKUP(D221,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$44","v":2400},"U","e",{"$f":"'Unit Rates'!$A$41","v":"U30"},{"$f":"CONCATENATE(TEXT(A222,\"0\"),\"-\",B222,\"-\",C222,\"-\",D222)","v":"2400-U-e-U30"},{"$f":"IF(D222=\"Comb1\",CONCATENATE(VLOOKUP(B222,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A222,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B222,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B222=\"B\",C222=\"a\"), \" Scraper Grading\", \"\"),\nIF(C222=\"b\",\"\",\"-\"),\nIF(C222=\"b\",\"\",VLOOKUP(A222,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\"\",VLOOKUP(C222,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A222,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A222,\"0\"),1)=\"5\",OR($C222=\"b\",$C222=\"f\")),\"\",VLOOKUP($A222,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A222,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C222=\"a\",C222=\"c\",C222=\"d\",C222=\"e\"),IF(OR(RIGHT(TEXT($A222,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A222,\"0\"),1)=\"5\"),VLOOKUP($A222,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A222,\"0\"),1)=\"5\",VLOOKUP($A222,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"IF(LEFT(TEXT(A222,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A222,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C222=\"a\",C222=\"c\",C222=\"d\",C222=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A222,\"0\"),2)=\"00\",VLOOKUP(A222,Quantities[],Quantities!$B$2),\nIF(C222=\"f\",VLOOKUP(A222,Quantities[],Quantities!$B$2),\nVLOOKUP(A222,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D222,2)=\"Sc\",B222=\"A\",C222=\"d\"),AND(C222=\"f\",B222=\"D\")),\nSUM(VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D222,2)=\"Sc\",OR(C222=\"a\",C222=\"f\")),\nVLOOKUP(A222,Quantities[],Quantities!$I$2),\n\nIF(AND(B222=\"D\",C222=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B222=\"D\",B222=\"Q\"),\nSUM(VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A222,Quantities[],Quantities!$G$2)\n))))","v":57500},{"$f":"IF(LEFT(D222,2)=\"Mg\", VLOOKUP(A222,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D222,2)=\"Sc\",B222=\"A\",C222=\"d\",C222=\"f\")),\n(SUM(VLOOKUP($A222,Quantities[],Quantities!$P$2)*VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$R$2)*VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$T$2)*VLOOKUP($A222,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D222,2)=\"Sc\",OR(C222=\"a\",C222=\"f\")),\nVLOOKUP(A222,Quantities[],Quantities!$J$2),\n\nIF(AND(B222=\"D\",C222=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A222,Quantities[],Quantities!$S$2)),\n\nIF(AND(B222=\"D\", (VLOOKUP(A222,Quantities[],Quantities!$O$2)+VLOOKUP(A222,Quantities[],Quantities!$Q$2)+VLOOKUP(A222,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A222,Quantities[],Quantities!$P$2)*VLOOKUP(A222,Quantities[],Quantities!$O$2)\n+VLOOKUP(A222,Quantities[],Quantities!$R$2)*VLOOKUP(A222,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A222,Quantities[],Quantities!$T$2)*VLOOKUP(A222,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A222,Quantities[],Quantities!$O$2)+VLOOKUP(A222,Quantities[],Quantities!$Q$2)+VLOOKUP(A222,Quantities[],Quantities!$S$2)),\n\nIF($B222=\"Q\", (SUM(VLOOKUP($A222,Quantities[],Quantities!$P$2)*VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$R$2)*VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$T$2)*VLOOKUP($A222,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A222,Quantities[],Quantities!$O$2),VLOOKUP($A222,Quantities[],Quantities!$Q$2),VLOOKUP($A222,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A222,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D222,1)=\"U\",\"-\",VLOOKUP(D222,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$44","v":2400},"V","e",{"$f":"'Unit Rates'!$A$42","v":"U31"},"2400-V-e-U31",{"$f":"IF(D223=\"Comb1\",CONCATENATE(VLOOKUP(B223,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A223,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B223,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B223=\"B\",C223=\"a\"), \" Scraper Grading\", \"\"),\nIF(C223=\"b\",\"\",\"-\"),\nIF(C223=\"b\",\"\",VLOOKUP(A223,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\"\",VLOOKUP(C223,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A223,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A223,\"0\"),1)=\"5\",OR($C223=\"b\",$C223=\"f\")),\"\",VLOOKUP($A223,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A223,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C223=\"a\",C223=\"c\",C223=\"d\",C223=\"e\"),IF(OR(RIGHT(TEXT($A223,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A223,\"0\"),1)=\"5\"),VLOOKUP($A223,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A223,\"0\"),1)=\"5\",VLOOKUP($A223,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"IF(LEFT(TEXT(A223,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A223,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C223=\"a\",C223=\"c\",C223=\"d\",C223=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A223,\"0\"),2)=\"00\",VLOOKUP(A223,Quantities[],Quantities!$B$2),\nIF(C223=\"f\",VLOOKUP(A223,Quantities[],Quantities!$B$2),\nVLOOKUP(A223,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D223,2)=\"Sc\",B223=\"A\",C223=\"d\"),AND(C223=\"f\",B223=\"D\")),\nSUM(VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D223,2)=\"Sc\",OR(C223=\"a\",C223=\"f\")),\nVLOOKUP(A223,Quantities[],Quantities!$I$2),\n\nIF(AND(B223=\"D\",C223=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B223=\"D\",B223=\"Q\"),\nSUM(VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A223,Quantities[],Quantities!$G$2)\n))))","v":57500},{"$f":"IF(LEFT(D223,2)=\"Mg\", VLOOKUP(A223,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D223,2)=\"Sc\",B223=\"A\",C223=\"d\",C223=\"f\")),\n(SUM(VLOOKUP($A223,Quantities[],Quantities!$P$2)*VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$R$2)*VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$T$2)*VLOOKUP($A223,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D223,2)=\"Sc\",OR(C223=\"a\",C223=\"f\")),\nVLOOKUP(A223,Quantities[],Quantities!$J$2),\n\nIF(AND(B223=\"D\",C223=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A223,Quantities[],Quantities!$S$2)),\n\nIF(AND(B223=\"D\", (VLOOKUP(A223,Quantities[],Quantities!$O$2)+VLOOKUP(A223,Quantities[],Quantities!$Q$2)+VLOOKUP(A223,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A223,Quantities[],Quantities!$P$2)*VLOOKUP(A223,Quantities[],Quantities!$O$2)\n+VLOOKUP(A223,Quantities[],Quantities!$R$2)*VLOOKUP(A223,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A223,Quantities[],Quantities!$T$2)*VLOOKUP(A223,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A223,Quantities[],Quantities!$O$2)+VLOOKUP(A223,Quantities[],Quantities!$Q$2)+VLOOKUP(A223,Quantities[],Quantities!$S$2)),\n\nIF($B223=\"Q\", (SUM(VLOOKUP($A223,Quantities[],Quantities!$P$2)*VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$R$2)*VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$T$2)*VLOOKUP($A223,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A223,Quantities[],Quantities!$O$2),VLOOKUP($A223,Quantities[],Quantities!$Q$2),VLOOKUP($A223,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A223,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D223,1)=\"U\",\"-\",VLOOKUP(D223,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A67","v":2900},"S","e",{"$f":"'Unit Rates'!$A$40","v":"U29"},{"$f":"CONCATENATE(TEXT(A224,\"0\"),\"-\",B224,\"-\",C224,\"-\",D224)","v":"2900-S-e-U29"},{"$f":"IF(D224=\"Comb1\",CONCATENATE(VLOOKUP(B224,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A224,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B224,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B224=\"B\",C224=\"a\"), \" Scraper Grading\", \"\"),\nIF(C224=\"b\",\"\",\"-\"),\nIF(C224=\"b\",\"\",VLOOKUP(A224,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\"\",VLOOKUP(C224,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A224,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A224,\"0\"),1)=\"5\",OR($C224=\"b\",$C224=\"f\")),\"\",VLOOKUP($A224,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A224,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C224=\"a\",C224=\"c\",C224=\"d\",C224=\"e\"),IF(OR(RIGHT(TEXT($A224,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A224,\"0\"),1)=\"5\"),VLOOKUP($A224,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A224,\"0\"),1)=\"5\",VLOOKUP($A224,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(LEFT(TEXT(A224,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A224,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C224=\"a\",C224=\"c\",C224=\"d\",C224=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A224,\"0\"),2)=\"00\",VLOOKUP(A224,Quantities[],Quantities!$B$2),\nIF(C224=\"f\",VLOOKUP(A224,Quantities[],Quantities!$B$2),\nVLOOKUP(A224,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D224,2)=\"Sc\",B224=\"A\",C224=\"d\"),AND(C224=\"f\",B224=\"D\")),\nSUM(VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D224,2)=\"Sc\",OR(C224=\"a\",C224=\"f\")),\nVLOOKUP(A224,Quantities[],Quantities!$I$2),\n\nIF(AND(B224=\"D\",C224=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B224=\"D\",B224=\"Q\"),\nSUM(VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A224,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D224,2)=\"Mg\", VLOOKUP(A224,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D224,2)=\"Sc\",B224=\"A\",C224=\"d\",C224=\"f\")),\n(SUM(VLOOKUP($A224,Quantities[],Quantities!$P$2)*VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$R$2)*VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$T$2)*VLOOKUP($A224,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D224,2)=\"Sc\",OR(C224=\"a\",C224=\"f\")),\nVLOOKUP(A224,Quantities[],Quantities!$J$2),\n\nIF(AND(B224=\"D\",C224=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A224,Quantities[],Quantities!$S$2)),\n\nIF(AND(B224=\"D\", (VLOOKUP(A224,Quantities[],Quantities!$O$2)+VLOOKUP(A224,Quantities[],Quantities!$Q$2)+VLOOKUP(A224,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A224,Quantities[],Quantities!$P$2)*VLOOKUP(A224,Quantities[],Quantities!$O$2)\n+VLOOKUP(A224,Quantities[],Quantities!$R$2)*VLOOKUP(A224,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A224,Quantities[],Quantities!$T$2)*VLOOKUP(A224,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A224,Quantities[],Quantities!$O$2)+VLOOKUP(A224,Quantities[],Quantities!$Q$2)+VLOOKUP(A224,Quantities[],Quantities!$S$2)),\n\nIF($B224=\"Q\", (SUM(VLOOKUP($A224,Quantities[],Quantities!$P$2)*VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$R$2)*VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$T$2)*VLOOKUP($A224,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A224,Quantities[],Quantities!$O$2),VLOOKUP($A224,Quantities[],Quantities!$Q$2),VLOOKUP($A224,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A224,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D224,1)=\"U\",\"-\",VLOOKUP(D224,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1000-F-e-U3",{"$f":"IF(D225=\"Comb1\",CONCATENATE(VLOOKUP(B225,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A225,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B225,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B225=\"B\",C225=\"a\"), \" Scraper Grading\", \"\"),\nIF(C225=\"b\",\"\",\"-\"),\nIF(C225=\"b\",\"\",VLOOKUP(A225,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\"\",VLOOKUP(C225,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A225,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A225,\"0\"),1)=\"5\",OR($C225=\"b\",$C225=\"f\")),\"\",VLOOKUP($A225,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A225,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C225=\"a\",C225=\"c\",C225=\"d\",C225=\"e\"),IF(OR(RIGHT(TEXT($A225,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A225,\"0\"),1)=\"5\"),VLOOKUP($A225,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A225,\"0\"),1)=\"5\",VLOOKUP($A225,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A225,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A225,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C225=\"a\",C225=\"c\",C225=\"d\",C225=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A225,\"0\"),2)=\"00\",VLOOKUP(A225,Quantities[],Quantities!$B$2),\nIF(C225=\"f\",VLOOKUP(A225,Quantities[],Quantities!$B$2),\nVLOOKUP(A225,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D225,2)=\"Sc\",B225=\"A\",C225=\"d\"),AND(C225=\"f\",B225=\"D\")),\nSUM(VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D225,2)=\"Sc\",OR(C225=\"a\",C225=\"f\")),\nVLOOKUP(A225,Quantities[],Quantities!$I$2),\n\nIF(AND(B225=\"D\",C225=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B225=\"D\",B225=\"Q\"),\nSUM(VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A225,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\", VLOOKUP(A225,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D225,2)=\"Sc\",B225=\"A\",C225=\"d\",C225=\"f\")),\n(SUM(VLOOKUP($A225,Quantities[],Quantities!$P$2)*VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$R$2)*VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$T$2)*VLOOKUP($A225,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D225,2)=\"Sc\",OR(C225=\"a\",C225=\"f\")),\nVLOOKUP(A225,Quantities[],Quantities!$J$2),\n\nIF(AND(B225=\"D\",C225=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A225,Quantities[],Quantities!$S$2)),\n\nIF(AND(B225=\"D\", (VLOOKUP(A225,Quantities[],Quantities!$O$2)+VLOOKUP(A225,Quantities[],Quantities!$Q$2)+VLOOKUP(A225,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A225,Quantities[],Quantities!$P$2)*VLOOKUP(A225,Quantities[],Quantities!$O$2)\n+VLOOKUP(A225,Quantities[],Quantities!$R$2)*VLOOKUP(A225,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A225,Quantities[],Quantities!$T$2)*VLOOKUP(A225,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A225,Quantities[],Quantities!$O$2)+VLOOKUP(A225,Quantities[],Quantities!$Q$2)+VLOOKUP(A225,Quantities[],Quantities!$S$2)),\n\nIF($B225=\"Q\", (SUM(VLOOKUP($A225,Quantities[],Quantities!$P$2)*VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$R$2)*VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$T$2)*VLOOKUP($A225,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A225,Quantities[],Quantities!$O$2),VLOOKUP($A225,Quantities[],Quantities!$Q$2),VLOOKUP($A225,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A225,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D225,1)=\"U\",\"-\",VLOOKUP(D225,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1200-F-e-U3",{"$f":"IF(D226=\"Comb1\",CONCATENATE(VLOOKUP(B226,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A226,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B226,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B226=\"B\",C226=\"a\"), \" Scraper Grading\", \"\"),\nIF(C226=\"b\",\"\",\"-\"),\nIF(C226=\"b\",\"\",VLOOKUP(A226,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\"\",VLOOKUP(C226,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A226,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A226,\"0\"),1)=\"5\",OR($C226=\"b\",$C226=\"f\")),\"\",VLOOKUP($A226,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A226,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C226=\"a\",C226=\"c\",C226=\"d\",C226=\"e\"),IF(OR(RIGHT(TEXT($A226,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A226,\"0\"),1)=\"5\"),VLOOKUP($A226,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A226,\"0\"),1)=\"5\",VLOOKUP($A226,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A226,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A226,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C226=\"a\",C226=\"c\",C226=\"d\",C226=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A226,\"0\"),2)=\"00\",VLOOKUP(A226,Quantities[],Quantities!$B$2),\nIF(C226=\"f\",VLOOKUP(A226,Quantities[],Quantities!$B$2),\nVLOOKUP(A226,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D226,2)=\"Sc\",B226=\"A\",C226=\"d\"),AND(C226=\"f\",B226=\"D\")),\nSUM(VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D226,2)=\"Sc\",OR(C226=\"a\",C226=\"f\")),\nVLOOKUP(A226,Quantities[],Quantities!$I$2),\n\nIF(AND(B226=\"D\",C226=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B226=\"D\",B226=\"Q\"),\nSUM(VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A226,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\", VLOOKUP(A226,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D226,2)=\"Sc\",B226=\"A\",C226=\"d\",C226=\"f\")),\n(SUM(VLOOKUP($A226,Quantities[],Quantities!$P$2)*VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$R$2)*VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$T$2)*VLOOKUP($A226,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D226,2)=\"Sc\",OR(C226=\"a\",C226=\"f\")),\nVLOOKUP(A226,Quantities[],Quantities!$J$2),\n\nIF(AND(B226=\"D\",C226=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A226,Quantities[],Quantities!$S$2)),\n\nIF(AND(B226=\"D\", (VLOOKUP(A226,Quantities[],Quantities!$O$2)+VLOOKUP(A226,Quantities[],Quantities!$Q$2)+VLOOKUP(A226,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A226,Quantities[],Quantities!$P$2)*VLOOKUP(A226,Quantities[],Quantities!$O$2)\n+VLOOKUP(A226,Quantities[],Quantities!$R$2)*VLOOKUP(A226,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A226,Quantities[],Quantities!$T$2)*VLOOKUP(A226,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A226,Quantities[],Quantities!$O$2)+VLOOKUP(A226,Quantities[],Quantities!$Q$2)+VLOOKUP(A226,Quantities[],Quantities!$S$2)),\n\nIF($B226=\"Q\", (SUM(VLOOKUP($A226,Quantities[],Quantities!$P$2)*VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$R$2)*VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$T$2)*VLOOKUP($A226,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A226,Quantities[],Quantities!$O$2),VLOOKUP($A226,Quantities[],Quantities!$Q$2),VLOOKUP($A226,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A226,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D226,1)=\"U\",\"-\",VLOOKUP(D226,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1300-F-e-U3",{"$f":"IF(D227=\"Comb1\",CONCATENATE(VLOOKUP(B227,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A227,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B227,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B227=\"B\",C227=\"a\"), \" Scraper Grading\", \"\"),\nIF(C227=\"b\",\"\",\"-\"),\nIF(C227=\"b\",\"\",VLOOKUP(A227,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\"\",VLOOKUP(C227,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A227,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A227,\"0\"),1)=\"5\",OR($C227=\"b\",$C227=\"f\")),\"\",VLOOKUP($A227,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A227,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C227=\"a\",C227=\"c\",C227=\"d\",C227=\"e\"),IF(OR(RIGHT(TEXT($A227,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A227,\"0\"),1)=\"5\"),VLOOKUP($A227,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A227,\"0\"),1)=\"5\",VLOOKUP($A227,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A227,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A227,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C227=\"a\",C227=\"c\",C227=\"d\",C227=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A227,\"0\"),2)=\"00\",VLOOKUP(A227,Quantities[],Quantities!$B$2),\nIF(C227=\"f\",VLOOKUP(A227,Quantities[],Quantities!$B$2),\nVLOOKUP(A227,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D227,2)=\"Sc\",B227=\"A\",C227=\"d\"),AND(C227=\"f\",B227=\"D\")),\nSUM(VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D227,2)=\"Sc\",OR(C227=\"a\",C227=\"f\")),\nVLOOKUP(A227,Quantities[],Quantities!$I$2),\n\nIF(AND(B227=\"D\",C227=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B227=\"D\",B227=\"Q\"),\nSUM(VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A227,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\", VLOOKUP(A227,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D227,2)=\"Sc\",B227=\"A\",C227=\"d\",C227=\"f\")),\n(SUM(VLOOKUP($A227,Quantities[],Quantities!$P$2)*VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$R$2)*VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$T$2)*VLOOKUP($A227,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D227,2)=\"Sc\",OR(C227=\"a\",C227=\"f\")),\nVLOOKUP(A227,Quantities[],Quantities!$J$2),\n\nIF(AND(B227=\"D\",C227=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A227,Quantities[],Quantities!$S$2)),\n\nIF(AND(B227=\"D\", (VLOOKUP(A227,Quantities[],Quantities!$O$2)+VLOOKUP(A227,Quantities[],Quantities!$Q$2)+VLOOKUP(A227,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A227,Quantities[],Quantities!$P$2)*VLOOKUP(A227,Quantities[],Quantities!$O$2)\n+VLOOKUP(A227,Quantities[],Quantities!$R$2)*VLOOKUP(A227,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A227,Quantities[],Quantities!$T$2)*VLOOKUP(A227,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A227,Quantities[],Quantities!$O$2)+VLOOKUP(A227,Quantities[],Quantities!$Q$2)+VLOOKUP(A227,Quantities[],Quantities!$S$2)),\n\nIF($B227=\"Q\", (SUM(VLOOKUP($A227,Quantities[],Quantities!$P$2)*VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$R$2)*VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$T$2)*VLOOKUP($A227,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A227,Quantities[],Quantities!$O$2),VLOOKUP($A227,Quantities[],Quantities!$Q$2),VLOOKUP($A227,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A227,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D227,1)=\"U\",\"-\",VLOOKUP(D227,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1500-F-e-U3",{"$f":"IF(D228=\"Comb1\",CONCATENATE(VLOOKUP(B228,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A228,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B228,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B228=\"B\",C228=\"a\"), \" Scraper Grading\", \"\"),\nIF(C228=\"b\",\"\",\"-\"),\nIF(C228=\"b\",\"\",VLOOKUP(A228,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\"\",VLOOKUP(C228,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A228,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A228,\"0\"),1)=\"5\",OR($C228=\"b\",$C228=\"f\")),\"\",VLOOKUP($A228,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A228,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C228=\"a\",C228=\"c\",C228=\"d\",C228=\"e\"),IF(OR(RIGHT(TEXT($A228,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A228,\"0\"),1)=\"5\"),VLOOKUP($A228,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A228,\"0\"),1)=\"5\",VLOOKUP($A228,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A228,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A228,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C228=\"a\",C228=\"c\",C228=\"d\",C228=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A228,\"0\"),2)=\"00\",VLOOKUP(A228,Quantities[],Quantities!$B$2),\nIF(C228=\"f\",VLOOKUP(A228,Quantities[],Quantities!$B$2),\nVLOOKUP(A228,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D228,2)=\"Sc\",B228=\"A\",C228=\"d\"),AND(C228=\"f\",B228=\"D\")),\nSUM(VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D228,2)=\"Sc\",OR(C228=\"a\",C228=\"f\")),\nVLOOKUP(A228,Quantities[],Quantities!$I$2),\n\nIF(AND(B228=\"D\",C228=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B228=\"D\",B228=\"Q\"),\nSUM(VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A228,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\", VLOOKUP(A228,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D228,2)=\"Sc\",B228=\"A\",C228=\"d\",C228=\"f\")),\n(SUM(VLOOKUP($A228,Quantities[],Quantities!$P$2)*VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$R$2)*VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$T$2)*VLOOKUP($A228,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D228,2)=\"Sc\",OR(C228=\"a\",C228=\"f\")),\nVLOOKUP(A228,Quantities[],Quantities!$J$2),\n\nIF(AND(B228=\"D\",C228=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A228,Quantities[],Quantities!$S$2)),\n\nIF(AND(B228=\"D\", (VLOOKUP(A228,Quantities[],Quantities!$O$2)+VLOOKUP(A228,Quantities[],Quantities!$Q$2)+VLOOKUP(A228,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A228,Quantities[],Quantities!$P$2)*VLOOKUP(A228,Quantities[],Quantities!$O$2)\n+VLOOKUP(A228,Quantities[],Quantities!$R$2)*VLOOKUP(A228,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A228,Quantities[],Quantities!$T$2)*VLOOKUP(A228,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A228,Quantities[],Quantities!$O$2)+VLOOKUP(A228,Quantities[],Quantities!$Q$2)+VLOOKUP(A228,Quantities[],Quantities!$S$2)),\n\nIF($B228=\"Q\", (SUM(VLOOKUP($A228,Quantities[],Quantities!$P$2)*VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$R$2)*VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$T$2)*VLOOKUP($A228,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A228,Quantities[],Quantities!$O$2),VLOOKUP($A228,Quantities[],Quantities!$Q$2),VLOOKUP($A228,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A228,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D228,1)=\"U\",\"-\",VLOOKUP(D228,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"2200-F-e-U3",{"$f":"IF(D229=\"Comb1\",CONCATENATE(VLOOKUP(B229,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A229,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B229,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B229=\"B\",C229=\"a\"), \" Scraper Grading\", \"\"),\nIF(C229=\"b\",\"\",\"-\"),\nIF(C229=\"b\",\"\",VLOOKUP(A229,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\"\",VLOOKUP(C229,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A229,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A229,\"0\"),1)=\"5\",OR($C229=\"b\",$C229=\"f\")),\"\",VLOOKUP($A229,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A229,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C229=\"a\",C229=\"c\",C229=\"d\",C229=\"e\"),IF(OR(RIGHT(TEXT($A229,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A229,\"0\"),1)=\"5\"),VLOOKUP($A229,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A229,\"0\"),1)=\"5\",VLOOKUP($A229,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A229,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A229,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C229=\"a\",C229=\"c\",C229=\"d\",C229=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A229,\"0\"),2)=\"00\",VLOOKUP(A229,Quantities[],Quantities!$B$2),\nIF(C229=\"f\",VLOOKUP(A229,Quantities[],Quantities!$B$2),\nVLOOKUP(A229,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D229,2)=\"Sc\",B229=\"A\",C229=\"d\"),AND(C229=\"f\",B229=\"D\")),\nSUM(VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D229,2)=\"Sc\",OR(C229=\"a\",C229=\"f\")),\nVLOOKUP(A229,Quantities[],Quantities!$I$2),\n\nIF(AND(B229=\"D\",C229=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B229=\"D\",B229=\"Q\"),\nSUM(VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A229,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D229,2)=\"Mg\", VLOOKUP(A229,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D229,2)=\"Sc\",B229=\"A\",C229=\"d\",C229=\"f\")),\n(SUM(VLOOKUP($A229,Quantities[],Quantities!$P$2)*VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$R$2)*VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$T$2)*VLOOKUP($A229,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D229,2)=\"Sc\",OR(C229=\"a\",C229=\"f\")),\nVLOOKUP(A229,Quantities[],Quantities!$J$2),\n\nIF(AND(B229=\"D\",C229=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A229,Quantities[],Quantities!$S$2)),\n\nIF(AND(B229=\"D\", (VLOOKUP(A229,Quantities[],Quantities!$O$2)+VLOOKUP(A229,Quantities[],Quantities!$Q$2)+VLOOKUP(A229,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A229,Quantities[],Quantities!$P$2)*VLOOKUP(A229,Quantities[],Quantities!$O$2)\n+VLOOKUP(A229,Quantities[],Quantities!$R$2)*VLOOKUP(A229,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A229,Quantities[],Quantities!$T$2)*VLOOKUP(A229,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A229,Quantities[],Quantities!$O$2)+VLOOKUP(A229,Quantities[],Quantities!$Q$2)+VLOOKUP(A229,Quantities[],Quantities!$S$2)),\n\nIF($B229=\"Q\", (SUM(VLOOKUP($A229,Quantities[],Quantities!$P$2)*VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$R$2)*VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$T$2)*VLOOKUP($A229,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A229,Quantities[],Quantities!$O$2),VLOOKUP($A229,Quantities[],Quantities!$Q$2),VLOOKUP($A229,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A229,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D229,1)=\"U\",\"-\",VLOOKUP(D229,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1400-F-e-U3",{"$f":"IF(D230=\"Comb1\",CONCATENATE(VLOOKUP(B230,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A230,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B230,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B230=\"B\",C230=\"a\"), \" Scraper Grading\", \"\"),\nIF(C230=\"b\",\"\",\"-\"),\nIF(C230=\"b\",\"\",VLOOKUP(A230,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\"\",VLOOKUP(C230,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A230,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A230,\"0\"),1)=\"5\",OR($C230=\"b\",$C230=\"f\")),\"\",VLOOKUP($A230,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A230,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C230=\"a\",C230=\"c\",C230=\"d\",C230=\"e\"),IF(OR(RIGHT(TEXT($A230,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A230,\"0\"),1)=\"5\"),VLOOKUP($A230,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A230,\"0\"),1)=\"5\",VLOOKUP($A230,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A230,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A230,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C230=\"a\",C230=\"c\",C230=\"d\",C230=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A230,\"0\"),2)=\"00\",VLOOKUP(A230,Quantities[],Quantities!$B$2),\nIF(C230=\"f\",VLOOKUP(A230,Quantities[],Quantities!$B$2),\nVLOOKUP(A230,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D230,2)=\"Sc\",B230=\"A\",C230=\"d\"),AND(C230=\"f\",B230=\"D\")),\nSUM(VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D230,2)=\"Sc\",OR(C230=\"a\",C230=\"f\")),\nVLOOKUP(A230,Quantities[],Quantities!$I$2),\n\nIF(AND(B230=\"D\",C230=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B230=\"D\",B230=\"Q\"),\nSUM(VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A230,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\", VLOOKUP(A230,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D230,2)=\"Sc\",B230=\"A\",C230=\"d\",C230=\"f\")),\n(SUM(VLOOKUP($A230,Quantities[],Quantities!$P$2)*VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$R$2)*VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$T$2)*VLOOKUP($A230,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D230,2)=\"Sc\",OR(C230=\"a\",C230=\"f\")),\nVLOOKUP(A230,Quantities[],Quantities!$J$2),\n\nIF(AND(B230=\"D\",C230=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A230,Quantities[],Quantities!$S$2)),\n\nIF(AND(B230=\"D\", (VLOOKUP(A230,Quantities[],Quantities!$O$2)+VLOOKUP(A230,Quantities[],Quantities!$Q$2)+VLOOKUP(A230,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A230,Quantities[],Quantities!$P$2)*VLOOKUP(A230,Quantities[],Quantities!$O$2)\n+VLOOKUP(A230,Quantities[],Quantities!$R$2)*VLOOKUP(A230,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A230,Quantities[],Quantities!$T$2)*VLOOKUP(A230,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A230,Quantities[],Quantities!$O$2)+VLOOKUP(A230,Quantities[],Quantities!$Q$2)+VLOOKUP(A230,Quantities[],Quantities!$S$2)),\n\nIF($B230=\"Q\", (SUM(VLOOKUP($A230,Quantities[],Quantities!$P$2)*VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$R$2)*VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$T$2)*VLOOKUP($A230,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A230,Quantities[],Quantities!$O$2),VLOOKUP($A230,Quantities[],Quantities!$Q$2),VLOOKUP($A230,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A230,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D230,1)=\"U\",\"-\",VLOOKUP(D230,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1800-F-e-U3",{"$f":"IF(D231=\"Comb1\",CONCATENATE(VLOOKUP(B231,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A231,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B231,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B231=\"B\",C231=\"a\"), \" Scraper Grading\", \"\"),\nIF(C231=\"b\",\"\",\"-\"),\nIF(C231=\"b\",\"\",VLOOKUP(A231,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\"\",VLOOKUP(C231,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A231,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A231,\"0\"),1)=\"5\",OR($C231=\"b\",$C231=\"f\")),\"\",VLOOKUP($A231,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A231,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C231=\"a\",C231=\"c\",C231=\"d\",C231=\"e\"),IF(OR(RIGHT(TEXT($A231,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A231,\"0\"),1)=\"5\"),VLOOKUP($A231,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A231,\"0\"),1)=\"5\",VLOOKUP($A231,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A231,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A231,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C231=\"a\",C231=\"c\",C231=\"d\",C231=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A231,\"0\"),2)=\"00\",VLOOKUP(A231,Quantities[],Quantities!$B$2),\nIF(C231=\"f\",VLOOKUP(A231,Quantities[],Quantities!$B$2),\nVLOOKUP(A231,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D231,2)=\"Sc\",B231=\"A\",C231=\"d\"),AND(C231=\"f\",B231=\"D\")),\nSUM(VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D231,2)=\"Sc\",OR(C231=\"a\",C231=\"f\")),\nVLOOKUP(A231,Quantities[],Quantities!$I$2),\n\nIF(AND(B231=\"D\",C231=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B231=\"D\",B231=\"Q\"),\nSUM(VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A231,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\", VLOOKUP(A231,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D231,2)=\"Sc\",B231=\"A\",C231=\"d\",C231=\"f\")),\n(SUM(VLOOKUP($A231,Quantities[],Quantities!$P$2)*VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$R$2)*VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$T$2)*VLOOKUP($A231,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D231,2)=\"Sc\",OR(C231=\"a\",C231=\"f\")),\nVLOOKUP(A231,Quantities[],Quantities!$J$2),\n\nIF(AND(B231=\"D\",C231=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A231,Quantities[],Quantities!$S$2)),\n\nIF(AND(B231=\"D\", (VLOOKUP(A231,Quantities[],Quantities!$O$2)+VLOOKUP(A231,Quantities[],Quantities!$Q$2)+VLOOKUP(A231,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A231,Quantities[],Quantities!$P$2)*VLOOKUP(A231,Quantities[],Quantities!$O$2)\n+VLOOKUP(A231,Quantities[],Quantities!$R$2)*VLOOKUP(A231,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A231,Quantities[],Quantities!$T$2)*VLOOKUP(A231,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A231,Quantities[],Quantities!$O$2)+VLOOKUP(A231,Quantities[],Quantities!$Q$2)+VLOOKUP(A231,Quantities[],Quantities!$S$2)),\n\nIF($B231=\"Q\", (SUM(VLOOKUP($A231,Quantities[],Quantities!$P$2)*VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$R$2)*VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$T$2)*VLOOKUP($A231,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A231,Quantities[],Quantities!$O$2),VLOOKUP($A231,Quantities[],Quantities!$Q$2),VLOOKUP($A231,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A231,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D231,1)=\"U\",\"-\",VLOOKUP(D231,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"1700-F-e-U3",{"$f":"IF(D232=\"Comb1\",CONCATENATE(VLOOKUP(B232,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A232,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B232,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B232=\"B\",C232=\"a\"), \" Scraper Grading\", \"\"),\nIF(C232=\"b\",\"\",\"-\"),\nIF(C232=\"b\",\"\",VLOOKUP(A232,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\"\",VLOOKUP(C232,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A232,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A232,\"0\"),1)=\"5\",OR($C232=\"b\",$C232=\"f\")),\"\",VLOOKUP($A232,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A232,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C232=\"a\",C232=\"c\",C232=\"d\",C232=\"e\"),IF(OR(RIGHT(TEXT($A232,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A232,\"0\"),1)=\"5\"),VLOOKUP($A232,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A232,\"0\"),1)=\"5\",VLOOKUP($A232,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A232,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A232,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C232=\"a\",C232=\"c\",C232=\"d\",C232=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A232,\"0\"),2)=\"00\",VLOOKUP(A232,Quantities[],Quantities!$B$2),\nIF(C232=\"f\",VLOOKUP(A232,Quantities[],Quantities!$B$2),\nVLOOKUP(A232,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D232,2)=\"Sc\",B232=\"A\",C232=\"d\"),AND(C232=\"f\",B232=\"D\")),\nSUM(VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D232,2)=\"Sc\",OR(C232=\"a\",C232=\"f\")),\nVLOOKUP(A232,Quantities[],Quantities!$I$2),\n\nIF(AND(B232=\"D\",C232=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B232=\"D\",B232=\"Q\"),\nSUM(VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A232,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\", VLOOKUP(A232,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D232,2)=\"Sc\",B232=\"A\",C232=\"d\",C232=\"f\")),\n(SUM(VLOOKUP($A232,Quantities[],Quantities!$P$2)*VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$R$2)*VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$T$2)*VLOOKUP($A232,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D232,2)=\"Sc\",OR(C232=\"a\",C232=\"f\")),\nVLOOKUP(A232,Quantities[],Quantities!$J$2),\n\nIF(AND(B232=\"D\",C232=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A232,Quantities[],Quantities!$S$2)),\n\nIF(AND(B232=\"D\", (VLOOKUP(A232,Quantities[],Quantities!$O$2)+VLOOKUP(A232,Quantities[],Quantities!$Q$2)+VLOOKUP(A232,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A232,Quantities[],Quantities!$P$2)*VLOOKUP(A232,Quantities[],Quantities!$O$2)\n+VLOOKUP(A232,Quantities[],Quantities!$R$2)*VLOOKUP(A232,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A232,Quantities[],Quantities!$T$2)*VLOOKUP(A232,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A232,Quantities[],Quantities!$O$2)+VLOOKUP(A232,Quantities[],Quantities!$Q$2)+VLOOKUP(A232,Quantities[],Quantities!$S$2)),\n\nIF($B232=\"Q\", (SUM(VLOOKUP($A232,Quantities[],Quantities!$P$2)*VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$R$2)*VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$T$2)*VLOOKUP($A232,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A232,Quantities[],Quantities!$O$2),VLOOKUP($A232,Quantities[],Quantities!$Q$2),VLOOKUP($A232,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A232,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D232,1)=\"U\",\"-\",VLOOKUP(D232,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},"2000-F-e-U3",{"$f":"IF(D233=\"Comb1\",CONCATENATE(VLOOKUP(B233,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A233,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B233,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B233=\"B\",C233=\"a\"), \" Scraper Grading\", \"\"),\nIF(C233=\"b\",\"\",\"-\"),\nIF(C233=\"b\",\"\",VLOOKUP(A233,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\"\",VLOOKUP(C233,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A233,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A233,\"0\"),1)=\"5\",OR($C233=\"b\",$C233=\"f\")),\"\",VLOOKUP($A233,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A233,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C233=\"a\",C233=\"c\",C233=\"d\",C233=\"e\"),IF(OR(RIGHT(TEXT($A233,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A233,\"0\"),1)=\"5\"),VLOOKUP($A233,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A233,\"0\"),1)=\"5\",VLOOKUP($A233,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A233,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A233,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C233=\"a\",C233=\"c\",C233=\"d\",C233=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A233,\"0\"),2)=\"00\",VLOOKUP(A233,Quantities[],Quantities!$B$2),\nIF(C233=\"f\",VLOOKUP(A233,Quantities[],Quantities!$B$2),\nVLOOKUP(A233,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D233,2)=\"Sc\",B233=\"A\",C233=\"d\"),AND(C233=\"f\",B233=\"D\")),\nSUM(VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D233,2)=\"Sc\",OR(C233=\"a\",C233=\"f\")),\nVLOOKUP(A233,Quantities[],Quantities!$I$2),\n\nIF(AND(B233=\"D\",C233=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B233=\"D\",B233=\"Q\"),\nSUM(VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A233,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\", VLOOKUP(A233,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D233,2)=\"Sc\",B233=\"A\",C233=\"d\",C233=\"f\")),\n(SUM(VLOOKUP($A233,Quantities[],Quantities!$P$2)*VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$R$2)*VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$T$2)*VLOOKUP($A233,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D233,2)=\"Sc\",OR(C233=\"a\",C233=\"f\")),\nVLOOKUP(A233,Quantities[],Quantities!$J$2),\n\nIF(AND(B233=\"D\",C233=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A233,Quantities[],Quantities!$S$2)),\n\nIF(AND(B233=\"D\", (VLOOKUP(A233,Quantities[],Quantities!$O$2)+VLOOKUP(A233,Quantities[],Quantities!$Q$2)+VLOOKUP(A233,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A233,Quantities[],Quantities!$P$2)*VLOOKUP(A233,Quantities[],Quantities!$O$2)\n+VLOOKUP(A233,Quantities[],Quantities!$R$2)*VLOOKUP(A233,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A233,Quantities[],Quantities!$T$2)*VLOOKUP(A233,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A233,Quantities[],Quantities!$O$2)+VLOOKUP(A233,Quantities[],Quantities!$Q$2)+VLOOKUP(A233,Quantities[],Quantities!$S$2)),\n\nIF($B233=\"Q\", (SUM(VLOOKUP($A233,Quantities[],Quantities!$P$2)*VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$R$2)*VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$T$2)*VLOOKUP($A233,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A233,Quantities[],Quantities!$O$2),VLOOKUP($A233,Quantities[],Quantities!$Q$2),VLOOKUP($A233,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A233,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D233,1)=\"U\",\"-\",VLOOKUP(D233,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A36","v":2100},"F","e",{"$f":"'Unit Rates'!$A$13","v":"U3"},{"$f":"CONCATENATE(TEXT(A234,\"0\"),\"-\",B234,\"-\",C234,\"-\",D234)","v":"2100-F-e-U3"},{"$f":"IF(D234=\"Comb1\",CONCATENATE(VLOOKUP(B234,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A234,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B234,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B234=\"B\",C234=\"a\"), \" Scraper Grading\", \"\"),\nIF(C234=\"b\",\"\",\"-\"),\nIF(C234=\"b\",\"\",VLOOKUP(A234,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\"\",VLOOKUP(C234,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A234,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A234,\"0\"),1)=\"5\",OR($C234=\"b\",$C234=\"f\")),\"\",VLOOKUP($A234,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A234,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C234=\"a\",C234=\"c\",C234=\"d\",C234=\"e\"),IF(OR(RIGHT(TEXT($A234,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A234,\"0\"),1)=\"5\"),VLOOKUP($A234,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A234,\"0\"),1)=\"5\",VLOOKUP($A234,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A234,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A234,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C234=\"a\",C234=\"c\",C234=\"d\",C234=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A234,\"0\"),2)=\"00\",VLOOKUP(A234,Quantities[],Quantities!$B$2),\nIF(C234=\"f\",VLOOKUP(A234,Quantities[],Quantities!$B$2),\nVLOOKUP(A234,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D234,2)=\"Sc\",B234=\"A\",C234=\"d\"),AND(C234=\"f\",B234=\"D\")),\nSUM(VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D234,2)=\"Sc\",OR(C234=\"a\",C234=\"f\")),\nVLOOKUP(A234,Quantities[],Quantities!$I$2),\n\nIF(AND(B234=\"D\",C234=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B234=\"D\",B234=\"Q\"),\nSUM(VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A234,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\", VLOOKUP(A234,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D234,2)=\"Sc\",B234=\"A\",C234=\"d\",C234=\"f\")),\n(SUM(VLOOKUP($A234,Quantities[],Quantities!$P$2)*VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$R$2)*VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$T$2)*VLOOKUP($A234,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D234,2)=\"Sc\",OR(C234=\"a\",C234=\"f\")),\nVLOOKUP(A234,Quantities[],Quantities!$J$2),\n\nIF(AND(B234=\"D\",C234=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A234,Quantities[],Quantities!$S$2)),\n\nIF(AND(B234=\"D\", (VLOOKUP(A234,Quantities[],Quantities!$O$2)+VLOOKUP(A234,Quantities[],Quantities!$Q$2)+VLOOKUP(A234,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A234,Quantities[],Quantities!$P$2)*VLOOKUP(A234,Quantities[],Quantities!$O$2)\n+VLOOKUP(A234,Quantities[],Quantities!$R$2)*VLOOKUP(A234,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A234,Quantities[],Quantities!$T$2)*VLOOKUP(A234,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A234,Quantities[],Quantities!$O$2)+VLOOKUP(A234,Quantities[],Quantities!$Q$2)+VLOOKUP(A234,Quantities[],Quantities!$S$2)),\n\nIF($B234=\"Q\", (SUM(VLOOKUP($A234,Quantities[],Quantities!$P$2)*VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$R$2)*VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$T$2)*VLOOKUP($A234,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A234,Quantities[],Quantities!$O$2),VLOOKUP($A234,Quantities[],Quantities!$Q$2),VLOOKUP($A234,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A234,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D234,1)=\"U\",\"-\",VLOOKUP(D234,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1000-G-e-U5",{"$f":"IF(D235=\"Comb1\",CONCATENATE(VLOOKUP(B235,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A235,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B235,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B235=\"B\",C235=\"a\"), \" Scraper Grading\", \"\"),\nIF(C235=\"b\",\"\",\"-\"),\nIF(C235=\"b\",\"\",VLOOKUP(A235,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\"\",VLOOKUP(C235,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A235,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A235,\"0\"),1)=\"5\",OR($C235=\"b\",$C235=\"f\")),\"\",VLOOKUP($A235,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A235,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C235=\"a\",C235=\"c\",C235=\"d\",C235=\"e\"),IF(OR(RIGHT(TEXT($A235,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A235,\"0\"),1)=\"5\"),VLOOKUP($A235,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A235,\"0\"),1)=\"5\",VLOOKUP($A235,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A235,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A235,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C235=\"a\",C235=\"c\",C235=\"d\",C235=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A235,\"0\"),2)=\"00\",VLOOKUP(A235,Quantities[],Quantities!$B$2),\nIF(C235=\"f\",VLOOKUP(A235,Quantities[],Quantities!$B$2),\nVLOOKUP(A235,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D235,2)=\"Sc\",B235=\"A\",C235=\"d\"),AND(C235=\"f\",B235=\"D\")),\nSUM(VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D235,2)=\"Sc\",OR(C235=\"a\",C235=\"f\")),\nVLOOKUP(A235,Quantities[],Quantities!$I$2),\n\nIF(AND(B235=\"D\",C235=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B235=\"D\",B235=\"Q\"),\nSUM(VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A235,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\", VLOOKUP(A235,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D235,2)=\"Sc\",B235=\"A\",C235=\"d\",C235=\"f\")),\n(SUM(VLOOKUP($A235,Quantities[],Quantities!$P$2)*VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$R$2)*VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$T$2)*VLOOKUP($A235,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D235,2)=\"Sc\",OR(C235=\"a\",C235=\"f\")),\nVLOOKUP(A235,Quantities[],Quantities!$J$2),\n\nIF(AND(B235=\"D\",C235=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A235,Quantities[],Quantities!$S$2)),\n\nIF(AND(B235=\"D\", (VLOOKUP(A235,Quantities[],Quantities!$O$2)+VLOOKUP(A235,Quantities[],Quantities!$Q$2)+VLOOKUP(A235,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A235,Quantities[],Quantities!$P$2)*VLOOKUP(A235,Quantities[],Quantities!$O$2)\n+VLOOKUP(A235,Quantities[],Quantities!$R$2)*VLOOKUP(A235,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A235,Quantities[],Quantities!$T$2)*VLOOKUP(A235,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A235,Quantities[],Quantities!$O$2)+VLOOKUP(A235,Quantities[],Quantities!$Q$2)+VLOOKUP(A235,Quantities[],Quantities!$S$2)),\n\nIF($B235=\"Q\", (SUM(VLOOKUP($A235,Quantities[],Quantities!$P$2)*VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$R$2)*VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$T$2)*VLOOKUP($A235,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A235,Quantities[],Quantities!$O$2),VLOOKUP($A235,Quantities[],Quantities!$Q$2),VLOOKUP($A235,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A235,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D235,1)=\"U\",\"-\",VLOOKUP(D235,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1200-G-e-U5",{"$f":"IF(D236=\"Comb1\",CONCATENATE(VLOOKUP(B236,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A236,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B236,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B236=\"B\",C236=\"a\"), \" Scraper Grading\", \"\"),\nIF(C236=\"b\",\"\",\"-\"),\nIF(C236=\"b\",\"\",VLOOKUP(A236,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\"\",VLOOKUP(C236,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A236,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A236,\"0\"),1)=\"5\",OR($C236=\"b\",$C236=\"f\")),\"\",VLOOKUP($A236,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A236,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C236=\"a\",C236=\"c\",C236=\"d\",C236=\"e\"),IF(OR(RIGHT(TEXT($A236,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A236,\"0\"),1)=\"5\"),VLOOKUP($A236,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A236,\"0\"),1)=\"5\",VLOOKUP($A236,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A236,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A236,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C236=\"a\",C236=\"c\",C236=\"d\",C236=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A236,\"0\"),2)=\"00\",VLOOKUP(A236,Quantities[],Quantities!$B$2),\nIF(C236=\"f\",VLOOKUP(A236,Quantities[],Quantities!$B$2),\nVLOOKUP(A236,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D236,2)=\"Sc\",B236=\"A\",C236=\"d\"),AND(C236=\"f\",B236=\"D\")),\nSUM(VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D236,2)=\"Sc\",OR(C236=\"a\",C236=\"f\")),\nVLOOKUP(A236,Quantities[],Quantities!$I$2),\n\nIF(AND(B236=\"D\",C236=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B236=\"D\",B236=\"Q\"),\nSUM(VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A236,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\", VLOOKUP(A236,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D236,2)=\"Sc\",B236=\"A\",C236=\"d\",C236=\"f\")),\n(SUM(VLOOKUP($A236,Quantities[],Quantities!$P$2)*VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$R$2)*VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$T$2)*VLOOKUP($A236,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D236,2)=\"Sc\",OR(C236=\"a\",C236=\"f\")),\nVLOOKUP(A236,Quantities[],Quantities!$J$2),\n\nIF(AND(B236=\"D\",C236=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A236,Quantities[],Quantities!$S$2)),\n\nIF(AND(B236=\"D\", (VLOOKUP(A236,Quantities[],Quantities!$O$2)+VLOOKUP(A236,Quantities[],Quantities!$Q$2)+VLOOKUP(A236,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A236,Quantities[],Quantities!$P$2)*VLOOKUP(A236,Quantities[],Quantities!$O$2)\n+VLOOKUP(A236,Quantities[],Quantities!$R$2)*VLOOKUP(A236,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A236,Quantities[],Quantities!$T$2)*VLOOKUP(A236,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A236,Quantities[],Quantities!$O$2)+VLOOKUP(A236,Quantities[],Quantities!$Q$2)+VLOOKUP(A236,Quantities[],Quantities!$S$2)),\n\nIF($B236=\"Q\", (SUM(VLOOKUP($A236,Quantities[],Quantities!$P$2)*VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$R$2)*VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$T$2)*VLOOKUP($A236,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A236,Quantities[],Quantities!$O$2),VLOOKUP($A236,Quantities[],Quantities!$Q$2),VLOOKUP($A236,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A236,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D236,1)=\"U\",\"-\",VLOOKUP(D236,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},{"$f":"CONCATENATE(TEXT(A237,\"0\"),\"-\",B237,\"-\",C237,\"-\",D237)","v":"1300-G-e-U5"},{"$f":"IF(D237=\"Comb1\",CONCATENATE(VLOOKUP(B237,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A237,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B237,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B237=\"B\",C237=\"a\"), \" Scraper Grading\", \"\"),\nIF(C237=\"b\",\"\",\"-\"),\nIF(C237=\"b\",\"\",VLOOKUP(A237,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\"\",VLOOKUP(C237,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A237,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A237,\"0\"),1)=\"5\",OR($C237=\"b\",$C237=\"f\")),\"\",VLOOKUP($A237,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A237,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C237=\"a\",C237=\"c\",C237=\"d\",C237=\"e\"),IF(OR(RIGHT(TEXT($A237,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A237,\"0\"),1)=\"5\"),VLOOKUP($A237,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A237,\"0\"),1)=\"5\",VLOOKUP($A237,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A237,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A237,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C237=\"a\",C237=\"c\",C237=\"d\",C237=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A237,\"0\"),2)=\"00\",VLOOKUP(A237,Quantities[],Quantities!$B$2),\nIF(C237=\"f\",VLOOKUP(A237,Quantities[],Quantities!$B$2),\nVLOOKUP(A237,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D237,2)=\"Sc\",B237=\"A\",C237=\"d\"),AND(C237=\"f\",B237=\"D\")),\nSUM(VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D237,2)=\"Sc\",OR(C237=\"a\",C237=\"f\")),\nVLOOKUP(A237,Quantities[],Quantities!$I$2),\n\nIF(AND(B237=\"D\",C237=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B237=\"D\",B237=\"Q\"),\nSUM(VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A237,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\", VLOOKUP(A237,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D237,2)=\"Sc\",B237=\"A\",C237=\"d\",C237=\"f\")),\n(SUM(VLOOKUP($A237,Quantities[],Quantities!$P$2)*VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$R$2)*VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$T$2)*VLOOKUP($A237,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D237,2)=\"Sc\",OR(C237=\"a\",C237=\"f\")),\nVLOOKUP(A237,Quantities[],Quantities!$J$2),\n\nIF(AND(B237=\"D\",C237=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A237,Quantities[],Quantities!$S$2)),\n\nIF(AND(B237=\"D\", (VLOOKUP(A237,Quantities[],Quantities!$O$2)+VLOOKUP(A237,Quantities[],Quantities!$Q$2)+VLOOKUP(A237,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A237,Quantities[],Quantities!$P$2)*VLOOKUP(A237,Quantities[],Quantities!$O$2)\n+VLOOKUP(A237,Quantities[],Quantities!$R$2)*VLOOKUP(A237,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A237,Quantities[],Quantities!$T$2)*VLOOKUP(A237,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A237,Quantities[],Quantities!$O$2)+VLOOKUP(A237,Quantities[],Quantities!$Q$2)+VLOOKUP(A237,Quantities[],Quantities!$S$2)),\n\nIF($B237=\"Q\", (SUM(VLOOKUP($A237,Quantities[],Quantities!$P$2)*VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$R$2)*VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$T$2)*VLOOKUP($A237,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A237,Quantities[],Quantities!$O$2),VLOOKUP($A237,Quantities[],Quantities!$Q$2),VLOOKUP($A237,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A237,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D237,1)=\"U\",\"-\",VLOOKUP(D237,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1500-G-e-U5",{"$f":"IF(D238=\"Comb1\",CONCATENATE(VLOOKUP(B238,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A238,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B238,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B238=\"B\",C238=\"a\"), \" Scraper Grading\", \"\"),\nIF(C238=\"b\",\"\",\"-\"),\nIF(C238=\"b\",\"\",VLOOKUP(A238,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\"\",VLOOKUP(C238,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A238,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A238,\"0\"),1)=\"5\",OR($C238=\"b\",$C238=\"f\")),\"\",VLOOKUP($A238,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A238,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C238=\"a\",C238=\"c\",C238=\"d\",C238=\"e\"),IF(OR(RIGHT(TEXT($A238,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A238,\"0\"),1)=\"5\"),VLOOKUP($A238,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A238,\"0\"),1)=\"5\",VLOOKUP($A238,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A238,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A238,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C238=\"a\",C238=\"c\",C238=\"d\",C238=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A238,\"0\"),2)=\"00\",VLOOKUP(A238,Quantities[],Quantities!$B$2),\nIF(C238=\"f\",VLOOKUP(A238,Quantities[],Quantities!$B$2),\nVLOOKUP(A238,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D238,2)=\"Sc\",B238=\"A\",C238=\"d\"),AND(C238=\"f\",B238=\"D\")),\nSUM(VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D238,2)=\"Sc\",OR(C238=\"a\",C238=\"f\")),\nVLOOKUP(A238,Quantities[],Quantities!$I$2),\n\nIF(AND(B238=\"D\",C238=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B238=\"D\",B238=\"Q\"),\nSUM(VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A238,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\", VLOOKUP(A238,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D238,2)=\"Sc\",B238=\"A\",C238=\"d\",C238=\"f\")),\n(SUM(VLOOKUP($A238,Quantities[],Quantities!$P$2)*VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$R$2)*VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$T$2)*VLOOKUP($A238,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D238,2)=\"Sc\",OR(C238=\"a\",C238=\"f\")),\nVLOOKUP(A238,Quantities[],Quantities!$J$2),\n\nIF(AND(B238=\"D\",C238=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A238,Quantities[],Quantities!$S$2)),\n\nIF(AND(B238=\"D\", (VLOOKUP(A238,Quantities[],Quantities!$O$2)+VLOOKUP(A238,Quantities[],Quantities!$Q$2)+VLOOKUP(A238,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A238,Quantities[],Quantities!$P$2)*VLOOKUP(A238,Quantities[],Quantities!$O$2)\n+VLOOKUP(A238,Quantities[],Quantities!$R$2)*VLOOKUP(A238,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A238,Quantities[],Quantities!$T$2)*VLOOKUP(A238,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A238,Quantities[],Quantities!$O$2)+VLOOKUP(A238,Quantities[],Quantities!$Q$2)+VLOOKUP(A238,Quantities[],Quantities!$S$2)),\n\nIF($B238=\"Q\", (SUM(VLOOKUP($A238,Quantities[],Quantities!$P$2)*VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$R$2)*VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$T$2)*VLOOKUP($A238,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A238,Quantities[],Quantities!$O$2),VLOOKUP($A238,Quantities[],Quantities!$Q$2),VLOOKUP($A238,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A238,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D238,1)=\"U\",\"-\",VLOOKUP(D238,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"2200-G-e-U5",{"$f":"IF(D239=\"Comb1\",CONCATENATE(VLOOKUP(B239,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A239,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B239,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B239=\"B\",C239=\"a\"), \" Scraper Grading\", \"\"),\nIF(C239=\"b\",\"\",\"-\"),\nIF(C239=\"b\",\"\",VLOOKUP(A239,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\"\",VLOOKUP(C239,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A239,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A239,\"0\"),1)=\"5\",OR($C239=\"b\",$C239=\"f\")),\"\",VLOOKUP($A239,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A239,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C239=\"a\",C239=\"c\",C239=\"d\",C239=\"e\"),IF(OR(RIGHT(TEXT($A239,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A239,\"0\"),1)=\"5\"),VLOOKUP($A239,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A239,\"0\"),1)=\"5\",VLOOKUP($A239,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A239,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A239,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C239=\"a\",C239=\"c\",C239=\"d\",C239=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A239,\"0\"),2)=\"00\",VLOOKUP(A239,Quantities[],Quantities!$B$2),\nIF(C239=\"f\",VLOOKUP(A239,Quantities[],Quantities!$B$2),\nVLOOKUP(A239,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D239,2)=\"Sc\",B239=\"A\",C239=\"d\"),AND(C239=\"f\",B239=\"D\")),\nSUM(VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D239,2)=\"Sc\",OR(C239=\"a\",C239=\"f\")),\nVLOOKUP(A239,Quantities[],Quantities!$I$2),\n\nIF(AND(B239=\"D\",C239=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B239=\"D\",B239=\"Q\"),\nSUM(VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A239,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D239,2)=\"Mg\", VLOOKUP(A239,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D239,2)=\"Sc\",B239=\"A\",C239=\"d\",C239=\"f\")),\n(SUM(VLOOKUP($A239,Quantities[],Quantities!$P$2)*VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$R$2)*VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$T$2)*VLOOKUP($A239,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D239,2)=\"Sc\",OR(C239=\"a\",C239=\"f\")),\nVLOOKUP(A239,Quantities[],Quantities!$J$2),\n\nIF(AND(B239=\"D\",C239=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A239,Quantities[],Quantities!$S$2)),\n\nIF(AND(B239=\"D\", (VLOOKUP(A239,Quantities[],Quantities!$O$2)+VLOOKUP(A239,Quantities[],Quantities!$Q$2)+VLOOKUP(A239,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A239,Quantities[],Quantities!$P$2)*VLOOKUP(A239,Quantities[],Quantities!$O$2)\n+VLOOKUP(A239,Quantities[],Quantities!$R$2)*VLOOKUP(A239,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A239,Quantities[],Quantities!$T$2)*VLOOKUP(A239,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A239,Quantities[],Quantities!$O$2)+VLOOKUP(A239,Quantities[],Quantities!$Q$2)+VLOOKUP(A239,Quantities[],Quantities!$S$2)),\n\nIF($B239=\"Q\", (SUM(VLOOKUP($A239,Quantities[],Quantities!$P$2)*VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$R$2)*VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$T$2)*VLOOKUP($A239,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A239,Quantities[],Quantities!$O$2),VLOOKUP($A239,Quantities[],Quantities!$Q$2),VLOOKUP($A239,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A239,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D239,1)=\"U\",\"-\",VLOOKUP(D239,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1400-G-e-U5",{"$f":"IF(D240=\"Comb1\",CONCATENATE(VLOOKUP(B240,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A240,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B240,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B240=\"B\",C240=\"a\"), \" Scraper Grading\", \"\"),\nIF(C240=\"b\",\"\",\"-\"),\nIF(C240=\"b\",\"\",VLOOKUP(A240,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\"\",VLOOKUP(C240,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A240,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A240,\"0\"),1)=\"5\",OR($C240=\"b\",$C240=\"f\")),\"\",VLOOKUP($A240,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A240,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C240=\"a\",C240=\"c\",C240=\"d\",C240=\"e\"),IF(OR(RIGHT(TEXT($A240,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A240,\"0\"),1)=\"5\"),VLOOKUP($A240,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A240,\"0\"),1)=\"5\",VLOOKUP($A240,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A240,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A240,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C240=\"a\",C240=\"c\",C240=\"d\",C240=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A240,\"0\"),2)=\"00\",VLOOKUP(A240,Quantities[],Quantities!$B$2),\nIF(C240=\"f\",VLOOKUP(A240,Quantities[],Quantities!$B$2),\nVLOOKUP(A240,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D240,2)=\"Sc\",B240=\"A\",C240=\"d\"),AND(C240=\"f\",B240=\"D\")),\nSUM(VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D240,2)=\"Sc\",OR(C240=\"a\",C240=\"f\")),\nVLOOKUP(A240,Quantities[],Quantities!$I$2),\n\nIF(AND(B240=\"D\",C240=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B240=\"D\",B240=\"Q\"),\nSUM(VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A240,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\", VLOOKUP(A240,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D240,2)=\"Sc\",B240=\"A\",C240=\"d\",C240=\"f\")),\n(SUM(VLOOKUP($A240,Quantities[],Quantities!$P$2)*VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$R$2)*VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$T$2)*VLOOKUP($A240,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D240,2)=\"Sc\",OR(C240=\"a\",C240=\"f\")),\nVLOOKUP(A240,Quantities[],Quantities!$J$2),\n\nIF(AND(B240=\"D\",C240=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A240,Quantities[],Quantities!$S$2)),\n\nIF(AND(B240=\"D\", (VLOOKUP(A240,Quantities[],Quantities!$O$2)+VLOOKUP(A240,Quantities[],Quantities!$Q$2)+VLOOKUP(A240,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A240,Quantities[],Quantities!$P$2)*VLOOKUP(A240,Quantities[],Quantities!$O$2)\n+VLOOKUP(A240,Quantities[],Quantities!$R$2)*VLOOKUP(A240,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A240,Quantities[],Quantities!$T$2)*VLOOKUP(A240,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A240,Quantities[],Quantities!$O$2)+VLOOKUP(A240,Quantities[],Quantities!$Q$2)+VLOOKUP(A240,Quantities[],Quantities!$S$2)),\n\nIF($B240=\"Q\", (SUM(VLOOKUP($A240,Quantities[],Quantities!$P$2)*VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$R$2)*VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$T$2)*VLOOKUP($A240,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A240,Quantities[],Quantities!$O$2),VLOOKUP($A240,Quantities[],Quantities!$Q$2),VLOOKUP($A240,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A240,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D240,1)=\"U\",\"-\",VLOOKUP(D240,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1800-G-e-U5",{"$f":"IF(D241=\"Comb1\",CONCATENATE(VLOOKUP(B241,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A241,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B241,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B241=\"B\",C241=\"a\"), \" Scraper Grading\", \"\"),\nIF(C241=\"b\",\"\",\"-\"),\nIF(C241=\"b\",\"\",VLOOKUP(A241,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\"\",VLOOKUP(C241,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A241,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A241,\"0\"),1)=\"5\",OR($C241=\"b\",$C241=\"f\")),\"\",VLOOKUP($A241,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A241,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C241=\"a\",C241=\"c\",C241=\"d\",C241=\"e\"),IF(OR(RIGHT(TEXT($A241,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A241,\"0\"),1)=\"5\"),VLOOKUP($A241,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A241,\"0\"),1)=\"5\",VLOOKUP($A241,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A241,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A241,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C241=\"a\",C241=\"c\",C241=\"d\",C241=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A241,\"0\"),2)=\"00\",VLOOKUP(A241,Quantities[],Quantities!$B$2),\nIF(C241=\"f\",VLOOKUP(A241,Quantities[],Quantities!$B$2),\nVLOOKUP(A241,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D241,2)=\"Sc\",B241=\"A\",C241=\"d\"),AND(C241=\"f\",B241=\"D\")),\nSUM(VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D241,2)=\"Sc\",OR(C241=\"a\",C241=\"f\")),\nVLOOKUP(A241,Quantities[],Quantities!$I$2),\n\nIF(AND(B241=\"D\",C241=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B241=\"D\",B241=\"Q\"),\nSUM(VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A241,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\", VLOOKUP(A241,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D241,2)=\"Sc\",B241=\"A\",C241=\"d\",C241=\"f\")),\n(SUM(VLOOKUP($A241,Quantities[],Quantities!$P$2)*VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$R$2)*VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$T$2)*VLOOKUP($A241,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D241,2)=\"Sc\",OR(C241=\"a\",C241=\"f\")),\nVLOOKUP(A241,Quantities[],Quantities!$J$2),\n\nIF(AND(B241=\"D\",C241=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A241,Quantities[],Quantities!$S$2)),\n\nIF(AND(B241=\"D\", (VLOOKUP(A241,Quantities[],Quantities!$O$2)+VLOOKUP(A241,Quantities[],Quantities!$Q$2)+VLOOKUP(A241,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A241,Quantities[],Quantities!$P$2)*VLOOKUP(A241,Quantities[],Quantities!$O$2)\n+VLOOKUP(A241,Quantities[],Quantities!$R$2)*VLOOKUP(A241,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A241,Quantities[],Quantities!$T$2)*VLOOKUP(A241,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A241,Quantities[],Quantities!$O$2)+VLOOKUP(A241,Quantities[],Quantities!$Q$2)+VLOOKUP(A241,Quantities[],Quantities!$S$2)),\n\nIF($B241=\"Q\", (SUM(VLOOKUP($A241,Quantities[],Quantities!$P$2)*VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$R$2)*VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$T$2)*VLOOKUP($A241,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A241,Quantities[],Quantities!$O$2),VLOOKUP($A241,Quantities[],Quantities!$Q$2),VLOOKUP($A241,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A241,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D241,1)=\"U\",\"-\",VLOOKUP(D241,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1600},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1600-G-e-U5",{"$f":"IF(D242=\"Comb1\",CONCATENATE(VLOOKUP(B242,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A242,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B242,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B242=\"B\",C242=\"a\"), \" Scraper Grading\", \"\"),\nIF(C242=\"b\",\"\",\"-\"),\nIF(C242=\"b\",\"\",VLOOKUP(A242,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\"\",VLOOKUP(C242,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A242,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A242,\"0\"),1)=\"5\",OR($C242=\"b\",$C242=\"f\")),\"\",VLOOKUP($A242,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A242,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C242=\"a\",C242=\"c\",C242=\"d\",C242=\"e\"),IF(OR(RIGHT(TEXT($A242,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A242,\"0\"),1)=\"5\"),VLOOKUP($A242,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A242,\"0\"),1)=\"5\",VLOOKUP($A242,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A242,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A242,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C242=\"a\",C242=\"c\",C242=\"d\",C242=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A242,\"0\"),2)=\"00\",VLOOKUP(A242,Quantities[],Quantities!$B$2),\nIF(C242=\"f\",VLOOKUP(A242,Quantities[],Quantities!$B$2),\nVLOOKUP(A242,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D242,2)=\"Sc\",B242=\"A\",C242=\"d\"),AND(C242=\"f\",B242=\"D\")),\nSUM(VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D242,2)=\"Sc\",OR(C242=\"a\",C242=\"f\")),\nVLOOKUP(A242,Quantities[],Quantities!$I$2),\n\nIF(AND(B242=\"D\",C242=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B242=\"D\",B242=\"Q\"),\nSUM(VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A242,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\", VLOOKUP(A242,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D242,2)=\"Sc\",B242=\"A\",C242=\"d\",C242=\"f\")),\n(SUM(VLOOKUP($A242,Quantities[],Quantities!$P$2)*VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$R$2)*VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$T$2)*VLOOKUP($A242,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D242,2)=\"Sc\",OR(C242=\"a\",C242=\"f\")),\nVLOOKUP(A242,Quantities[],Quantities!$J$2),\n\nIF(AND(B242=\"D\",C242=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A242,Quantities[],Quantities!$S$2)),\n\nIF(AND(B242=\"D\", (VLOOKUP(A242,Quantities[],Quantities!$O$2)+VLOOKUP(A242,Quantities[],Quantities!$Q$2)+VLOOKUP(A242,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A242,Quantities[],Quantities!$P$2)*VLOOKUP(A242,Quantities[],Quantities!$O$2)\n+VLOOKUP(A242,Quantities[],Quantities!$R$2)*VLOOKUP(A242,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A242,Quantities[],Quantities!$T$2)*VLOOKUP(A242,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A242,Quantities[],Quantities!$O$2)+VLOOKUP(A242,Quantities[],Quantities!$Q$2)+VLOOKUP(A242,Quantities[],Quantities!$S$2)),\n\nIF($B242=\"Q\", (SUM(VLOOKUP($A242,Quantities[],Quantities!$P$2)*VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$R$2)*VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$T$2)*VLOOKUP($A242,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A242,Quantities[],Quantities!$O$2),VLOOKUP($A242,Quantities[],Quantities!$Q$2),VLOOKUP($A242,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A242,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D242,1)=\"U\",\"-\",VLOOKUP(D242,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"1700-G-e-U5",{"$f":"IF(D243=\"Comb1\",CONCATENATE(VLOOKUP(B243,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A243,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B243,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B243=\"B\",C243=\"a\"), \" Scraper Grading\", \"\"),\nIF(C243=\"b\",\"\",\"-\"),\nIF(C243=\"b\",\"\",VLOOKUP(A243,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\"\",VLOOKUP(C243,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A243,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A243,\"0\"),1)=\"5\",OR($C243=\"b\",$C243=\"f\")),\"\",VLOOKUP($A243,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A243,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C243=\"a\",C243=\"c\",C243=\"d\",C243=\"e\"),IF(OR(RIGHT(TEXT($A243,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A243,\"0\"),1)=\"5\"),VLOOKUP($A243,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A243,\"0\"),1)=\"5\",VLOOKUP($A243,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A243,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A243,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C243=\"a\",C243=\"c\",C243=\"d\",C243=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A243,\"0\"),2)=\"00\",VLOOKUP(A243,Quantities[],Quantities!$B$2),\nIF(C243=\"f\",VLOOKUP(A243,Quantities[],Quantities!$B$2),\nVLOOKUP(A243,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D243,2)=\"Sc\",B243=\"A\",C243=\"d\"),AND(C243=\"f\",B243=\"D\")),\nSUM(VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D243,2)=\"Sc\",OR(C243=\"a\",C243=\"f\")),\nVLOOKUP(A243,Quantities[],Quantities!$I$2),\n\nIF(AND(B243=\"D\",C243=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B243=\"D\",B243=\"Q\"),\nSUM(VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A243,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\", VLOOKUP(A243,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D243,2)=\"Sc\",B243=\"A\",C243=\"d\",C243=\"f\")),\n(SUM(VLOOKUP($A243,Quantities[],Quantities!$P$2)*VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$R$2)*VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$T$2)*VLOOKUP($A243,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D243,2)=\"Sc\",OR(C243=\"a\",C243=\"f\")),\nVLOOKUP(A243,Quantities[],Quantities!$J$2),\n\nIF(AND(B243=\"D\",C243=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A243,Quantities[],Quantities!$S$2)),\n\nIF(AND(B243=\"D\", (VLOOKUP(A243,Quantities[],Quantities!$O$2)+VLOOKUP(A243,Quantities[],Quantities!$Q$2)+VLOOKUP(A243,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A243,Quantities[],Quantities!$P$2)*VLOOKUP(A243,Quantities[],Quantities!$O$2)\n+VLOOKUP(A243,Quantities[],Quantities!$R$2)*VLOOKUP(A243,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A243,Quantities[],Quantities!$T$2)*VLOOKUP(A243,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A243,Quantities[],Quantities!$O$2)+VLOOKUP(A243,Quantities[],Quantities!$Q$2)+VLOOKUP(A243,Quantities[],Quantities!$S$2)),\n\nIF($B243=\"Q\", (SUM(VLOOKUP($A243,Quantities[],Quantities!$P$2)*VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$R$2)*VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$T$2)*VLOOKUP($A243,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A243,Quantities[],Quantities!$O$2),VLOOKUP($A243,Quantities[],Quantities!$Q$2),VLOOKUP($A243,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A243,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D243,1)=\"U\",\"-\",VLOOKUP(D243,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"G","e",{"$f":"'Unit Rates'!$A$15","v":"U5"},"2000-G-e-U5",{"$f":"IF(D244=\"Comb1\",CONCATENATE(VLOOKUP(B244,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A244,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B244,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B244=\"B\",C244=\"a\"), \" Scraper Grading\", \"\"),\nIF(C244=\"b\",\"\",\"-\"),\nIF(C244=\"b\",\"\",VLOOKUP(A244,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\"\",VLOOKUP(C244,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A244,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A244,\"0\"),1)=\"5\",OR($C244=\"b\",$C244=\"f\")),\"\",VLOOKUP($A244,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A244,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C244=\"a\",C244=\"c\",C244=\"d\",C244=\"e\"),IF(OR(RIGHT(TEXT($A244,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A244,\"0\"),1)=\"5\"),VLOOKUP($A244,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A244,\"0\"),1)=\"5\",VLOOKUP($A244,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A244,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A244,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C244=\"a\",C244=\"c\",C244=\"d\",C244=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A244,\"0\"),2)=\"00\",VLOOKUP(A244,Quantities[],Quantities!$B$2),\nIF(C244=\"f\",VLOOKUP(A244,Quantities[],Quantities!$B$2),\nVLOOKUP(A244,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D244,2)=\"Sc\",B244=\"A\",C244=\"d\"),AND(C244=\"f\",B244=\"D\")),\nSUM(VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D244,2)=\"Sc\",OR(C244=\"a\",C244=\"f\")),\nVLOOKUP(A244,Quantities[],Quantities!$I$2),\n\nIF(AND(B244=\"D\",C244=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B244=\"D\",B244=\"Q\"),\nSUM(VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A244,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\", VLOOKUP(A244,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D244,2)=\"Sc\",B244=\"A\",C244=\"d\",C244=\"f\")),\n(SUM(VLOOKUP($A244,Quantities[],Quantities!$P$2)*VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$R$2)*VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$T$2)*VLOOKUP($A244,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D244,2)=\"Sc\",OR(C244=\"a\",C244=\"f\")),\nVLOOKUP(A244,Quantities[],Quantities!$J$2),\n\nIF(AND(B244=\"D\",C244=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A244,Quantities[],Quantities!$S$2)),\n\nIF(AND(B244=\"D\", (VLOOKUP(A244,Quantities[],Quantities!$O$2)+VLOOKUP(A244,Quantities[],Quantities!$Q$2)+VLOOKUP(A244,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A244,Quantities[],Quantities!$P$2)*VLOOKUP(A244,Quantities[],Quantities!$O$2)\n+VLOOKUP(A244,Quantities[],Quantities!$R$2)*VLOOKUP(A244,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A244,Quantities[],Quantities!$T$2)*VLOOKUP(A244,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A244,Quantities[],Quantities!$O$2)+VLOOKUP(A244,Quantities[],Quantities!$Q$2)+VLOOKUP(A244,Quantities[],Quantities!$S$2)),\n\nIF($B244=\"Q\", (SUM(VLOOKUP($A244,Quantities[],Quantities!$P$2)*VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$R$2)*VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$T$2)*VLOOKUP($A244,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A244,Quantities[],Quantities!$O$2),VLOOKUP($A244,Quantities[],Quantities!$Q$2),VLOOKUP($A244,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A244,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D244,1)=\"U\",\"-\",VLOOKUP(D244,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1000-Gb-e-U6",{"$f":"IF(D245=\"Comb1\",CONCATENATE(VLOOKUP(B245,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A245,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B245,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B245=\"B\",C245=\"a\"), \" Scraper Grading\", \"\"),\nIF(C245=\"b\",\"\",\"-\"),\nIF(C245=\"b\",\"\",VLOOKUP(A245,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\"\",VLOOKUP(C245,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A245,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A245,\"0\"),1)=\"5\",OR($C245=\"b\",$C245=\"f\")),\"\",VLOOKUP($A245,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A245,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C245=\"a\",C245=\"c\",C245=\"d\",C245=\"e\"),IF(OR(RIGHT(TEXT($A245,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A245,\"0\"),1)=\"5\"),VLOOKUP($A245,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A245,\"0\"),1)=\"5\",VLOOKUP($A245,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A245,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A245,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C245=\"a\",C245=\"c\",C245=\"d\",C245=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A245,\"0\"),2)=\"00\",VLOOKUP(A245,Quantities[],Quantities!$B$2),\nIF(C245=\"f\",VLOOKUP(A245,Quantities[],Quantities!$B$2),\nVLOOKUP(A245,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D245,2)=\"Sc\",B245=\"A\",C245=\"d\"),AND(C245=\"f\",B245=\"D\")),\nSUM(VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D245,2)=\"Sc\",OR(C245=\"a\",C245=\"f\")),\nVLOOKUP(A245,Quantities[],Quantities!$I$2),\n\nIF(AND(B245=\"D\",C245=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B245=\"D\",B245=\"Q\"),\nSUM(VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A245,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\", VLOOKUP(A245,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D245,2)=\"Sc\",B245=\"A\",C245=\"d\",C245=\"f\")),\n(SUM(VLOOKUP($A245,Quantities[],Quantities!$P$2)*VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$R$2)*VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$T$2)*VLOOKUP($A245,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D245,2)=\"Sc\",OR(C245=\"a\",C245=\"f\")),\nVLOOKUP(A245,Quantities[],Quantities!$J$2),\n\nIF(AND(B245=\"D\",C245=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A245,Quantities[],Quantities!$S$2)),\n\nIF(AND(B245=\"D\", (VLOOKUP(A245,Quantities[],Quantities!$O$2)+VLOOKUP(A245,Quantities[],Quantities!$Q$2)+VLOOKUP(A245,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A245,Quantities[],Quantities!$P$2)*VLOOKUP(A245,Quantities[],Quantities!$O$2)\n+VLOOKUP(A245,Quantities[],Quantities!$R$2)*VLOOKUP(A245,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A245,Quantities[],Quantities!$T$2)*VLOOKUP(A245,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A245,Quantities[],Quantities!$O$2)+VLOOKUP(A245,Quantities[],Quantities!$Q$2)+VLOOKUP(A245,Quantities[],Quantities!$S$2)),\n\nIF($B245=\"Q\", (SUM(VLOOKUP($A245,Quantities[],Quantities!$P$2)*VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$R$2)*VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$T$2)*VLOOKUP($A245,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A245,Quantities[],Quantities!$O$2),VLOOKUP($A245,Quantities[],Quantities!$Q$2),VLOOKUP($A245,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A245,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D245,1)=\"U\",\"-\",VLOOKUP(D245,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1200-Gb-e-U6",{"$f":"IF(D246=\"Comb1\",CONCATENATE(VLOOKUP(B246,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A246,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B246,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B246=\"B\",C246=\"a\"), \" Scraper Grading\", \"\"),\nIF(C246=\"b\",\"\",\"-\"),\nIF(C246=\"b\",\"\",VLOOKUP(A246,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\"\",VLOOKUP(C246,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A246,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A246,\"0\"),1)=\"5\",OR($C246=\"b\",$C246=\"f\")),\"\",VLOOKUP($A246,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A246,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C246=\"a\",C246=\"c\",C246=\"d\",C246=\"e\"),IF(OR(RIGHT(TEXT($A246,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A246,\"0\"),1)=\"5\"),VLOOKUP($A246,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A246,\"0\"),1)=\"5\",VLOOKUP($A246,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A246,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A246,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C246=\"a\",C246=\"c\",C246=\"d\",C246=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A246,\"0\"),2)=\"00\",VLOOKUP(A246,Quantities[],Quantities!$B$2),\nIF(C246=\"f\",VLOOKUP(A246,Quantities[],Quantities!$B$2),\nVLOOKUP(A246,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D246,2)=\"Sc\",B246=\"A\",C246=\"d\"),AND(C246=\"f\",B246=\"D\")),\nSUM(VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D246,2)=\"Sc\",OR(C246=\"a\",C246=\"f\")),\nVLOOKUP(A246,Quantities[],Quantities!$I$2),\n\nIF(AND(B246=\"D\",C246=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B246=\"D\",B246=\"Q\"),\nSUM(VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A246,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\", VLOOKUP(A246,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D246,2)=\"Sc\",B246=\"A\",C246=\"d\",C246=\"f\")),\n(SUM(VLOOKUP($A246,Quantities[],Quantities!$P$2)*VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$R$2)*VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$T$2)*VLOOKUP($A246,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D246,2)=\"Sc\",OR(C246=\"a\",C246=\"f\")),\nVLOOKUP(A246,Quantities[],Quantities!$J$2),\n\nIF(AND(B246=\"D\",C246=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A246,Quantities[],Quantities!$S$2)),\n\nIF(AND(B246=\"D\", (VLOOKUP(A246,Quantities[],Quantities!$O$2)+VLOOKUP(A246,Quantities[],Quantities!$Q$2)+VLOOKUP(A246,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A246,Quantities[],Quantities!$P$2)*VLOOKUP(A246,Quantities[],Quantities!$O$2)\n+VLOOKUP(A246,Quantities[],Quantities!$R$2)*VLOOKUP(A246,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A246,Quantities[],Quantities!$T$2)*VLOOKUP(A246,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A246,Quantities[],Quantities!$O$2)+VLOOKUP(A246,Quantities[],Quantities!$Q$2)+VLOOKUP(A246,Quantities[],Quantities!$S$2)),\n\nIF($B246=\"Q\", (SUM(VLOOKUP($A246,Quantities[],Quantities!$P$2)*VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$R$2)*VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$T$2)*VLOOKUP($A246,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A246,Quantities[],Quantities!$O$2),VLOOKUP($A246,Quantities[],Quantities!$Q$2),VLOOKUP($A246,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A246,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D246,1)=\"U\",\"-\",VLOOKUP(D246,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1300-Gb-e-U6",{"$f":"IF(D247=\"Comb1\",CONCATENATE(VLOOKUP(B247,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A247,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B247,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B247=\"B\",C247=\"a\"), \" Scraper Grading\", \"\"),\nIF(C247=\"b\",\"\",\"-\"),\nIF(C247=\"b\",\"\",VLOOKUP(A247,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\"\",VLOOKUP(C247,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A247,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A247,\"0\"),1)=\"5\",OR($C247=\"b\",$C247=\"f\")),\"\",VLOOKUP($A247,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A247,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C247=\"a\",C247=\"c\",C247=\"d\",C247=\"e\"),IF(OR(RIGHT(TEXT($A247,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A247,\"0\"),1)=\"5\"),VLOOKUP($A247,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A247,\"0\"),1)=\"5\",VLOOKUP($A247,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A247,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A247,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C247=\"a\",C247=\"c\",C247=\"d\",C247=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A247,\"0\"),2)=\"00\",VLOOKUP(A247,Quantities[],Quantities!$B$2),\nIF(C247=\"f\",VLOOKUP(A247,Quantities[],Quantities!$B$2),\nVLOOKUP(A247,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D247,2)=\"Sc\",B247=\"A\",C247=\"d\"),AND(C247=\"f\",B247=\"D\")),\nSUM(VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D247,2)=\"Sc\",OR(C247=\"a\",C247=\"f\")),\nVLOOKUP(A247,Quantities[],Quantities!$I$2),\n\nIF(AND(B247=\"D\",C247=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B247=\"D\",B247=\"Q\"),\nSUM(VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A247,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\", VLOOKUP(A247,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D247,2)=\"Sc\",B247=\"A\",C247=\"d\",C247=\"f\")),\n(SUM(VLOOKUP($A247,Quantities[],Quantities!$P$2)*VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$R$2)*VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$T$2)*VLOOKUP($A247,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D247,2)=\"Sc\",OR(C247=\"a\",C247=\"f\")),\nVLOOKUP(A247,Quantities[],Quantities!$J$2),\n\nIF(AND(B247=\"D\",C247=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A247,Quantities[],Quantities!$S$2)),\n\nIF(AND(B247=\"D\", (VLOOKUP(A247,Quantities[],Quantities!$O$2)+VLOOKUP(A247,Quantities[],Quantities!$Q$2)+VLOOKUP(A247,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A247,Quantities[],Quantities!$P$2)*VLOOKUP(A247,Quantities[],Quantities!$O$2)\n+VLOOKUP(A247,Quantities[],Quantities!$R$2)*VLOOKUP(A247,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A247,Quantities[],Quantities!$T$2)*VLOOKUP(A247,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A247,Quantities[],Quantities!$O$2)+VLOOKUP(A247,Quantities[],Quantities!$Q$2)+VLOOKUP(A247,Quantities[],Quantities!$S$2)),\n\nIF($B247=\"Q\", (SUM(VLOOKUP($A247,Quantities[],Quantities!$P$2)*VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$R$2)*VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$T$2)*VLOOKUP($A247,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A247,Quantities[],Quantities!$O$2),VLOOKUP($A247,Quantities[],Quantities!$Q$2),VLOOKUP($A247,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A247,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D247,1)=\"U\",\"-\",VLOOKUP(D247,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1500-Gb-e-U6",{"$f":"IF(D248=\"Comb1\",CONCATENATE(VLOOKUP(B248,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A248,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B248,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B248=\"B\",C248=\"a\"), \" Scraper Grading\", \"\"),\nIF(C248=\"b\",\"\",\"-\"),\nIF(C248=\"b\",\"\",VLOOKUP(A248,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\"\",VLOOKUP(C248,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A248,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A248,\"0\"),1)=\"5\",OR($C248=\"b\",$C248=\"f\")),\"\",VLOOKUP($A248,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A248,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C248=\"a\",C248=\"c\",C248=\"d\",C248=\"e\"),IF(OR(RIGHT(TEXT($A248,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A248,\"0\"),1)=\"5\"),VLOOKUP($A248,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A248,\"0\"),1)=\"5\",VLOOKUP($A248,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A248,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A248,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C248=\"a\",C248=\"c\",C248=\"d\",C248=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A248,\"0\"),2)=\"00\",VLOOKUP(A248,Quantities[],Quantities!$B$2),\nIF(C248=\"f\",VLOOKUP(A248,Quantities[],Quantities!$B$2),\nVLOOKUP(A248,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D248,2)=\"Sc\",B248=\"A\",C248=\"d\"),AND(C248=\"f\",B248=\"D\")),\nSUM(VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D248,2)=\"Sc\",OR(C248=\"a\",C248=\"f\")),\nVLOOKUP(A248,Quantities[],Quantities!$I$2),\n\nIF(AND(B248=\"D\",C248=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B248=\"D\",B248=\"Q\"),\nSUM(VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A248,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\", VLOOKUP(A248,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D248,2)=\"Sc\",B248=\"A\",C248=\"d\",C248=\"f\")),\n(SUM(VLOOKUP($A248,Quantities[],Quantities!$P$2)*VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$R$2)*VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$T$2)*VLOOKUP($A248,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D248,2)=\"Sc\",OR(C248=\"a\",C248=\"f\")),\nVLOOKUP(A248,Quantities[],Quantities!$J$2),\n\nIF(AND(B248=\"D\",C248=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A248,Quantities[],Quantities!$S$2)),\n\nIF(AND(B248=\"D\", (VLOOKUP(A248,Quantities[],Quantities!$O$2)+VLOOKUP(A248,Quantities[],Quantities!$Q$2)+VLOOKUP(A248,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A248,Quantities[],Quantities!$P$2)*VLOOKUP(A248,Quantities[],Quantities!$O$2)\n+VLOOKUP(A248,Quantities[],Quantities!$R$2)*VLOOKUP(A248,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A248,Quantities[],Quantities!$T$2)*VLOOKUP(A248,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A248,Quantities[],Quantities!$O$2)+VLOOKUP(A248,Quantities[],Quantities!$Q$2)+VLOOKUP(A248,Quantities[],Quantities!$S$2)),\n\nIF($B248=\"Q\", (SUM(VLOOKUP($A248,Quantities[],Quantities!$P$2)*VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$R$2)*VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$T$2)*VLOOKUP($A248,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A248,Quantities[],Quantities!$O$2),VLOOKUP($A248,Quantities[],Quantities!$Q$2),VLOOKUP($A248,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A248,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D248,1)=\"U\",\"-\",VLOOKUP(D248,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"2200-Gb-e-U6",{"$f":"IF(D249=\"Comb1\",CONCATENATE(VLOOKUP(B249,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A249,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B249,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B249=\"B\",C249=\"a\"), \" Scraper Grading\", \"\"),\nIF(C249=\"b\",\"\",\"-\"),\nIF(C249=\"b\",\"\",VLOOKUP(A249,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\"\",VLOOKUP(C249,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A249,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A249,\"0\"),1)=\"5\",OR($C249=\"b\",$C249=\"f\")),\"\",VLOOKUP($A249,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A249,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C249=\"a\",C249=\"c\",C249=\"d\",C249=\"e\"),IF(OR(RIGHT(TEXT($A249,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A249,\"0\"),1)=\"5\"),VLOOKUP($A249,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A249,\"0\"),1)=\"5\",VLOOKUP($A249,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A249,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A249,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C249=\"a\",C249=\"c\",C249=\"d\",C249=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A249,\"0\"),2)=\"00\",VLOOKUP(A249,Quantities[],Quantities!$B$2),\nIF(C249=\"f\",VLOOKUP(A249,Quantities[],Quantities!$B$2),\nVLOOKUP(A249,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D249,2)=\"Sc\",B249=\"A\",C249=\"d\"),AND(C249=\"f\",B249=\"D\")),\nSUM(VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D249,2)=\"Sc\",OR(C249=\"a\",C249=\"f\")),\nVLOOKUP(A249,Quantities[],Quantities!$I$2),\n\nIF(AND(B249=\"D\",C249=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B249=\"D\",B249=\"Q\"),\nSUM(VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A249,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D249,2)=\"Mg\", VLOOKUP(A249,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D249,2)=\"Sc\",B249=\"A\",C249=\"d\",C249=\"f\")),\n(SUM(VLOOKUP($A249,Quantities[],Quantities!$P$2)*VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$R$2)*VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$T$2)*VLOOKUP($A249,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D249,2)=\"Sc\",OR(C249=\"a\",C249=\"f\")),\nVLOOKUP(A249,Quantities[],Quantities!$J$2),\n\nIF(AND(B249=\"D\",C249=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A249,Quantities[],Quantities!$S$2)),\n\nIF(AND(B249=\"D\", (VLOOKUP(A249,Quantities[],Quantities!$O$2)+VLOOKUP(A249,Quantities[],Quantities!$Q$2)+VLOOKUP(A249,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A249,Quantities[],Quantities!$P$2)*VLOOKUP(A249,Quantities[],Quantities!$O$2)\n+VLOOKUP(A249,Quantities[],Quantities!$R$2)*VLOOKUP(A249,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A249,Quantities[],Quantities!$T$2)*VLOOKUP(A249,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A249,Quantities[],Quantities!$O$2)+VLOOKUP(A249,Quantities[],Quantities!$Q$2)+VLOOKUP(A249,Quantities[],Quantities!$S$2)),\n\nIF($B249=\"Q\", (SUM(VLOOKUP($A249,Quantities[],Quantities!$P$2)*VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$R$2)*VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$T$2)*VLOOKUP($A249,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A249,Quantities[],Quantities!$O$2),VLOOKUP($A249,Quantities[],Quantities!$Q$2),VLOOKUP($A249,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A249,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D249,1)=\"U\",\"-\",VLOOKUP(D249,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1400-Gb-e-U6",{"$f":"IF(D250=\"Comb1\",CONCATENATE(VLOOKUP(B250,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A250,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B250,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B250=\"B\",C250=\"a\"), \" Scraper Grading\", \"\"),\nIF(C250=\"b\",\"\",\"-\"),\nIF(C250=\"b\",\"\",VLOOKUP(A250,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\"\",VLOOKUP(C250,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A250,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A250,\"0\"),1)=\"5\",OR($C250=\"b\",$C250=\"f\")),\"\",VLOOKUP($A250,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A250,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C250=\"a\",C250=\"c\",C250=\"d\",C250=\"e\"),IF(OR(RIGHT(TEXT($A250,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A250,\"0\"),1)=\"5\"),VLOOKUP($A250,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A250,\"0\"),1)=\"5\",VLOOKUP($A250,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A250,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A250,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C250=\"a\",C250=\"c\",C250=\"d\",C250=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A250,\"0\"),2)=\"00\",VLOOKUP(A250,Quantities[],Quantities!$B$2),\nIF(C250=\"f\",VLOOKUP(A250,Quantities[],Quantities!$B$2),\nVLOOKUP(A250,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D250,2)=\"Sc\",B250=\"A\",C250=\"d\"),AND(C250=\"f\",B250=\"D\")),\nSUM(VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D250,2)=\"Sc\",OR(C250=\"a\",C250=\"f\")),\nVLOOKUP(A250,Quantities[],Quantities!$I$2),\n\nIF(AND(B250=\"D\",C250=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B250=\"D\",B250=\"Q\"),\nSUM(VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A250,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\", VLOOKUP(A250,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D250,2)=\"Sc\",B250=\"A\",C250=\"d\",C250=\"f\")),\n(SUM(VLOOKUP($A250,Quantities[],Quantities!$P$2)*VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$R$2)*VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$T$2)*VLOOKUP($A250,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D250,2)=\"Sc\",OR(C250=\"a\",C250=\"f\")),\nVLOOKUP(A250,Quantities[],Quantities!$J$2),\n\nIF(AND(B250=\"D\",C250=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A250,Quantities[],Quantities!$S$2)),\n\nIF(AND(B250=\"D\", (VLOOKUP(A250,Quantities[],Quantities!$O$2)+VLOOKUP(A250,Quantities[],Quantities!$Q$2)+VLOOKUP(A250,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A250,Quantities[],Quantities!$P$2)*VLOOKUP(A250,Quantities[],Quantities!$O$2)\n+VLOOKUP(A250,Quantities[],Quantities!$R$2)*VLOOKUP(A250,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A250,Quantities[],Quantities!$T$2)*VLOOKUP(A250,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A250,Quantities[],Quantities!$O$2)+VLOOKUP(A250,Quantities[],Quantities!$Q$2)+VLOOKUP(A250,Quantities[],Quantities!$S$2)),\n\nIF($B250=\"Q\", (SUM(VLOOKUP($A250,Quantities[],Quantities!$P$2)*VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$R$2)*VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$T$2)*VLOOKUP($A250,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A250,Quantities[],Quantities!$O$2),VLOOKUP($A250,Quantities[],Quantities!$Q$2),VLOOKUP($A250,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A250,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D250,1)=\"U\",\"-\",VLOOKUP(D250,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1800-Gb-e-U6",{"$f":"IF(D251=\"Comb1\",CONCATENATE(VLOOKUP(B251,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A251,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B251,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B251=\"B\",C251=\"a\"), \" Scraper Grading\", \"\"),\nIF(C251=\"b\",\"\",\"-\"),\nIF(C251=\"b\",\"\",VLOOKUP(A251,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\"\",VLOOKUP(C251,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A251,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A251,\"0\"),1)=\"5\",OR($C251=\"b\",$C251=\"f\")),\"\",VLOOKUP($A251,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A251,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C251=\"a\",C251=\"c\",C251=\"d\",C251=\"e\"),IF(OR(RIGHT(TEXT($A251,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A251,\"0\"),1)=\"5\"),VLOOKUP($A251,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A251,\"0\"),1)=\"5\",VLOOKUP($A251,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A251,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A251,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C251=\"a\",C251=\"c\",C251=\"d\",C251=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A251,\"0\"),2)=\"00\",VLOOKUP(A251,Quantities[],Quantities!$B$2),\nIF(C251=\"f\",VLOOKUP(A251,Quantities[],Quantities!$B$2),\nVLOOKUP(A251,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D251,2)=\"Sc\",B251=\"A\",C251=\"d\"),AND(C251=\"f\",B251=\"D\")),\nSUM(VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D251,2)=\"Sc\",OR(C251=\"a\",C251=\"f\")),\nVLOOKUP(A251,Quantities[],Quantities!$I$2),\n\nIF(AND(B251=\"D\",C251=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B251=\"D\",B251=\"Q\"),\nSUM(VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A251,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\", VLOOKUP(A251,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D251,2)=\"Sc\",B251=\"A\",C251=\"d\",C251=\"f\")),\n(SUM(VLOOKUP($A251,Quantities[],Quantities!$P$2)*VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$R$2)*VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$T$2)*VLOOKUP($A251,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D251,2)=\"Sc\",OR(C251=\"a\",C251=\"f\")),\nVLOOKUP(A251,Quantities[],Quantities!$J$2),\n\nIF(AND(B251=\"D\",C251=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A251,Quantities[],Quantities!$S$2)),\n\nIF(AND(B251=\"D\", (VLOOKUP(A251,Quantities[],Quantities!$O$2)+VLOOKUP(A251,Quantities[],Quantities!$Q$2)+VLOOKUP(A251,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A251,Quantities[],Quantities!$P$2)*VLOOKUP(A251,Quantities[],Quantities!$O$2)\n+VLOOKUP(A251,Quantities[],Quantities!$R$2)*VLOOKUP(A251,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A251,Quantities[],Quantities!$T$2)*VLOOKUP(A251,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A251,Quantities[],Quantities!$O$2)+VLOOKUP(A251,Quantities[],Quantities!$Q$2)+VLOOKUP(A251,Quantities[],Quantities!$S$2)),\n\nIF($B251=\"Q\", (SUM(VLOOKUP($A251,Quantities[],Quantities!$P$2)*VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$R$2)*VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$T$2)*VLOOKUP($A251,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A251,Quantities[],Quantities!$O$2),VLOOKUP($A251,Quantities[],Quantities!$Q$2),VLOOKUP($A251,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A251,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D251,1)=\"U\",\"-\",VLOOKUP(D251,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1600},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1600-Gb-e-U6",{"$f":"IF(D252=\"Comb1\",CONCATENATE(VLOOKUP(B252,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A252,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B252,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B252=\"B\",C252=\"a\"), \" Scraper Grading\", \"\"),\nIF(C252=\"b\",\"\",\"-\"),\nIF(C252=\"b\",\"\",VLOOKUP(A252,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\"\",VLOOKUP(C252,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A252,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A252,\"0\"),1)=\"5\",OR($C252=\"b\",$C252=\"f\")),\"\",VLOOKUP($A252,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A252,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C252=\"a\",C252=\"c\",C252=\"d\",C252=\"e\"),IF(OR(RIGHT(TEXT($A252,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A252,\"0\"),1)=\"5\"),VLOOKUP($A252,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A252,\"0\"),1)=\"5\",VLOOKUP($A252,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A252,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A252,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C252=\"a\",C252=\"c\",C252=\"d\",C252=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A252,\"0\"),2)=\"00\",VLOOKUP(A252,Quantities[],Quantities!$B$2),\nIF(C252=\"f\",VLOOKUP(A252,Quantities[],Quantities!$B$2),\nVLOOKUP(A252,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D252,2)=\"Sc\",B252=\"A\",C252=\"d\"),AND(C252=\"f\",B252=\"D\")),\nSUM(VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D252,2)=\"Sc\",OR(C252=\"a\",C252=\"f\")),\nVLOOKUP(A252,Quantities[],Quantities!$I$2),\n\nIF(AND(B252=\"D\",C252=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B252=\"D\",B252=\"Q\"),\nSUM(VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A252,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\", VLOOKUP(A252,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D252,2)=\"Sc\",B252=\"A\",C252=\"d\",C252=\"f\")),\n(SUM(VLOOKUP($A252,Quantities[],Quantities!$P$2)*VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$R$2)*VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$T$2)*VLOOKUP($A252,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D252,2)=\"Sc\",OR(C252=\"a\",C252=\"f\")),\nVLOOKUP(A252,Quantities[],Quantities!$J$2),\n\nIF(AND(B252=\"D\",C252=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A252,Quantities[],Quantities!$S$2)),\n\nIF(AND(B252=\"D\", (VLOOKUP(A252,Quantities[],Quantities!$O$2)+VLOOKUP(A252,Quantities[],Quantities!$Q$2)+VLOOKUP(A252,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A252,Quantities[],Quantities!$P$2)*VLOOKUP(A252,Quantities[],Quantities!$O$2)\n+VLOOKUP(A252,Quantities[],Quantities!$R$2)*VLOOKUP(A252,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A252,Quantities[],Quantities!$T$2)*VLOOKUP(A252,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A252,Quantities[],Quantities!$O$2)+VLOOKUP(A252,Quantities[],Quantities!$Q$2)+VLOOKUP(A252,Quantities[],Quantities!$S$2)),\n\nIF($B252=\"Q\", (SUM(VLOOKUP($A252,Quantities[],Quantities!$P$2)*VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$R$2)*VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$T$2)*VLOOKUP($A252,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A252,Quantities[],Quantities!$O$2),VLOOKUP($A252,Quantities[],Quantities!$Q$2),VLOOKUP($A252,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A252,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D252,1)=\"U\",\"-\",VLOOKUP(D252,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"1700-Gb-e-U6",{"$f":"IF(D253=\"Comb1\",CONCATENATE(VLOOKUP(B253,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A253,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B253,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B253=\"B\",C253=\"a\"), \" Scraper Grading\", \"\"),\nIF(C253=\"b\",\"\",\"-\"),\nIF(C253=\"b\",\"\",VLOOKUP(A253,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\"\",VLOOKUP(C253,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A253,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A253,\"0\"),1)=\"5\",OR($C253=\"b\",$C253=\"f\")),\"\",VLOOKUP($A253,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A253,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C253=\"a\",C253=\"c\",C253=\"d\",C253=\"e\"),IF(OR(RIGHT(TEXT($A253,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A253,\"0\"),1)=\"5\"),VLOOKUP($A253,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A253,\"0\"),1)=\"5\",VLOOKUP($A253,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A253,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A253,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C253=\"a\",C253=\"c\",C253=\"d\",C253=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A253,\"0\"),2)=\"00\",VLOOKUP(A253,Quantities[],Quantities!$B$2),\nIF(C253=\"f\",VLOOKUP(A253,Quantities[],Quantities!$B$2),\nVLOOKUP(A253,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D253,2)=\"Sc\",B253=\"A\",C253=\"d\"),AND(C253=\"f\",B253=\"D\")),\nSUM(VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D253,2)=\"Sc\",OR(C253=\"a\",C253=\"f\")),\nVLOOKUP(A253,Quantities[],Quantities!$I$2),\n\nIF(AND(B253=\"D\",C253=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B253=\"D\",B253=\"Q\"),\nSUM(VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A253,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\", VLOOKUP(A253,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D253,2)=\"Sc\",B253=\"A\",C253=\"d\",C253=\"f\")),\n(SUM(VLOOKUP($A253,Quantities[],Quantities!$P$2)*VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$R$2)*VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$T$2)*VLOOKUP($A253,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D253,2)=\"Sc\",OR(C253=\"a\",C253=\"f\")),\nVLOOKUP(A253,Quantities[],Quantities!$J$2),\n\nIF(AND(B253=\"D\",C253=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A253,Quantities[],Quantities!$S$2)),\n\nIF(AND(B253=\"D\", (VLOOKUP(A253,Quantities[],Quantities!$O$2)+VLOOKUP(A253,Quantities[],Quantities!$Q$2)+VLOOKUP(A253,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A253,Quantities[],Quantities!$P$2)*VLOOKUP(A253,Quantities[],Quantities!$O$2)\n+VLOOKUP(A253,Quantities[],Quantities!$R$2)*VLOOKUP(A253,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A253,Quantities[],Quantities!$T$2)*VLOOKUP(A253,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A253,Quantities[],Quantities!$O$2)+VLOOKUP(A253,Quantities[],Quantities!$Q$2)+VLOOKUP(A253,Quantities[],Quantities!$S$2)),\n\nIF($B253=\"Q\", (SUM(VLOOKUP($A253,Quantities[],Quantities!$P$2)*VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$R$2)*VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$T$2)*VLOOKUP($A253,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A253,Quantities[],Quantities!$O$2),VLOOKUP($A253,Quantities[],Quantities!$Q$2),VLOOKUP($A253,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A253,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D253,1)=\"U\",\"-\",VLOOKUP(D253,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"Gb","e",{"$f":"'Unit Rates'!$A$16","v":"U6"},"2000-Gb-e-U6",{"$f":"IF(D254=\"Comb1\",CONCATENATE(VLOOKUP(B254,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A254,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B254,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B254=\"B\",C254=\"a\"), \" Scraper Grading\", \"\"),\nIF(C254=\"b\",\"\",\"-\"),\nIF(C254=\"b\",\"\",VLOOKUP(A254,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\"\",VLOOKUP(C254,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A254,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A254,\"0\"),1)=\"5\",OR($C254=\"b\",$C254=\"f\")),\"\",VLOOKUP($A254,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A254,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C254=\"a\",C254=\"c\",C254=\"d\",C254=\"e\"),IF(OR(RIGHT(TEXT($A254,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A254,\"0\"),1)=\"5\"),VLOOKUP($A254,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A254,\"0\"),1)=\"5\",VLOOKUP($A254,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A254,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A254,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C254=\"a\",C254=\"c\",C254=\"d\",C254=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A254,\"0\"),2)=\"00\",VLOOKUP(A254,Quantities[],Quantities!$B$2),\nIF(C254=\"f\",VLOOKUP(A254,Quantities[],Quantities!$B$2),\nVLOOKUP(A254,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D254,2)=\"Sc\",B254=\"A\",C254=\"d\"),AND(C254=\"f\",B254=\"D\")),\nSUM(VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D254,2)=\"Sc\",OR(C254=\"a\",C254=\"f\")),\nVLOOKUP(A254,Quantities[],Quantities!$I$2),\n\nIF(AND(B254=\"D\",C254=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B254=\"D\",B254=\"Q\"),\nSUM(VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A254,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\", VLOOKUP(A254,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D254,2)=\"Sc\",B254=\"A\",C254=\"d\",C254=\"f\")),\n(SUM(VLOOKUP($A254,Quantities[],Quantities!$P$2)*VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$R$2)*VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$T$2)*VLOOKUP($A254,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D254,2)=\"Sc\",OR(C254=\"a\",C254=\"f\")),\nVLOOKUP(A254,Quantities[],Quantities!$J$2),\n\nIF(AND(B254=\"D\",C254=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A254,Quantities[],Quantities!$S$2)),\n\nIF(AND(B254=\"D\", (VLOOKUP(A254,Quantities[],Quantities!$O$2)+VLOOKUP(A254,Quantities[],Quantities!$Q$2)+VLOOKUP(A254,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A254,Quantities[],Quantities!$P$2)*VLOOKUP(A254,Quantities[],Quantities!$O$2)\n+VLOOKUP(A254,Quantities[],Quantities!$R$2)*VLOOKUP(A254,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A254,Quantities[],Quantities!$T$2)*VLOOKUP(A254,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A254,Quantities[],Quantities!$O$2)+VLOOKUP(A254,Quantities[],Quantities!$Q$2)+VLOOKUP(A254,Quantities[],Quantities!$S$2)),\n\nIF($B254=\"Q\", (SUM(VLOOKUP($A254,Quantities[],Quantities!$P$2)*VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$R$2)*VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$T$2)*VLOOKUP($A254,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A254,Quantities[],Quantities!$O$2),VLOOKUP($A254,Quantities[],Quantities!$Q$2),VLOOKUP($A254,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A254,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D254,1)=\"U\",\"-\",VLOOKUP(D254,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1000-H-e-U7a",{"$f":"IF(D255=\"Comb1\",CONCATENATE(VLOOKUP(B255,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A255,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B255,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B255=\"B\",C255=\"a\"), \" Scraper Grading\", \"\"),\nIF(C255=\"b\",\"\",\"-\"),\nIF(C255=\"b\",\"\",VLOOKUP(A255,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\"\",VLOOKUP(C255,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A255,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A255,\"0\"),1)=\"5\",OR($C255=\"b\",$C255=\"f\")),\"\",VLOOKUP($A255,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A255,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C255=\"a\",C255=\"c\",C255=\"d\",C255=\"e\"),IF(OR(RIGHT(TEXT($A255,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A255,\"0\"),1)=\"5\"),VLOOKUP($A255,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A255,\"0\"),1)=\"5\",VLOOKUP($A255,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A255,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A255,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C255=\"a\",C255=\"c\",C255=\"d\",C255=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A255,\"0\"),2)=\"00\",VLOOKUP(A255,Quantities[],Quantities!$B$2),\nIF(C255=\"f\",VLOOKUP(A255,Quantities[],Quantities!$B$2),\nVLOOKUP(A255,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D255,2)=\"Sc\",B255=\"A\",C255=\"d\"),AND(C255=\"f\",B255=\"D\")),\nSUM(VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D255,2)=\"Sc\",OR(C255=\"a\",C255=\"f\")),\nVLOOKUP(A255,Quantities[],Quantities!$I$2),\n\nIF(AND(B255=\"D\",C255=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B255=\"D\",B255=\"Q\"),\nSUM(VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A255,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\", VLOOKUP(A255,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D255,2)=\"Sc\",B255=\"A\",C255=\"d\",C255=\"f\")),\n(SUM(VLOOKUP($A255,Quantities[],Quantities!$P$2)*VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$R$2)*VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$T$2)*VLOOKUP($A255,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D255,2)=\"Sc\",OR(C255=\"a\",C255=\"f\")),\nVLOOKUP(A255,Quantities[],Quantities!$J$2),\n\nIF(AND(B255=\"D\",C255=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A255,Quantities[],Quantities!$S$2)),\n\nIF(AND(B255=\"D\", (VLOOKUP(A255,Quantities[],Quantities!$O$2)+VLOOKUP(A255,Quantities[],Quantities!$Q$2)+VLOOKUP(A255,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A255,Quantities[],Quantities!$P$2)*VLOOKUP(A255,Quantities[],Quantities!$O$2)\n+VLOOKUP(A255,Quantities[],Quantities!$R$2)*VLOOKUP(A255,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A255,Quantities[],Quantities!$T$2)*VLOOKUP(A255,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A255,Quantities[],Quantities!$O$2)+VLOOKUP(A255,Quantities[],Quantities!$Q$2)+VLOOKUP(A255,Quantities[],Quantities!$S$2)),\n\nIF($B255=\"Q\", (SUM(VLOOKUP($A255,Quantities[],Quantities!$P$2)*VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$R$2)*VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$T$2)*VLOOKUP($A255,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A255,Quantities[],Quantities!$O$2),VLOOKUP($A255,Quantities[],Quantities!$Q$2),VLOOKUP($A255,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A255,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D255,1)=\"U\",\"-\",VLOOKUP(D255,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},{"$f":"CONCATENATE(TEXT(A256,\"0\"),\"-\",B256,\"-\",C256,\"-\",D256)","v":"1200-H-e-U7a"},{"$f":"IF(D256=\"Comb1\",CONCATENATE(VLOOKUP(B256,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A256,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B256,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B256=\"B\",C256=\"a\"), \" Scraper Grading\", \"\"),\nIF(C256=\"b\",\"\",\"-\"),\nIF(C256=\"b\",\"\",VLOOKUP(A256,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\"\",VLOOKUP(C256,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A256,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A256,\"0\"),1)=\"5\",OR($C256=\"b\",$C256=\"f\")),\"\",VLOOKUP($A256,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A256,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C256=\"a\",C256=\"c\",C256=\"d\",C256=\"e\"),IF(OR(RIGHT(TEXT($A256,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A256,\"0\"),1)=\"5\"),VLOOKUP($A256,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A256,\"0\"),1)=\"5\",VLOOKUP($A256,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A256,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A256,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C256=\"a\",C256=\"c\",C256=\"d\",C256=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A256,\"0\"),2)=\"00\",VLOOKUP(A256,Quantities[],Quantities!$B$2),\nIF(C256=\"f\",VLOOKUP(A256,Quantities[],Quantities!$B$2),\nVLOOKUP(A256,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D256,2)=\"Sc\",B256=\"A\",C256=\"d\"),AND(C256=\"f\",B256=\"D\")),\nSUM(VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D256,2)=\"Sc\",OR(C256=\"a\",C256=\"f\")),\nVLOOKUP(A256,Quantities[],Quantities!$I$2),\n\nIF(AND(B256=\"D\",C256=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B256=\"D\",B256=\"Q\"),\nSUM(VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A256,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\", VLOOKUP(A256,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D256,2)=\"Sc\",B256=\"A\",C256=\"d\",C256=\"f\")),\n(SUM(VLOOKUP($A256,Quantities[],Quantities!$P$2)*VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$R$2)*VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$T$2)*VLOOKUP($A256,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D256,2)=\"Sc\",OR(C256=\"a\",C256=\"f\")),\nVLOOKUP(A256,Quantities[],Quantities!$J$2),\n\nIF(AND(B256=\"D\",C256=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A256,Quantities[],Quantities!$S$2)),\n\nIF(AND(B256=\"D\", (VLOOKUP(A256,Quantities[],Quantities!$O$2)+VLOOKUP(A256,Quantities[],Quantities!$Q$2)+VLOOKUP(A256,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A256,Quantities[],Quantities!$P$2)*VLOOKUP(A256,Quantities[],Quantities!$O$2)\n+VLOOKUP(A256,Quantities[],Quantities!$R$2)*VLOOKUP(A256,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A256,Quantities[],Quantities!$T$2)*VLOOKUP(A256,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A256,Quantities[],Quantities!$O$2)+VLOOKUP(A256,Quantities[],Quantities!$Q$2)+VLOOKUP(A256,Quantities[],Quantities!$S$2)),\n\nIF($B256=\"Q\", (SUM(VLOOKUP($A256,Quantities[],Quantities!$P$2)*VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$R$2)*VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$T$2)*VLOOKUP($A256,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A256,Quantities[],Quantities!$O$2),VLOOKUP($A256,Quantities[],Quantities!$Q$2),VLOOKUP($A256,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A256,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D256,1)=\"U\",\"-\",VLOOKUP(D256,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1300-H-e-U7a",{"$f":"IF(D257=\"Comb1\",CONCATENATE(VLOOKUP(B257,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A257,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B257,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B257=\"B\",C257=\"a\"), \" Scraper Grading\", \"\"),\nIF(C257=\"b\",\"\",\"-\"),\nIF(C257=\"b\",\"\",VLOOKUP(A257,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\"\",VLOOKUP(C257,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A257,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A257,\"0\"),1)=\"5\",OR($C257=\"b\",$C257=\"f\")),\"\",VLOOKUP($A257,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A257,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C257=\"a\",C257=\"c\",C257=\"d\",C257=\"e\"),IF(OR(RIGHT(TEXT($A257,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A257,\"0\"),1)=\"5\"),VLOOKUP($A257,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A257,\"0\"),1)=\"5\",VLOOKUP($A257,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A257,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A257,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C257=\"a\",C257=\"c\",C257=\"d\",C257=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A257,\"0\"),2)=\"00\",VLOOKUP(A257,Quantities[],Quantities!$B$2),\nIF(C257=\"f\",VLOOKUP(A257,Quantities[],Quantities!$B$2),\nVLOOKUP(A257,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D257,2)=\"Sc\",B257=\"A\",C257=\"d\"),AND(C257=\"f\",B257=\"D\")),\nSUM(VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D257,2)=\"Sc\",OR(C257=\"a\",C257=\"f\")),\nVLOOKUP(A257,Quantities[],Quantities!$I$2),\n\nIF(AND(B257=\"D\",C257=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B257=\"D\",B257=\"Q\"),\nSUM(VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A257,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\", VLOOKUP(A257,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D257,2)=\"Sc\",B257=\"A\",C257=\"d\",C257=\"f\")),\n(SUM(VLOOKUP($A257,Quantities[],Quantities!$P$2)*VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$R$2)*VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$T$2)*VLOOKUP($A257,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D257,2)=\"Sc\",OR(C257=\"a\",C257=\"f\")),\nVLOOKUP(A257,Quantities[],Quantities!$J$2),\n\nIF(AND(B257=\"D\",C257=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A257,Quantities[],Quantities!$S$2)),\n\nIF(AND(B257=\"D\", (VLOOKUP(A257,Quantities[],Quantities!$O$2)+VLOOKUP(A257,Quantities[],Quantities!$Q$2)+VLOOKUP(A257,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A257,Quantities[],Quantities!$P$2)*VLOOKUP(A257,Quantities[],Quantities!$O$2)\n+VLOOKUP(A257,Quantities[],Quantities!$R$2)*VLOOKUP(A257,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A257,Quantities[],Quantities!$T$2)*VLOOKUP(A257,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A257,Quantities[],Quantities!$O$2)+VLOOKUP(A257,Quantities[],Quantities!$Q$2)+VLOOKUP(A257,Quantities[],Quantities!$S$2)),\n\nIF($B257=\"Q\", (SUM(VLOOKUP($A257,Quantities[],Quantities!$P$2)*VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$R$2)*VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$T$2)*VLOOKUP($A257,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A257,Quantities[],Quantities!$O$2),VLOOKUP($A257,Quantities[],Quantities!$Q$2),VLOOKUP($A257,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A257,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D257,1)=\"U\",\"-\",VLOOKUP(D257,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1500-H-e-U7a",{"$f":"IF(D258=\"Comb1\",CONCATENATE(VLOOKUP(B258,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A258,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B258,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B258=\"B\",C258=\"a\"), \" Scraper Grading\", \"\"),\nIF(C258=\"b\",\"\",\"-\"),\nIF(C258=\"b\",\"\",VLOOKUP(A258,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\"\",VLOOKUP(C258,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A258,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A258,\"0\"),1)=\"5\",OR($C258=\"b\",$C258=\"f\")),\"\",VLOOKUP($A258,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A258,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C258=\"a\",C258=\"c\",C258=\"d\",C258=\"e\"),IF(OR(RIGHT(TEXT($A258,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A258,\"0\"),1)=\"5\"),VLOOKUP($A258,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A258,\"0\"),1)=\"5\",VLOOKUP($A258,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A258,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A258,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C258=\"a\",C258=\"c\",C258=\"d\",C258=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A258,\"0\"),2)=\"00\",VLOOKUP(A258,Quantities[],Quantities!$B$2),\nIF(C258=\"f\",VLOOKUP(A258,Quantities[],Quantities!$B$2),\nVLOOKUP(A258,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D258,2)=\"Sc\",B258=\"A\",C258=\"d\"),AND(C258=\"f\",B258=\"D\")),\nSUM(VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D258,2)=\"Sc\",OR(C258=\"a\",C258=\"f\")),\nVLOOKUP(A258,Quantities[],Quantities!$I$2),\n\nIF(AND(B258=\"D\",C258=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B258=\"D\",B258=\"Q\"),\nSUM(VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A258,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\", VLOOKUP(A258,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D258,2)=\"Sc\",B258=\"A\",C258=\"d\",C258=\"f\")),\n(SUM(VLOOKUP($A258,Quantities[],Quantities!$P$2)*VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$R$2)*VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$T$2)*VLOOKUP($A258,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D258,2)=\"Sc\",OR(C258=\"a\",C258=\"f\")),\nVLOOKUP(A258,Quantities[],Quantities!$J$2),\n\nIF(AND(B258=\"D\",C258=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A258,Quantities[],Quantities!$S$2)),\n\nIF(AND(B258=\"D\", (VLOOKUP(A258,Quantities[],Quantities!$O$2)+VLOOKUP(A258,Quantities[],Quantities!$Q$2)+VLOOKUP(A258,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A258,Quantities[],Quantities!$P$2)*VLOOKUP(A258,Quantities[],Quantities!$O$2)\n+VLOOKUP(A258,Quantities[],Quantities!$R$2)*VLOOKUP(A258,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A258,Quantities[],Quantities!$T$2)*VLOOKUP(A258,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A258,Quantities[],Quantities!$O$2)+VLOOKUP(A258,Quantities[],Quantities!$Q$2)+VLOOKUP(A258,Quantities[],Quantities!$S$2)),\n\nIF($B258=\"Q\", (SUM(VLOOKUP($A258,Quantities[],Quantities!$P$2)*VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$R$2)*VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$T$2)*VLOOKUP($A258,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A258,Quantities[],Quantities!$O$2),VLOOKUP($A258,Quantities[],Quantities!$Q$2),VLOOKUP($A258,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A258,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D258,1)=\"U\",\"-\",VLOOKUP(D258,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"2200-H-e-U7a",{"$f":"IF(D259=\"Comb1\",CONCATENATE(VLOOKUP(B259,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A259,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B259,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B259=\"B\",C259=\"a\"), \" Scraper Grading\", \"\"),\nIF(C259=\"b\",\"\",\"-\"),\nIF(C259=\"b\",\"\",VLOOKUP(A259,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\"\",VLOOKUP(C259,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A259,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A259,\"0\"),1)=\"5\",OR($C259=\"b\",$C259=\"f\")),\"\",VLOOKUP($A259,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A259,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C259=\"a\",C259=\"c\",C259=\"d\",C259=\"e\"),IF(OR(RIGHT(TEXT($A259,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A259,\"0\"),1)=\"5\"),VLOOKUP($A259,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A259,\"0\"),1)=\"5\",VLOOKUP($A259,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A259,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A259,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C259=\"a\",C259=\"c\",C259=\"d\",C259=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A259,\"0\"),2)=\"00\",VLOOKUP(A259,Quantities[],Quantities!$B$2),\nIF(C259=\"f\",VLOOKUP(A259,Quantities[],Quantities!$B$2),\nVLOOKUP(A259,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D259,2)=\"Sc\",B259=\"A\",C259=\"d\"),AND(C259=\"f\",B259=\"D\")),\nSUM(VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D259,2)=\"Sc\",OR(C259=\"a\",C259=\"f\")),\nVLOOKUP(A259,Quantities[],Quantities!$I$2),\n\nIF(AND(B259=\"D\",C259=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B259=\"D\",B259=\"Q\"),\nSUM(VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A259,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D259,2)=\"Mg\", VLOOKUP(A259,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D259,2)=\"Sc\",B259=\"A\",C259=\"d\",C259=\"f\")),\n(SUM(VLOOKUP($A259,Quantities[],Quantities!$P$2)*VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$R$2)*VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$T$2)*VLOOKUP($A259,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D259,2)=\"Sc\",OR(C259=\"a\",C259=\"f\")),\nVLOOKUP(A259,Quantities[],Quantities!$J$2),\n\nIF(AND(B259=\"D\",C259=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A259,Quantities[],Quantities!$S$2)),\n\nIF(AND(B259=\"D\", (VLOOKUP(A259,Quantities[],Quantities!$O$2)+VLOOKUP(A259,Quantities[],Quantities!$Q$2)+VLOOKUP(A259,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A259,Quantities[],Quantities!$P$2)*VLOOKUP(A259,Quantities[],Quantities!$O$2)\n+VLOOKUP(A259,Quantities[],Quantities!$R$2)*VLOOKUP(A259,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A259,Quantities[],Quantities!$T$2)*VLOOKUP(A259,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A259,Quantities[],Quantities!$O$2)+VLOOKUP(A259,Quantities[],Quantities!$Q$2)+VLOOKUP(A259,Quantities[],Quantities!$S$2)),\n\nIF($B259=\"Q\", (SUM(VLOOKUP($A259,Quantities[],Quantities!$P$2)*VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$R$2)*VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$T$2)*VLOOKUP($A259,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A259,Quantities[],Quantities!$O$2),VLOOKUP($A259,Quantities[],Quantities!$Q$2),VLOOKUP($A259,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A259,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D259,1)=\"U\",\"-\",VLOOKUP(D259,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},{"$f":"CONCATENATE(TEXT(A260,\"0\"),\"-\",B260,\"-\",C260,\"-\",D260)","v":"1400-H-e-U7a"},{"$f":"IF(D260=\"Comb1\",CONCATENATE(VLOOKUP(B260,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A260,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B260,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B260=\"B\",C260=\"a\"), \" Scraper Grading\", \"\"),\nIF(C260=\"b\",\"\",\"-\"),\nIF(C260=\"b\",\"\",VLOOKUP(A260,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\"\",VLOOKUP(C260,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A260,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A260,\"0\"),1)=\"5\",OR($C260=\"b\",$C260=\"f\")),\"\",VLOOKUP($A260,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A260,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C260=\"a\",C260=\"c\",C260=\"d\",C260=\"e\"),IF(OR(RIGHT(TEXT($A260,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A260,\"0\"),1)=\"5\"),VLOOKUP($A260,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A260,\"0\"),1)=\"5\",VLOOKUP($A260,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A260,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A260,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C260=\"a\",C260=\"c\",C260=\"d\",C260=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A260,\"0\"),2)=\"00\",VLOOKUP(A260,Quantities[],Quantities!$B$2),\nIF(C260=\"f\",VLOOKUP(A260,Quantities[],Quantities!$B$2),\nVLOOKUP(A260,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D260,2)=\"Sc\",B260=\"A\",C260=\"d\"),AND(C260=\"f\",B260=\"D\")),\nSUM(VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D260,2)=\"Sc\",OR(C260=\"a\",C260=\"f\")),\nVLOOKUP(A260,Quantities[],Quantities!$I$2),\n\nIF(AND(B260=\"D\",C260=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B260=\"D\",B260=\"Q\"),\nSUM(VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A260,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\", VLOOKUP(A260,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D260,2)=\"Sc\",B260=\"A\",C260=\"d\",C260=\"f\")),\n(SUM(VLOOKUP($A260,Quantities[],Quantities!$P$2)*VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$R$2)*VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$T$2)*VLOOKUP($A260,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D260,2)=\"Sc\",OR(C260=\"a\",C260=\"f\")),\nVLOOKUP(A260,Quantities[],Quantities!$J$2),\n\nIF(AND(B260=\"D\",C260=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A260,Quantities[],Quantities!$S$2)),\n\nIF(AND(B260=\"D\", (VLOOKUP(A260,Quantities[],Quantities!$O$2)+VLOOKUP(A260,Quantities[],Quantities!$Q$2)+VLOOKUP(A260,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A260,Quantities[],Quantities!$P$2)*VLOOKUP(A260,Quantities[],Quantities!$O$2)\n+VLOOKUP(A260,Quantities[],Quantities!$R$2)*VLOOKUP(A260,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A260,Quantities[],Quantities!$T$2)*VLOOKUP(A260,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A260,Quantities[],Quantities!$O$2)+VLOOKUP(A260,Quantities[],Quantities!$Q$2)+VLOOKUP(A260,Quantities[],Quantities!$S$2)),\n\nIF($B260=\"Q\", (SUM(VLOOKUP($A260,Quantities[],Quantities!$P$2)*VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$R$2)*VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$T$2)*VLOOKUP($A260,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A260,Quantities[],Quantities!$O$2),VLOOKUP($A260,Quantities[],Quantities!$Q$2),VLOOKUP($A260,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A260,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D260,1)=\"U\",\"-\",VLOOKUP(D260,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A23","v":1600},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1600-H-e-U7a",{"$f":"IF(D261=\"Comb1\",CONCATENATE(VLOOKUP(B261,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A261,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B261,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B261=\"B\",C261=\"a\"), \" Scraper Grading\", \"\"),\nIF(C261=\"b\",\"\",\"-\"),\nIF(C261=\"b\",\"\",VLOOKUP(A261,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\"\",VLOOKUP(C261,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A261,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A261,\"0\"),1)=\"5\",OR($C261=\"b\",$C261=\"f\")),\"\",VLOOKUP($A261,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A261,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C261=\"a\",C261=\"c\",C261=\"d\",C261=\"e\"),IF(OR(RIGHT(TEXT($A261,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A261,\"0\"),1)=\"5\"),VLOOKUP($A261,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A261,\"0\"),1)=\"5\",VLOOKUP($A261,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A261,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A261,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C261=\"a\",C261=\"c\",C261=\"d\",C261=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A261,\"0\"),2)=\"00\",VLOOKUP(A261,Quantities[],Quantities!$B$2),\nIF(C261=\"f\",VLOOKUP(A261,Quantities[],Quantities!$B$2),\nVLOOKUP(A261,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D261,2)=\"Sc\",B261=\"A\",C261=\"d\"),AND(C261=\"f\",B261=\"D\")),\nSUM(VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D261,2)=\"Sc\",OR(C261=\"a\",C261=\"f\")),\nVLOOKUP(A261,Quantities[],Quantities!$I$2),\n\nIF(AND(B261=\"D\",C261=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B261=\"D\",B261=\"Q\"),\nSUM(VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A261,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\", VLOOKUP(A261,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D261,2)=\"Sc\",B261=\"A\",C261=\"d\",C261=\"f\")),\n(SUM(VLOOKUP($A261,Quantities[],Quantities!$P$2)*VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$R$2)*VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$T$2)*VLOOKUP($A261,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D261,2)=\"Sc\",OR(C261=\"a\",C261=\"f\")),\nVLOOKUP(A261,Quantities[],Quantities!$J$2),\n\nIF(AND(B261=\"D\",C261=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A261,Quantities[],Quantities!$S$2)),\n\nIF(AND(B261=\"D\", (VLOOKUP(A261,Quantities[],Quantities!$O$2)+VLOOKUP(A261,Quantities[],Quantities!$Q$2)+VLOOKUP(A261,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A261,Quantities[],Quantities!$P$2)*VLOOKUP(A261,Quantities[],Quantities!$O$2)\n+VLOOKUP(A261,Quantities[],Quantities!$R$2)*VLOOKUP(A261,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A261,Quantities[],Quantities!$T$2)*VLOOKUP(A261,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A261,Quantities[],Quantities!$O$2)+VLOOKUP(A261,Quantities[],Quantities!$Q$2)+VLOOKUP(A261,Quantities[],Quantities!$S$2)),\n\nIF($B261=\"Q\", (SUM(VLOOKUP($A261,Quantities[],Quantities!$P$2)*VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$R$2)*VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$T$2)*VLOOKUP($A261,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A261,Quantities[],Quantities!$O$2),VLOOKUP($A261,Quantities[],Quantities!$Q$2),VLOOKUP($A261,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A261,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D261,1)=\"U\",\"-\",VLOOKUP(D261,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1800-H-e-U7a",{"$f":"IF(D262=\"Comb1\",CONCATENATE(VLOOKUP(B262,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A262,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B262,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B262=\"B\",C262=\"a\"), \" Scraper Grading\", \"\"),\nIF(C262=\"b\",\"\",\"-\"),\nIF(C262=\"b\",\"\",VLOOKUP(A262,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\"\",VLOOKUP(C262,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A262,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A262,\"0\"),1)=\"5\",OR($C262=\"b\",$C262=\"f\")),\"\",VLOOKUP($A262,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A262,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C262=\"a\",C262=\"c\",C262=\"d\",C262=\"e\"),IF(OR(RIGHT(TEXT($A262,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A262,\"0\"),1)=\"5\"),VLOOKUP($A262,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A262,\"0\"),1)=\"5\",VLOOKUP($A262,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A262,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A262,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C262=\"a\",C262=\"c\",C262=\"d\",C262=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A262,\"0\"),2)=\"00\",VLOOKUP(A262,Quantities[],Quantities!$B$2),\nIF(C262=\"f\",VLOOKUP(A262,Quantities[],Quantities!$B$2),\nVLOOKUP(A262,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D262,2)=\"Sc\",B262=\"A\",C262=\"d\"),AND(C262=\"f\",B262=\"D\")),\nSUM(VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D262,2)=\"Sc\",OR(C262=\"a\",C262=\"f\")),\nVLOOKUP(A262,Quantities[],Quantities!$I$2),\n\nIF(AND(B262=\"D\",C262=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B262=\"D\",B262=\"Q\"),\nSUM(VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A262,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\", VLOOKUP(A262,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D262,2)=\"Sc\",B262=\"A\",C262=\"d\",C262=\"f\")),\n(SUM(VLOOKUP($A262,Quantities[],Quantities!$P$2)*VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$R$2)*VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$T$2)*VLOOKUP($A262,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D262,2)=\"Sc\",OR(C262=\"a\",C262=\"f\")),\nVLOOKUP(A262,Quantities[],Quantities!$J$2),\n\nIF(AND(B262=\"D\",C262=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A262,Quantities[],Quantities!$S$2)),\n\nIF(AND(B262=\"D\", (VLOOKUP(A262,Quantities[],Quantities!$O$2)+VLOOKUP(A262,Quantities[],Quantities!$Q$2)+VLOOKUP(A262,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A262,Quantities[],Quantities!$P$2)*VLOOKUP(A262,Quantities[],Quantities!$O$2)\n+VLOOKUP(A262,Quantities[],Quantities!$R$2)*VLOOKUP(A262,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A262,Quantities[],Quantities!$T$2)*VLOOKUP(A262,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A262,Quantities[],Quantities!$O$2)+VLOOKUP(A262,Quantities[],Quantities!$Q$2)+VLOOKUP(A262,Quantities[],Quantities!$S$2)),\n\nIF($B262=\"Q\", (SUM(VLOOKUP($A262,Quantities[],Quantities!$P$2)*VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$R$2)*VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$T$2)*VLOOKUP($A262,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A262,Quantities[],Quantities!$O$2),VLOOKUP($A262,Quantities[],Quantities!$Q$2),VLOOKUP($A262,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A262,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D262,1)=\"U\",\"-\",VLOOKUP(D262,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"1700-H-e-U7a",{"$f":"IF(D263=\"Comb1\",CONCATENATE(VLOOKUP(B263,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A263,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B263,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B263=\"B\",C263=\"a\"), \" Scraper Grading\", \"\"),\nIF(C263=\"b\",\"\",\"-\"),\nIF(C263=\"b\",\"\",VLOOKUP(A263,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\"\",VLOOKUP(C263,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A263,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A263,\"0\"),1)=\"5\",OR($C263=\"b\",$C263=\"f\")),\"\",VLOOKUP($A263,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A263,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C263=\"a\",C263=\"c\",C263=\"d\",C263=\"e\"),IF(OR(RIGHT(TEXT($A263,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A263,\"0\"),1)=\"5\"),VLOOKUP($A263,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A263,\"0\"),1)=\"5\",VLOOKUP($A263,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A263,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A263,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C263=\"a\",C263=\"c\",C263=\"d\",C263=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A263,\"0\"),2)=\"00\",VLOOKUP(A263,Quantities[],Quantities!$B$2),\nIF(C263=\"f\",VLOOKUP(A263,Quantities[],Quantities!$B$2),\nVLOOKUP(A263,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D263,2)=\"Sc\",B263=\"A\",C263=\"d\"),AND(C263=\"f\",B263=\"D\")),\nSUM(VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D263,2)=\"Sc\",OR(C263=\"a\",C263=\"f\")),\nVLOOKUP(A263,Quantities[],Quantities!$I$2),\n\nIF(AND(B263=\"D\",C263=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B263=\"D\",B263=\"Q\"),\nSUM(VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A263,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\", VLOOKUP(A263,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D263,2)=\"Sc\",B263=\"A\",C263=\"d\",C263=\"f\")),\n(SUM(VLOOKUP($A263,Quantities[],Quantities!$P$2)*VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$R$2)*VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$T$2)*VLOOKUP($A263,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D263,2)=\"Sc\",OR(C263=\"a\",C263=\"f\")),\nVLOOKUP(A263,Quantities[],Quantities!$J$2),\n\nIF(AND(B263=\"D\",C263=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A263,Quantities[],Quantities!$S$2)),\n\nIF(AND(B263=\"D\", (VLOOKUP(A263,Quantities[],Quantities!$O$2)+VLOOKUP(A263,Quantities[],Quantities!$Q$2)+VLOOKUP(A263,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A263,Quantities[],Quantities!$P$2)*VLOOKUP(A263,Quantities[],Quantities!$O$2)\n+VLOOKUP(A263,Quantities[],Quantities!$R$2)*VLOOKUP(A263,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A263,Quantities[],Quantities!$T$2)*VLOOKUP(A263,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A263,Quantities[],Quantities!$O$2)+VLOOKUP(A263,Quantities[],Quantities!$Q$2)+VLOOKUP(A263,Quantities[],Quantities!$S$2)),\n\nIF($B263=\"Q\", (SUM(VLOOKUP($A263,Quantities[],Quantities!$P$2)*VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$R$2)*VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$T$2)*VLOOKUP($A263,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A263,Quantities[],Quantities!$O$2),VLOOKUP($A263,Quantities[],Quantities!$Q$2),VLOOKUP($A263,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A263,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D263,1)=\"U\",\"-\",VLOOKUP(D263,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},"2000-H-e-U7a",{"$f":"IF(D264=\"Comb1\",CONCATENATE(VLOOKUP(B264,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A264,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B264,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B264=\"B\",C264=\"a\"), \" Scraper Grading\", \"\"),\nIF(C264=\"b\",\"\",\"-\"),\nIF(C264=\"b\",\"\",VLOOKUP(A264,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\"\",VLOOKUP(C264,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A264,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A264,\"0\"),1)=\"5\",OR($C264=\"b\",$C264=\"f\")),\"\",VLOOKUP($A264,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A264,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C264=\"a\",C264=\"c\",C264=\"d\",C264=\"e\"),IF(OR(RIGHT(TEXT($A264,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A264,\"0\"),1)=\"5\"),VLOOKUP($A264,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A264,\"0\"),1)=\"5\",VLOOKUP($A264,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A264,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A264,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C264=\"a\",C264=\"c\",C264=\"d\",C264=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A264,\"0\"),2)=\"00\",VLOOKUP(A264,Quantities[],Quantities!$B$2),\nIF(C264=\"f\",VLOOKUP(A264,Quantities[],Quantities!$B$2),\nVLOOKUP(A264,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D264,2)=\"Sc\",B264=\"A\",C264=\"d\"),AND(C264=\"f\",B264=\"D\")),\nSUM(VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D264,2)=\"Sc\",OR(C264=\"a\",C264=\"f\")),\nVLOOKUP(A264,Quantities[],Quantities!$I$2),\n\nIF(AND(B264=\"D\",C264=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B264=\"D\",B264=\"Q\"),\nSUM(VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A264,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\", VLOOKUP(A264,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D264,2)=\"Sc\",B264=\"A\",C264=\"d\",C264=\"f\")),\n(SUM(VLOOKUP($A264,Quantities[],Quantities!$P$2)*VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$R$2)*VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$T$2)*VLOOKUP($A264,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D264,2)=\"Sc\",OR(C264=\"a\",C264=\"f\")),\nVLOOKUP(A264,Quantities[],Quantities!$J$2),\n\nIF(AND(B264=\"D\",C264=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A264,Quantities[],Quantities!$S$2)),\n\nIF(AND(B264=\"D\", (VLOOKUP(A264,Quantities[],Quantities!$O$2)+VLOOKUP(A264,Quantities[],Quantities!$Q$2)+VLOOKUP(A264,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A264,Quantities[],Quantities!$P$2)*VLOOKUP(A264,Quantities[],Quantities!$O$2)\n+VLOOKUP(A264,Quantities[],Quantities!$R$2)*VLOOKUP(A264,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A264,Quantities[],Quantities!$T$2)*VLOOKUP(A264,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A264,Quantities[],Quantities!$O$2)+VLOOKUP(A264,Quantities[],Quantities!$Q$2)+VLOOKUP(A264,Quantities[],Quantities!$S$2)),\n\nIF($B264=\"Q\", (SUM(VLOOKUP($A264,Quantities[],Quantities!$P$2)*VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$R$2)*VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$T$2)*VLOOKUP($A264,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A264,Quantities[],Quantities!$O$2),VLOOKUP($A264,Quantities[],Quantities!$Q$2),VLOOKUP($A264,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A264,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D264,1)=\"U\",\"-\",VLOOKUP(D264,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$36","v":2100},"H","e",{"$f":"'Unit Rates'!$A$17","v":"U7a"},{"$f":"CONCATENATE(TEXT(A265,\"0\"),\"-\",B265,\"-\",C265,\"-\",D265)","v":"2100-H-e-U7a"},{"$f":"IF(D265=\"Comb1\",CONCATENATE(VLOOKUP(B265,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A265,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B265,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B265=\"B\",C265=\"a\"), \" Scraper Grading\", \"\"),\nIF(C265=\"b\",\"\",\"-\"),\nIF(C265=\"b\",\"\",VLOOKUP(A265,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\"\",VLOOKUP(C265,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A265,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A265,\"0\"),1)=\"5\",OR($C265=\"b\",$C265=\"f\")),\"\",VLOOKUP($A265,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A265,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C265=\"a\",C265=\"c\",C265=\"d\",C265=\"e\"),IF(OR(RIGHT(TEXT($A265,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A265,\"0\"),1)=\"5\"),VLOOKUP($A265,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A265,\"0\"),1)=\"5\",VLOOKUP($A265,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A265,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A265,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C265=\"a\",C265=\"c\",C265=\"d\",C265=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A265,\"0\"),2)=\"00\",VLOOKUP(A265,Quantities[],Quantities!$B$2),\nIF(C265=\"f\",VLOOKUP(A265,Quantities[],Quantities!$B$2),\nVLOOKUP(A265,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D265,2)=\"Sc\",B265=\"A\",C265=\"d\"),AND(C265=\"f\",B265=\"D\")),\nSUM(VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D265,2)=\"Sc\",OR(C265=\"a\",C265=\"f\")),\nVLOOKUP(A265,Quantities[],Quantities!$I$2),\n\nIF(AND(B265=\"D\",C265=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B265=\"D\",B265=\"Q\"),\nSUM(VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A265,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\", VLOOKUP(A265,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D265,2)=\"Sc\",B265=\"A\",C265=\"d\",C265=\"f\")),\n(SUM(VLOOKUP($A265,Quantities[],Quantities!$P$2)*VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$R$2)*VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$T$2)*VLOOKUP($A265,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D265,2)=\"Sc\",OR(C265=\"a\",C265=\"f\")),\nVLOOKUP(A265,Quantities[],Quantities!$J$2),\n\nIF(AND(B265=\"D\",C265=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A265,Quantities[],Quantities!$S$2)),\n\nIF(AND(B265=\"D\", (VLOOKUP(A265,Quantities[],Quantities!$O$2)+VLOOKUP(A265,Quantities[],Quantities!$Q$2)+VLOOKUP(A265,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A265,Quantities[],Quantities!$P$2)*VLOOKUP(A265,Quantities[],Quantities!$O$2)\n+VLOOKUP(A265,Quantities[],Quantities!$R$2)*VLOOKUP(A265,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A265,Quantities[],Quantities!$T$2)*VLOOKUP(A265,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A265,Quantities[],Quantities!$O$2)+VLOOKUP(A265,Quantities[],Quantities!$Q$2)+VLOOKUP(A265,Quantities[],Quantities!$S$2)),\n\nIF($B265=\"Q\", (SUM(VLOOKUP($A265,Quantities[],Quantities!$P$2)*VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$R$2)*VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$T$2)*VLOOKUP($A265,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A265,Quantities[],Quantities!$O$2),VLOOKUP($A265,Quantities[],Quantities!$Q$2),VLOOKUP($A265,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A265,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D265,1)=\"U\",\"-\",VLOOKUP(D265,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A63","v":2800},"Hb","e",{"$f":"'Unit Rates'!$A$18","v":"U7b"},{"$f":"CONCATENATE(TEXT(A266,\"0\"),\"-\",B266,\"-\",C266,\"-\",D266)","v":"2800-Hb-e-U7b"},{"$f":"IF(D266=\"Comb1\",CONCATENATE(VLOOKUP(B266,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A266,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B266,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B266=\"B\",C266=\"a\"), \" Scraper Grading\", \"\"),\nIF(C266=\"b\",\"\",\"-\"),\nIF(C266=\"b\",\"\",VLOOKUP(A266,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\"\",VLOOKUP(C266,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A266,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A266,\"0\"),1)=\"5\",OR($C266=\"b\",$C266=\"f\")),\"\",VLOOKUP($A266,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A266,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C266=\"a\",C266=\"c\",C266=\"d\",C266=\"e\"),IF(OR(RIGHT(TEXT($A266,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A266,\"0\"),1)=\"5\"),VLOOKUP($A266,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A266,\"0\"),1)=\"5\",VLOOKUP($A266,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Other Borrow Areas"},{"$f":"IF(LEFT(TEXT(A266,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A266,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C266=\"a\",C266=\"c\",C266=\"d\",C266=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A266,\"0\"),2)=\"00\",VLOOKUP(A266,Quantities[],Quantities!$B$2),\nIF(C266=\"f\",VLOOKUP(A266,Quantities[],Quantities!$B$2),\nVLOOKUP(A266,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D266,2)=\"Sc\",B266=\"A\",C266=\"d\"),AND(C266=\"f\",B266=\"D\")),\nSUM(VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D266,2)=\"Sc\",OR(C266=\"a\",C266=\"f\")),\nVLOOKUP(A266,Quantities[],Quantities!$I$2),\n\nIF(AND(B266=\"D\",C266=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B266=\"D\",B266=\"Q\"),\nSUM(VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A266,Quantities[],Quantities!$G$2)\n))))","v":3142},{"$f":"IF(LEFT(D266,2)=\"Mg\", VLOOKUP(A266,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D266,2)=\"Sc\",B266=\"A\",C266=\"d\",C266=\"f\")),\n(SUM(VLOOKUP($A266,Quantities[],Quantities!$P$2)*VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$R$2)*VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$T$2)*VLOOKUP($A266,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D266,2)=\"Sc\",OR(C266=\"a\",C266=\"f\")),\nVLOOKUP(A266,Quantities[],Quantities!$J$2),\n\nIF(AND(B266=\"D\",C266=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A266,Quantities[],Quantities!$S$2)),\n\nIF(AND(B266=\"D\", (VLOOKUP(A266,Quantities[],Quantities!$O$2)+VLOOKUP(A266,Quantities[],Quantities!$Q$2)+VLOOKUP(A266,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A266,Quantities[],Quantities!$P$2)*VLOOKUP(A266,Quantities[],Quantities!$O$2)\n+VLOOKUP(A266,Quantities[],Quantities!$R$2)*VLOOKUP(A266,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A266,Quantities[],Quantities!$T$2)*VLOOKUP(A266,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A266,Quantities[],Quantities!$O$2)+VLOOKUP(A266,Quantities[],Quantities!$Q$2)+VLOOKUP(A266,Quantities[],Quantities!$S$2)),\n\nIF($B266=\"Q\", (SUM(VLOOKUP($A266,Quantities[],Quantities!$P$2)*VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$R$2)*VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$T$2)*VLOOKUP($A266,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A266,Quantities[],Quantities!$O$2),VLOOKUP($A266,Quantities[],Quantities!$Q$2),VLOOKUP($A266,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A266,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D266,1)=\"U\",\"-\",VLOOKUP(D266,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A63","v":2800},"R","e",{"$f":"'Unit Rates'!A39","v":"U28"},"2800-R-e-U28",{"$f":"IF(D267=\"Comb1\",CONCATENATE(VLOOKUP(B267,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A267,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B267,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B267=\"B\",C267=\"a\"), \" Scraper Grading\", \"\"),\nIF(C267=\"b\",\"\",\"-\"),\nIF(C267=\"b\",\"\",VLOOKUP(A267,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\"\",VLOOKUP(C267,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A267,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A267,\"0\"),1)=\"5\",OR($C267=\"b\",$C267=\"f\")),\"\",VLOOKUP($A267,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A267,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C267=\"a\",C267=\"c\",C267=\"d\",C267=\"e\"),IF(OR(RIGHT(TEXT($A267,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A267,\"0\"),1)=\"5\"),VLOOKUP($A267,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A267,\"0\"),1)=\"5\",VLOOKUP($A267,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Other Borrow Areas"},{"$f":"IF(LEFT(TEXT(A267,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A267,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C267=\"a\",C267=\"c\",C267=\"d\",C267=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A267,\"0\"),2)=\"00\",VLOOKUP(A267,Quantities[],Quantities!$B$2),\nIF(C267=\"f\",VLOOKUP(A267,Quantities[],Quantities!$B$2),\nVLOOKUP(A267,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D267,2)=\"Sc\",B267=\"A\",C267=\"d\"),AND(C267=\"f\",B267=\"D\")),\nSUM(VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D267,2)=\"Sc\",OR(C267=\"a\",C267=\"f\")),\nVLOOKUP(A267,Quantities[],Quantities!$I$2),\n\nIF(AND(B267=\"D\",C267=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B267=\"D\",B267=\"Q\"),\nSUM(VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A267,Quantities[],Quantities!$G$2)\n))))","v":3142},{"$f":"IF(LEFT(D267,2)=\"Mg\", VLOOKUP(A267,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D267,2)=\"Sc\",B267=\"A\",C267=\"d\",C267=\"f\")),\n(SUM(VLOOKUP($A267,Quantities[],Quantities!$P$2)*VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$R$2)*VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$T$2)*VLOOKUP($A267,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D267,2)=\"Sc\",OR(C267=\"a\",C267=\"f\")),\nVLOOKUP(A267,Quantities[],Quantities!$J$2),\n\nIF(AND(B267=\"D\",C267=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A267,Quantities[],Quantities!$S$2)),\n\nIF(AND(B267=\"D\", (VLOOKUP(A267,Quantities[],Quantities!$O$2)+VLOOKUP(A267,Quantities[],Quantities!$Q$2)+VLOOKUP(A267,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A267,Quantities[],Quantities!$P$2)*VLOOKUP(A267,Quantities[],Quantities!$O$2)\n+VLOOKUP(A267,Quantities[],Quantities!$R$2)*VLOOKUP(A267,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A267,Quantities[],Quantities!$T$2)*VLOOKUP(A267,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A267,Quantities[],Quantities!$O$2)+VLOOKUP(A267,Quantities[],Quantities!$Q$2)+VLOOKUP(A267,Quantities[],Quantities!$S$2)),\n\nIF($B267=\"Q\", (SUM(VLOOKUP($A267,Quantities[],Quantities!$P$2)*VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$R$2)*VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$T$2)*VLOOKUP($A267,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A267,Quantities[],Quantities!$O$2),VLOOKUP($A267,Quantities[],Quantities!$Q$2),VLOOKUP($A267,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A267,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D267,1)=\"U\",\"-\",VLOOKUP(D267,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A59","v":2600},"T","e",{"$f":"'Unit Rates'!A46","v":"U35"},{"$f":"CONCATENATE(TEXT(A268,\"0\"),\"-\",B268,\"-\",C268,\"-\",D268)","v":"2600-T-e-U35"},{"$f":"IF(D268=\"Comb1\",CONCATENATE(VLOOKUP(B268,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A268,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B268,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B268=\"B\",C268=\"a\"), \" Scraper Grading\", \"\"),\nIF(C268=\"b\",\"\",\"-\"),\nIF(C268=\"b\",\"\",VLOOKUP(A268,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\"\",VLOOKUP(C268,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A268,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A268,\"0\"),1)=\"5\",OR($C268=\"b\",$C268=\"f\")),\"\",VLOOKUP($A268,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A268,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C268=\"a\",C268=\"c\",C268=\"d\",C268=\"e\"),IF(OR(RIGHT(TEXT($A268,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A268,\"0\"),1)=\"5\"),VLOOKUP($A268,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A268,\"0\"),1)=\"5\",VLOOKUP($A268,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A268,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A268,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C268=\"a\",C268=\"c\",C268=\"d\",C268=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A268,\"0\"),2)=\"00\",VLOOKUP(A268,Quantities[],Quantities!$B$2),\nIF(C268=\"f\",VLOOKUP(A268,Quantities[],Quantities!$B$2),\nVLOOKUP(A268,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D268,2)=\"Sc\",B268=\"A\",C268=\"d\"),AND(C268=\"f\",B268=\"D\")),\nSUM(VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D268,2)=\"Sc\",OR(C268=\"a\",C268=\"f\")),\nVLOOKUP(A268,Quantities[],Quantities!$I$2),\n\nIF(AND(B268=\"D\",C268=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B268=\"D\",B268=\"Q\"),\nSUM(VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A268,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D268,2)=\"Mg\", VLOOKUP(A268,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D268,2)=\"Sc\",B268=\"A\",C268=\"d\",C268=\"f\")),\n(SUM(VLOOKUP($A268,Quantities[],Quantities!$P$2)*VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$R$2)*VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$T$2)*VLOOKUP($A268,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D268,2)=\"Sc\",OR(C268=\"a\",C268=\"f\")),\nVLOOKUP(A268,Quantities[],Quantities!$J$2),\n\nIF(AND(B268=\"D\",C268=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A268,Quantities[],Quantities!$S$2)),\n\nIF(AND(B268=\"D\", (VLOOKUP(A268,Quantities[],Quantities!$O$2)+VLOOKUP(A268,Quantities[],Quantities!$Q$2)+VLOOKUP(A268,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A268,Quantities[],Quantities!$P$2)*VLOOKUP(A268,Quantities[],Quantities!$O$2)\n+VLOOKUP(A268,Quantities[],Quantities!$R$2)*VLOOKUP(A268,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A268,Quantities[],Quantities!$T$2)*VLOOKUP(A268,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A268,Quantities[],Quantities!$O$2)+VLOOKUP(A268,Quantities[],Quantities!$Q$2)+VLOOKUP(A268,Quantities[],Quantities!$S$2)),\n\nIF($B268=\"Q\", (SUM(VLOOKUP($A268,Quantities[],Quantities!$P$2)*VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$R$2)*VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$T$2)*VLOOKUP($A268,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A268,Quantities[],Quantities!$O$2),VLOOKUP($A268,Quantities[],Quantities!$Q$2),VLOOKUP($A268,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A268,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D268,1)=\"U\",\"-\",VLOOKUP(D268,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"M","e","U",{"$f":"CONCATENATE(TEXT(A269,\"0\"),\"-\",B269,\"-\",C269,\"-\",D269)","v":"1000-M-e-U"},{"$f":"IF(D269=\"Comb1\",CONCATENATE(VLOOKUP(B269,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A269,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B269,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B269=\"B\",C269=\"a\"), \" Scraper Grading\", \"\"),\nIF(C269=\"b\",\"\",\"-\"),\nIF(C269=\"b\",\"\",VLOOKUP(A269,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\"\",VLOOKUP(C269,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A269,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A269,\"0\"),1)=\"5\",OR($C269=\"b\",$C269=\"f\")),\"\",VLOOKUP($A269,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A269,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C269=\"a\",C269=\"c\",C269=\"d\",C269=\"e\"),IF(OR(RIGHT(TEXT($A269,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A269,\"0\"),1)=\"5\"),VLOOKUP($A269,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A269,\"0\"),1)=\"5\",VLOOKUP($A269,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 1A Leach, 1B Leach "},{"$f":"IF(LEFT(TEXT(A269,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A269,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C269=\"a\",C269=\"c\",C269=\"d\",C269=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A269,\"0\"),2)=\"00\",VLOOKUP(A269,Quantities[],Quantities!$B$2),\nIF(C269=\"f\",VLOOKUP(A269,Quantities[],Quantities!$B$2),\nVLOOKUP(A269,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D269,2)=\"Sc\",B269=\"A\",C269=\"d\"),AND(C269=\"f\",B269=\"D\")),\nSUM(VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D269,2)=\"Sc\",OR(C269=\"a\",C269=\"f\")),\nVLOOKUP(A269,Quantities[],Quantities!$I$2),\n\nIF(AND(B269=\"D\",C269=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B269=\"D\",B269=\"Q\"),\nSUM(VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A269,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\", VLOOKUP(A269,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D269,2)=\"Sc\",B269=\"A\",C269=\"d\",C269=\"f\")),\n(SUM(VLOOKUP($A269,Quantities[],Quantities!$P$2)*VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$R$2)*VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$T$2)*VLOOKUP($A269,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D269,2)=\"Sc\",OR(C269=\"a\",C269=\"f\")),\nVLOOKUP(A269,Quantities[],Quantities!$J$2),\n\nIF(AND(B269=\"D\",C269=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A269,Quantities[],Quantities!$S$2)),\n\nIF(AND(B269=\"D\", (VLOOKUP(A269,Quantities[],Quantities!$O$2)+VLOOKUP(A269,Quantities[],Quantities!$Q$2)+VLOOKUP(A269,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A269,Quantities[],Quantities!$P$2)*VLOOKUP(A269,Quantities[],Quantities!$O$2)\n+VLOOKUP(A269,Quantities[],Quantities!$R$2)*VLOOKUP(A269,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A269,Quantities[],Quantities!$T$2)*VLOOKUP(A269,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A269,Quantities[],Quantities!$O$2)+VLOOKUP(A269,Quantities[],Quantities!$Q$2)+VLOOKUP(A269,Quantities[],Quantities!$S$2)),\n\nIF($B269=\"Q\", (SUM(VLOOKUP($A269,Quantities[],Quantities!$P$2)*VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$R$2)*VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$T$2)*VLOOKUP($A269,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A269,Quantities[],Quantities!$O$2),VLOOKUP($A269,Quantities[],Quantities!$Q$2),VLOOKUP($A269,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A269,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D269,1)=\"U\",\"-\",VLOOKUP(D269,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1100},"M","e","U","1100-M-e-U",{"$f":"IF(D270=\"Comb1\",CONCATENATE(VLOOKUP(B270,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A270,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B270,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B270=\"B\",C270=\"a\"), \" Scraper Grading\", \"\"),\nIF(C270=\"b\",\"\",\"-\"),\nIF(C270=\"b\",\"\",VLOOKUP(A270,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\"\",VLOOKUP(C270,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A270,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A270,\"0\"),1)=\"5\",OR($C270=\"b\",$C270=\"f\")),\"\",VLOOKUP($A270,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A270,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C270=\"a\",C270=\"c\",C270=\"d\",C270=\"e\"),IF(OR(RIGHT(TEXT($A270,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A270,\"0\"),1)=\"5\"),VLOOKUP($A270,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A270,\"0\"),1)=\"5\",VLOOKUP($A270,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1C Waste"},{"$f":"IF(LEFT(TEXT(A270,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A270,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C270=\"a\",C270=\"c\",C270=\"d\",C270=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A270,\"0\"),2)=\"00\",VLOOKUP(A270,Quantities[],Quantities!$B$2),\nIF(C270=\"f\",VLOOKUP(A270,Quantities[],Quantities!$B$2),\nVLOOKUP(A270,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D270,2)=\"Sc\",B270=\"A\",C270=\"d\"),AND(C270=\"f\",B270=\"D\")),\nSUM(VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D270,2)=\"Sc\",OR(C270=\"a\",C270=\"f\")),\nVLOOKUP(A270,Quantities[],Quantities!$I$2),\n\nIF(AND(B270=\"D\",C270=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B270=\"D\",B270=\"Q\"),\nSUM(VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A270,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\", VLOOKUP(A270,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D270,2)=\"Sc\",B270=\"A\",C270=\"d\",C270=\"f\")),\n(SUM(VLOOKUP($A270,Quantities[],Quantities!$P$2)*VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$R$2)*VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$T$2)*VLOOKUP($A270,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D270,2)=\"Sc\",OR(C270=\"a\",C270=\"f\")),\nVLOOKUP(A270,Quantities[],Quantities!$J$2),\n\nIF(AND(B270=\"D\",C270=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A270,Quantities[],Quantities!$S$2)),\n\nIF(AND(B270=\"D\", (VLOOKUP(A270,Quantities[],Quantities!$O$2)+VLOOKUP(A270,Quantities[],Quantities!$Q$2)+VLOOKUP(A270,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A270,Quantities[],Quantities!$P$2)*VLOOKUP(A270,Quantities[],Quantities!$O$2)\n+VLOOKUP(A270,Quantities[],Quantities!$R$2)*VLOOKUP(A270,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A270,Quantities[],Quantities!$T$2)*VLOOKUP(A270,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A270,Quantities[],Quantities!$O$2)+VLOOKUP(A270,Quantities[],Quantities!$Q$2)+VLOOKUP(A270,Quantities[],Quantities!$S$2)),\n\nIF($B270=\"Q\", (SUM(VLOOKUP($A270,Quantities[],Quantities!$P$2)*VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$R$2)*VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$T$2)*VLOOKUP($A270,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A270,Quantities[],Quantities!$O$2),VLOOKUP($A270,Quantities[],Quantities!$Q$2),VLOOKUP($A270,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A270,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",\"-\",VLOOKUP(D270,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$9","v":1200},"M","e","U","1200-M-e-U",{"$f":"IF(D271=\"Comb1\",CONCATENATE(VLOOKUP(B271,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A271,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B271,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B271=\"B\",C271=\"a\"), \" Scraper Grading\", \"\"),\nIF(C271=\"b\",\"\",\"-\"),\nIF(C271=\"b\",\"\",VLOOKUP(A271,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\"\",VLOOKUP(C271,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A271,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A271,\"0\"),1)=\"5\",OR($C271=\"b\",$C271=\"f\")),\"\",VLOOKUP($A271,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A271,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C271=\"a\",C271=\"c\",C271=\"d\",C271=\"e\"),IF(OR(RIGHT(TEXT($A271,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A271,\"0\"),1)=\"5\"),VLOOKUP($A271,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A271,\"0\"),1)=\"5\",VLOOKUP($A271,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(LEFT(TEXT(A271,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A271,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C271=\"a\",C271=\"c\",C271=\"d\",C271=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A271,\"0\"),2)=\"00\",VLOOKUP(A271,Quantities[],Quantities!$B$2),\nIF(C271=\"f\",VLOOKUP(A271,Quantities[],Quantities!$B$2),\nVLOOKUP(A271,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D271,2)=\"Sc\",B271=\"A\",C271=\"d\"),AND(C271=\"f\",B271=\"D\")),\nSUM(VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D271,2)=\"Sc\",OR(C271=\"a\",C271=\"f\")),\nVLOOKUP(A271,Quantities[],Quantities!$I$2),\n\nIF(AND(B271=\"D\",C271=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B271=\"D\",B271=\"Q\"),\nSUM(VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A271,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\", VLOOKUP(A271,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D271,2)=\"Sc\",B271=\"A\",C271=\"d\",C271=\"f\")),\n(SUM(VLOOKUP($A271,Quantities[],Quantities!$P$2)*VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$R$2)*VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$T$2)*VLOOKUP($A271,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D271,2)=\"Sc\",OR(C271=\"a\",C271=\"f\")),\nVLOOKUP(A271,Quantities[],Quantities!$J$2),\n\nIF(AND(B271=\"D\",C271=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A271,Quantities[],Quantities!$S$2)),\n\nIF(AND(B271=\"D\", (VLOOKUP(A271,Quantities[],Quantities!$O$2)+VLOOKUP(A271,Quantities[],Quantities!$Q$2)+VLOOKUP(A271,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A271,Quantities[],Quantities!$P$2)*VLOOKUP(A271,Quantities[],Quantities!$O$2)\n+VLOOKUP(A271,Quantities[],Quantities!$R$2)*VLOOKUP(A271,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A271,Quantities[],Quantities!$T$2)*VLOOKUP(A271,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A271,Quantities[],Quantities!$O$2)+VLOOKUP(A271,Quantities[],Quantities!$Q$2)+VLOOKUP(A271,Quantities[],Quantities!$S$2)),\n\nIF($B271=\"Q\", (SUM(VLOOKUP($A271,Quantities[],Quantities!$P$2)*VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$R$2)*VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$T$2)*VLOOKUP($A271,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A271,Quantities[],Quantities!$O$2),VLOOKUP($A271,Quantities[],Quantities!$Q$2),VLOOKUP($A271,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A271,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D271,1)=\"U\",\"-\",VLOOKUP(D271,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$12","v":1300},"M","e","U","1300-M-e-U",{"$f":"IF(D272=\"Comb1\",CONCATENATE(VLOOKUP(B272,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A272,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B272,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B272=\"B\",C272=\"a\"), \" Scraper Grading\", \"\"),\nIF(C272=\"b\",\"\",\"-\"),\nIF(C272=\"b\",\"\",VLOOKUP(A272,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\"\",VLOOKUP(C272,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A272,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A272,\"0\"),1)=\"5\",OR($C272=\"b\",$C272=\"f\")),\"\",VLOOKUP($A272,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A272,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C272=\"a\",C272=\"c\",C272=\"d\",C272=\"e\"),IF(OR(RIGHT(TEXT($A272,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A272,\"0\"),1)=\"5\"),VLOOKUP($A272,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A272,\"0\"),1)=\"5\",VLOOKUP($A272,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 3A Leach, 3B Waste"},{"$f":"IF(LEFT(TEXT(A272,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A272,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C272=\"a\",C272=\"c\",C272=\"d\",C272=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A272,\"0\"),2)=\"00\",VLOOKUP(A272,Quantities[],Quantities!$B$2),\nIF(C272=\"f\",VLOOKUP(A272,Quantities[],Quantities!$B$2),\nVLOOKUP(A272,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D272,2)=\"Sc\",B272=\"A\",C272=\"d\"),AND(C272=\"f\",B272=\"D\")),\nSUM(VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D272,2)=\"Sc\",OR(C272=\"a\",C272=\"f\")),\nVLOOKUP(A272,Quantities[],Quantities!$I$2),\n\nIF(AND(B272=\"D\",C272=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B272=\"D\",B272=\"Q\"),\nSUM(VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A272,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\", VLOOKUP(A272,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D272,2)=\"Sc\",B272=\"A\",C272=\"d\",C272=\"f\")),\n(SUM(VLOOKUP($A272,Quantities[],Quantities!$P$2)*VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$R$2)*VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$T$2)*VLOOKUP($A272,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D272,2)=\"Sc\",OR(C272=\"a\",C272=\"f\")),\nVLOOKUP(A272,Quantities[],Quantities!$J$2),\n\nIF(AND(B272=\"D\",C272=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A272,Quantities[],Quantities!$S$2)),\n\nIF(AND(B272=\"D\", (VLOOKUP(A272,Quantities[],Quantities!$O$2)+VLOOKUP(A272,Quantities[],Quantities!$Q$2)+VLOOKUP(A272,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A272,Quantities[],Quantities!$P$2)*VLOOKUP(A272,Quantities[],Quantities!$O$2)\n+VLOOKUP(A272,Quantities[],Quantities!$R$2)*VLOOKUP(A272,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A272,Quantities[],Quantities!$T$2)*VLOOKUP(A272,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A272,Quantities[],Quantities!$O$2)+VLOOKUP(A272,Quantities[],Quantities!$Q$2)+VLOOKUP(A272,Quantities[],Quantities!$S$2)),\n\nIF($B272=\"Q\", (SUM(VLOOKUP($A272,Quantities[],Quantities!$P$2)*VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$R$2)*VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$T$2)*VLOOKUP($A272,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A272,Quantities[],Quantities!$O$2),VLOOKUP($A272,Quantities[],Quantities!$Q$2),VLOOKUP($A272,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A272,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D272,1)=\"U\",\"-\",VLOOKUP(D272,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1500},"M","e","U","1500-M-e-U",{"$f":"IF(D273=\"Comb1\",CONCATENATE(VLOOKUP(B273,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A273,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B273,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B273=\"B\",C273=\"a\"), \" Scraper Grading\", \"\"),\nIF(C273=\"b\",\"\",\"-\"),\nIF(C273=\"b\",\"\",VLOOKUP(A273,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\"\",VLOOKUP(C273,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A273,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A273,\"0\"),1)=\"5\",OR($C273=\"b\",$C273=\"f\")),\"\",VLOOKUP($A273,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A273,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C273=\"a\",C273=\"c\",C273=\"d\",C273=\"e\"),IF(OR(RIGHT(TEXT($A273,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A273,\"0\"),1)=\"5\"),VLOOKUP($A273,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A273,\"0\"),1)=\"5\",VLOOKUP($A273,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 5A Waste"},{"$f":"IF(LEFT(TEXT(A273,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A273,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C273=\"a\",C273=\"c\",C273=\"d\",C273=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A273,\"0\"),2)=\"00\",VLOOKUP(A273,Quantities[],Quantities!$B$2),\nIF(C273=\"f\",VLOOKUP(A273,Quantities[],Quantities!$B$2),\nVLOOKUP(A273,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D273,2)=\"Sc\",B273=\"A\",C273=\"d\"),AND(C273=\"f\",B273=\"D\")),\nSUM(VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D273,2)=\"Sc\",OR(C273=\"a\",C273=\"f\")),\nVLOOKUP(A273,Quantities[],Quantities!$I$2),\n\nIF(AND(B273=\"D\",C273=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B273=\"D\",B273=\"Q\"),\nSUM(VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A273,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\", VLOOKUP(A273,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D273,2)=\"Sc\",B273=\"A\",C273=\"d\",C273=\"f\")),\n(SUM(VLOOKUP($A273,Quantities[],Quantities!$P$2)*VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$R$2)*VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$T$2)*VLOOKUP($A273,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D273,2)=\"Sc\",OR(C273=\"a\",C273=\"f\")),\nVLOOKUP(A273,Quantities[],Quantities!$J$2),\n\nIF(AND(B273=\"D\",C273=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A273,Quantities[],Quantities!$S$2)),\n\nIF(AND(B273=\"D\", (VLOOKUP(A273,Quantities[],Quantities!$O$2)+VLOOKUP(A273,Quantities[],Quantities!$Q$2)+VLOOKUP(A273,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A273,Quantities[],Quantities!$P$2)*VLOOKUP(A273,Quantities[],Quantities!$O$2)\n+VLOOKUP(A273,Quantities[],Quantities!$R$2)*VLOOKUP(A273,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A273,Quantities[],Quantities!$T$2)*VLOOKUP(A273,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A273,Quantities[],Quantities!$O$2)+VLOOKUP(A273,Quantities[],Quantities!$Q$2)+VLOOKUP(A273,Quantities[],Quantities!$S$2)),\n\nIF($B273=\"Q\", (SUM(VLOOKUP($A273,Quantities[],Quantities!$P$2)*VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$R$2)*VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$T$2)*VLOOKUP($A273,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A273,Quantities[],Quantities!$O$2),VLOOKUP($A273,Quantities[],Quantities!$Q$2),VLOOKUP($A273,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A273,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D273,1)=\"U\",\"-\",VLOOKUP(D273,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$39","v":2200},"M","e","U","2200-M-e-U",{"$f":"IF(D274=\"Comb1\",CONCATENATE(VLOOKUP(B274,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A274,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B274,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B274=\"B\",C274=\"a\"), \" Scraper Grading\", \"\"),\nIF(C274=\"b\",\"\",\"-\"),\nIF(C274=\"b\",\"\",VLOOKUP(A274,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\"\",VLOOKUP(C274,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A274,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A274,\"0\"),1)=\"5\",OR($C274=\"b\",$C274=\"f\")),\"\",VLOOKUP($A274,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A274,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C274=\"a\",C274=\"c\",C274=\"d\",C274=\"e\"),IF(OR(RIGHT(TEXT($A274,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A274,\"0\"),1)=\"5\"),VLOOKUP($A274,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A274,\"0\"),1)=\"5\",VLOOKUP($A274,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(LEFT(TEXT(A274,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A274,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C274=\"a\",C274=\"c\",C274=\"d\",C274=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A274,\"0\"),2)=\"00\",VLOOKUP(A274,Quantities[],Quantities!$B$2),\nIF(C274=\"f\",VLOOKUP(A274,Quantities[],Quantities!$B$2),\nVLOOKUP(A274,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D274,2)=\"Sc\",B274=\"A\",C274=\"d\"),AND(C274=\"f\",B274=\"D\")),\nSUM(VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D274,2)=\"Sc\",OR(C274=\"a\",C274=\"f\")),\nVLOOKUP(A274,Quantities[],Quantities!$I$2),\n\nIF(AND(B274=\"D\",C274=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B274=\"D\",B274=\"Q\"),\nSUM(VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A274,Quantities[],Quantities!$G$2)\n))))","v":185},{"$f":"IF(LEFT(D274,2)=\"Mg\", VLOOKUP(A274,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D274,2)=\"Sc\",B274=\"A\",C274=\"d\",C274=\"f\")),\n(SUM(VLOOKUP($A274,Quantities[],Quantities!$P$2)*VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$R$2)*VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$T$2)*VLOOKUP($A274,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D274,2)=\"Sc\",OR(C274=\"a\",C274=\"f\")),\nVLOOKUP(A274,Quantities[],Quantities!$J$2),\n\nIF(AND(B274=\"D\",C274=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A274,Quantities[],Quantities!$S$2)),\n\nIF(AND(B274=\"D\", (VLOOKUP(A274,Quantities[],Quantities!$O$2)+VLOOKUP(A274,Quantities[],Quantities!$Q$2)+VLOOKUP(A274,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A274,Quantities[],Quantities!$P$2)*VLOOKUP(A274,Quantities[],Quantities!$O$2)\n+VLOOKUP(A274,Quantities[],Quantities!$R$2)*VLOOKUP(A274,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A274,Quantities[],Quantities!$T$2)*VLOOKUP(A274,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A274,Quantities[],Quantities!$O$2)+VLOOKUP(A274,Quantities[],Quantities!$Q$2)+VLOOKUP(A274,Quantities[],Quantities!$S$2)),\n\nIF($B274=\"Q\", (SUM(VLOOKUP($A274,Quantities[],Quantities!$P$2)*VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$R$2)*VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$T$2)*VLOOKUP($A274,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A274,Quantities[],Quantities!$O$2),VLOOKUP($A274,Quantities[],Quantities!$Q$2),VLOOKUP($A274,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A274,Quantities[],Quantities!$H$2)\n))))))","v":-0.05},{"$f":"IF(LEFT(D274,1)=\"U\",\"-\",VLOOKUP(D274,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$41","v":2300},"M","e","U","2300-M-e-U",{"$f":"IF(D275=\"Comb1\",CONCATENATE(VLOOKUP(B275,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A275,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B275,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B275=\"B\",C275=\"a\"), \" Scraper Grading\", \"\"),\nIF(C275=\"b\",\"\",\"-\"),\nIF(C275=\"b\",\"\",VLOOKUP(A275,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\"\",VLOOKUP(C275,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A275,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A275,\"0\"),1)=\"5\",OR($C275=\"b\",$C275=\"f\")),\"\",VLOOKUP($A275,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A275,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C275=\"a\",C275=\"c\",C275=\"d\",C275=\"e\"),IF(OR(RIGHT(TEXT($A275,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A275,\"0\"),1)=\"5\"),VLOOKUP($A275,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A275,\"0\"),1)=\"5\",VLOOKUP($A275,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6A Leach"},{"$f":"IF(LEFT(TEXT(A275,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A275,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C275=\"a\",C275=\"c\",C275=\"d\",C275=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A275,\"0\"),2)=\"00\",VLOOKUP(A275,Quantities[],Quantities!$B$2),\nIF(C275=\"f\",VLOOKUP(A275,Quantities[],Quantities!$B$2),\nVLOOKUP(A275,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D275,2)=\"Sc\",B275=\"A\",C275=\"d\"),AND(C275=\"f\",B275=\"D\")),\nSUM(VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D275,2)=\"Sc\",OR(C275=\"a\",C275=\"f\")),\nVLOOKUP(A275,Quantities[],Quantities!$I$2),\n\nIF(AND(B275=\"D\",C275=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B275=\"D\",B275=\"Q\"),\nSUM(VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A275,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\", VLOOKUP(A275,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D275,2)=\"Sc\",B275=\"A\",C275=\"d\",C275=\"f\")),\n(SUM(VLOOKUP($A275,Quantities[],Quantities!$P$2)*VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$R$2)*VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$T$2)*VLOOKUP($A275,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D275,2)=\"Sc\",OR(C275=\"a\",C275=\"f\")),\nVLOOKUP(A275,Quantities[],Quantities!$J$2),\n\nIF(AND(B275=\"D\",C275=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A275,Quantities[],Quantities!$S$2)),\n\nIF(AND(B275=\"D\", (VLOOKUP(A275,Quantities[],Quantities!$O$2)+VLOOKUP(A275,Quantities[],Quantities!$Q$2)+VLOOKUP(A275,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A275,Quantities[],Quantities!$P$2)*VLOOKUP(A275,Quantities[],Quantities!$O$2)\n+VLOOKUP(A275,Quantities[],Quantities!$R$2)*VLOOKUP(A275,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A275,Quantities[],Quantities!$T$2)*VLOOKUP(A275,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A275,Quantities[],Quantities!$O$2)+VLOOKUP(A275,Quantities[],Quantities!$Q$2)+VLOOKUP(A275,Quantities[],Quantities!$S$2)),\n\nIF($B275=\"Q\", (SUM(VLOOKUP($A275,Quantities[],Quantities!$P$2)*VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$R$2)*VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$T$2)*VLOOKUP($A275,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A275,Quantities[],Quantities!$O$2),VLOOKUP($A275,Quantities[],Quantities!$Q$2),VLOOKUP($A275,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A275,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D275,1)=\"U\",\"-\",VLOOKUP(D275,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1400},"M","e","U","1400-M-e-U",{"$f":"IF(D276=\"Comb1\",CONCATENATE(VLOOKUP(B276,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A276,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B276,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B276=\"B\",C276=\"a\"), \" Scraper Grading\", \"\"),\nIF(C276=\"b\",\"\",\"-\"),\nIF(C276=\"b\",\"\",VLOOKUP(A276,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\"\",VLOOKUP(C276,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A276,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A276,\"0\"),1)=\"5\",OR($C276=\"b\",$C276=\"f\")),\"\",VLOOKUP($A276,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A276,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C276=\"a\",C276=\"c\",C276=\"d\",C276=\"e\"),IF(OR(RIGHT(TEXT($A276,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A276,\"0\"),1)=\"5\"),VLOOKUP($A276,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A276,\"0\"),1)=\"5\",VLOOKUP($A276,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 1)"},{"$f":"IF(LEFT(TEXT(A276,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A276,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C276=\"a\",C276=\"c\",C276=\"d\",C276=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A276,\"0\"),2)=\"00\",VLOOKUP(A276,Quantities[],Quantities!$B$2),\nIF(C276=\"f\",VLOOKUP(A276,Quantities[],Quantities!$B$2),\nVLOOKUP(A276,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D276,2)=\"Sc\",B276=\"A\",C276=\"d\"),AND(C276=\"f\",B276=\"D\")),\nSUM(VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D276,2)=\"Sc\",OR(C276=\"a\",C276=\"f\")),\nVLOOKUP(A276,Quantities[],Quantities!$I$2),\n\nIF(AND(B276=\"D\",C276=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B276=\"D\",B276=\"Q\"),\nSUM(VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A276,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\", VLOOKUP(A276,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D276,2)=\"Sc\",B276=\"A\",C276=\"d\",C276=\"f\")),\n(SUM(VLOOKUP($A276,Quantities[],Quantities!$P$2)*VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$R$2)*VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$T$2)*VLOOKUP($A276,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D276,2)=\"Sc\",OR(C276=\"a\",C276=\"f\")),\nVLOOKUP(A276,Quantities[],Quantities!$J$2),\n\nIF(AND(B276=\"D\",C276=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A276,Quantities[],Quantities!$S$2)),\n\nIF(AND(B276=\"D\", (VLOOKUP(A276,Quantities[],Quantities!$O$2)+VLOOKUP(A276,Quantities[],Quantities!$Q$2)+VLOOKUP(A276,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A276,Quantities[],Quantities!$P$2)*VLOOKUP(A276,Quantities[],Quantities!$O$2)\n+VLOOKUP(A276,Quantities[],Quantities!$R$2)*VLOOKUP(A276,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A276,Quantities[],Quantities!$T$2)*VLOOKUP(A276,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A276,Quantities[],Quantities!$O$2)+VLOOKUP(A276,Quantities[],Quantities!$Q$2)+VLOOKUP(A276,Quantities[],Quantities!$S$2)),\n\nIF($B276=\"Q\", (SUM(VLOOKUP($A276,Quantities[],Quantities!$P$2)*VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$R$2)*VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$T$2)*VLOOKUP($A276,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A276,Quantities[],Quantities!$O$2),VLOOKUP($A276,Quantities[],Quantities!$Q$2),VLOOKUP($A276,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A276,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D276,1)=\"U\",\"-\",VLOOKUP(D276,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$29","v":1800},"M","e","U","1800-M-e-U",{"$f":"IF(D277=\"Comb1\",CONCATENATE(VLOOKUP(B277,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A277,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B277,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B277=\"B\",C277=\"a\"), \" Scraper Grading\", \"\"),\nIF(C277=\"b\",\"\",\"-\"),\nIF(C277=\"b\",\"\",VLOOKUP(A277,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A277,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A277,\"0\"),1)=\"5\",\"\",VLOOKUP(C277,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A277,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A277,\"0\"),1)=\"5\",OR($C277=\"b\",$C277=\"f\")),\"\",VLOOKUP($A277,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A277,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C277=\"a\",C277=\"c\",C277=\"d\",C277=\"e\"),IF(OR(RIGHT(TEXT($A277,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A277,\"0\"),1)=\"5\"),VLOOKUP($A277,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A277,\"0\"),1)=\"5\",VLOOKUP($A277,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(LEFT(TEXT(A277,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A277,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C277=\"a\",C277=\"c\",C277=\"d\",C277=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A277,\"0\"),2)=\"00\",VLOOKUP(A277,Quantities[],Quantities!$B$2),\nIF(C277=\"f\",VLOOKUP(A277,Quantities[],Quantities!$B$2),\nVLOOKUP(A277,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D277,2)=\"Sc\",B277=\"A\",C277=\"d\"),AND(C277=\"f\",B277=\"D\")),\nSUM(VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D277,2)=\"Sc\",OR(C277=\"a\",C277=\"f\")),\nVLOOKUP(A277,Quantities[],Quantities!$I$2),\n\nIF(AND(B277=\"D\",C277=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B277=\"D\",B277=\"Q\"),\nSUM(VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A277,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\", VLOOKUP(A277,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D277,2)=\"Sc\",B277=\"A\",C277=\"d\",C277=\"f\")),\n(SUM(VLOOKUP($A277,Quantities[],Quantities!$P$2)*VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$R$2)*VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$T$2)*VLOOKUP($A277,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D277,2)=\"Sc\",OR(C277=\"a\",C277=\"f\")),\nVLOOKUP(A277,Quantities[],Quantities!$J$2),\n\nIF(AND(B277=\"D\",C277=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A277,Quantities[],Quantities!$S$2)),\n\nIF(AND(B277=\"D\", (VLOOKUP(A277,Quantities[],Quantities!$O$2)+VLOOKUP(A277,Quantities[],Quantities!$Q$2)+VLOOKUP(A277,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A277,Quantities[],Quantities!$P$2)*VLOOKUP(A277,Quantities[],Quantities!$O$2)\n+VLOOKUP(A277,Quantities[],Quantities!$R$2)*VLOOKUP(A277,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A277,Quantities[],Quantities!$T$2)*VLOOKUP(A277,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A277,Quantities[],Quantities!$O$2)+VLOOKUP(A277,Quantities[],Quantities!$Q$2)+VLOOKUP(A277,Quantities[],Quantities!$S$2)),\n\nIF($B277=\"Q\", (SUM(VLOOKUP($A277,Quantities[],Quantities!$P$2)*VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$R$2)*VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$T$2)*VLOOKUP($A277,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A277,Quantities[],Quantities!$O$2),VLOOKUP($A277,Quantities[],Quantities!$Q$2),VLOOKUP($A277,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A277,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D277,1)=\"U\",\"-\",VLOOKUP(D277,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$32","v":1900},"M","e","U","1900-M-e-U",{"$f":"IF(D278=\"Comb1\",CONCATENATE(VLOOKUP(B278,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A278,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B278,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B278=\"B\",C278=\"a\"), \" Scraper Grading\", \"\"),\nIF(C278=\"b\",\"\",\"-\"),\nIF(C278=\"b\",\"\",VLOOKUP(A278,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A278,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A278,\"0\"),1)=\"5\",\"\",VLOOKUP(C278,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A278,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A278,\"0\"),1)=\"5\",OR($C278=\"b\",$C278=\"f\")),\"\",VLOOKUP($A278,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A278,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C278=\"a\",C278=\"c\",C278=\"d\",C278=\"e\"),IF(OR(RIGHT(TEXT($A278,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A278,\"0\"),1)=\"5\"),VLOOKUP($A278,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A278,\"0\"),1)=\"5\",VLOOKUP($A278,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 8A Waste, 8C Waste"},{"$f":"IF(LEFT(TEXT(A278,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A278,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C278=\"a\",C278=\"c\",C278=\"d\",C278=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A278,\"0\"),2)=\"00\",VLOOKUP(A278,Quantities[],Quantities!$B$2),\nIF(C278=\"f\",VLOOKUP(A278,Quantities[],Quantities!$B$2),\nVLOOKUP(A278,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D278,2)=\"Sc\",B278=\"A\",C278=\"d\"),AND(C278=\"f\",B278=\"D\")),\nSUM(VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D278,2)=\"Sc\",OR(C278=\"a\",C278=\"f\")),\nVLOOKUP(A278,Quantities[],Quantities!$I$2),\n\nIF(AND(B278=\"D\",C278=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B278=\"D\",B278=\"Q\"),\nSUM(VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A278,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\", VLOOKUP(A278,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D278,2)=\"Sc\",B278=\"A\",C278=\"d\",C278=\"f\")),\n(SUM(VLOOKUP($A278,Quantities[],Quantities!$P$2)*VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$R$2)*VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$T$2)*VLOOKUP($A278,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D278,2)=\"Sc\",OR(C278=\"a\",C278=\"f\")),\nVLOOKUP(A278,Quantities[],Quantities!$J$2),\n\nIF(AND(B278=\"D\",C278=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A278,Quantities[],Quantities!$S$2)),\n\nIF(AND(B278=\"D\", (VLOOKUP(A278,Quantities[],Quantities!$O$2)+VLOOKUP(A278,Quantities[],Quantities!$Q$2)+VLOOKUP(A278,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A278,Quantities[],Quantities!$P$2)*VLOOKUP(A278,Quantities[],Quantities!$O$2)\n+VLOOKUP(A278,Quantities[],Quantities!$R$2)*VLOOKUP(A278,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A278,Quantities[],Quantities!$T$2)*VLOOKUP(A278,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A278,Quantities[],Quantities!$O$2)+VLOOKUP(A278,Quantities[],Quantities!$Q$2)+VLOOKUP(A278,Quantities[],Quantities!$S$2)),\n\nIF($B278=\"Q\", (SUM(VLOOKUP($A278,Quantities[],Quantities!$P$2)*VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$R$2)*VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$T$2)*VLOOKUP($A278,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A278,Quantities[],Quantities!$O$2),VLOOKUP($A278,Quantities[],Quantities!$Q$2),VLOOKUP($A278,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A278,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D278,1)=\"U\",\"-\",VLOOKUP(D278,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1600},"M","e","U","1600-M-e-U",{"$f":"IF(D279=\"Comb1\",CONCATENATE(VLOOKUP(B279,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A279,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B279,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B279=\"B\",C279=\"a\"), \" Scraper Grading\", \"\"),\nIF(C279=\"b\",\"\",\"-\"),\nIF(C279=\"b\",\"\",VLOOKUP(A279,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A279,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A279,\"0\"),1)=\"5\",\"\",VLOOKUP(C279,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A279,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A279,\"0\"),1)=\"5\",OR($C279=\"b\",$C279=\"f\")),\"\",VLOOKUP($A279,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A279,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C279=\"a\",C279=\"c\",C279=\"d\",C279=\"e\"),IF(OR(RIGHT(TEXT($A279,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A279,\"0\"),1)=\"5\"),VLOOKUP($A279,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A279,\"0\"),1)=\"5\",VLOOKUP($A279,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6B Leach, 6D Leach"},{"$f":"IF(LEFT(TEXT(A279,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A279,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C279=\"a\",C279=\"c\",C279=\"d\",C279=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A279,\"0\"),2)=\"00\",VLOOKUP(A279,Quantities[],Quantities!$B$2),\nIF(C279=\"f\",VLOOKUP(A279,Quantities[],Quantities!$B$2),\nVLOOKUP(A279,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D279,2)=\"Sc\",B279=\"A\",C279=\"d\"),AND(C279=\"f\",B279=\"D\")),\nSUM(VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D279,2)=\"Sc\",OR(C279=\"a\",C279=\"f\")),\nVLOOKUP(A279,Quantities[],Quantities!$I$2),\n\nIF(AND(B279=\"D\",C279=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B279=\"D\",B279=\"Q\"),\nSUM(VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A279,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\", VLOOKUP(A279,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D279,2)=\"Sc\",B279=\"A\",C279=\"d\",C279=\"f\")),\n(SUM(VLOOKUP($A279,Quantities[],Quantities!$P$2)*VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$R$2)*VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$T$2)*VLOOKUP($A279,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D279,2)=\"Sc\",OR(C279=\"a\",C279=\"f\")),\nVLOOKUP(A279,Quantities[],Quantities!$J$2),\n\nIF(AND(B279=\"D\",C279=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A279,Quantities[],Quantities!$S$2)),\n\nIF(AND(B279=\"D\", (VLOOKUP(A279,Quantities[],Quantities!$O$2)+VLOOKUP(A279,Quantities[],Quantities!$Q$2)+VLOOKUP(A279,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A279,Quantities[],Quantities!$P$2)*VLOOKUP(A279,Quantities[],Quantities!$O$2)\n+VLOOKUP(A279,Quantities[],Quantities!$R$2)*VLOOKUP(A279,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A279,Quantities[],Quantities!$T$2)*VLOOKUP(A279,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A279,Quantities[],Quantities!$O$2)+VLOOKUP(A279,Quantities[],Quantities!$Q$2)+VLOOKUP(A279,Quantities[],Quantities!$S$2)),\n\nIF($B279=\"Q\", (SUM(VLOOKUP($A279,Quantities[],Quantities!$P$2)*VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$R$2)*VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$T$2)*VLOOKUP($A279,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A279,Quantities[],Quantities!$O$2),VLOOKUP($A279,Quantities[],Quantities!$Q$2),VLOOKUP($A279,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A279,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D279,1)=\"U\",\"-\",VLOOKUP(D279,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$26","v":1700},"M","e","U","1700-M-e-U",{"$f":"IF(D280=\"Comb1\",CONCATENATE(VLOOKUP(B280,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A280,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B280,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B280=\"B\",C280=\"a\"), \" Scraper Grading\", \"\"),\nIF(C280=\"b\",\"\",\"-\"),\nIF(C280=\"b\",\"\",VLOOKUP(A280,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A280,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A280,\"0\"),1)=\"5\",\"\",VLOOKUP(C280,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A280,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A280,\"0\"),1)=\"5\",OR($C280=\"b\",$C280=\"f\")),\"\",VLOOKUP($A280,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A280,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C280=\"a\",C280=\"c\",C280=\"d\",C280=\"e\"),IF(OR(RIGHT(TEXT($A280,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A280,\"0\"),1)=\"5\"),VLOOKUP($A280,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A280,\"0\"),1)=\"5\",VLOOKUP($A280,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 6C Leach"},{"$f":"IF(LEFT(TEXT(A280,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A280,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C280=\"a\",C280=\"c\",C280=\"d\",C280=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A280,\"0\"),2)=\"00\",VLOOKUP(A280,Quantities[],Quantities!$B$2),\nIF(C280=\"f\",VLOOKUP(A280,Quantities[],Quantities!$B$2),\nVLOOKUP(A280,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D280,2)=\"Sc\",B280=\"A\",C280=\"d\"),AND(C280=\"f\",B280=\"D\")),\nSUM(VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D280,2)=\"Sc\",OR(C280=\"a\",C280=\"f\")),\nVLOOKUP(A280,Quantities[],Quantities!$I$2),\n\nIF(AND(B280=\"D\",C280=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B280=\"D\",B280=\"Q\"),\nSUM(VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A280,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\", VLOOKUP(A280,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D280,2)=\"Sc\",B280=\"A\",C280=\"d\",C280=\"f\")),\n(SUM(VLOOKUP($A280,Quantities[],Quantities!$P$2)*VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$R$2)*VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$T$2)*VLOOKUP($A280,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D280,2)=\"Sc\",OR(C280=\"a\",C280=\"f\")),\nVLOOKUP(A280,Quantities[],Quantities!$J$2),\n\nIF(AND(B280=\"D\",C280=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A280,Quantities[],Quantities!$S$2)),\n\nIF(AND(B280=\"D\", (VLOOKUP(A280,Quantities[],Quantities!$O$2)+VLOOKUP(A280,Quantities[],Quantities!$Q$2)+VLOOKUP(A280,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A280,Quantities[],Quantities!$P$2)*VLOOKUP(A280,Quantities[],Quantities!$O$2)\n+VLOOKUP(A280,Quantities[],Quantities!$R$2)*VLOOKUP(A280,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A280,Quantities[],Quantities!$T$2)*VLOOKUP(A280,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A280,Quantities[],Quantities!$O$2)+VLOOKUP(A280,Quantities[],Quantities!$Q$2)+VLOOKUP(A280,Quantities[],Quantities!$S$2)),\n\nIF($B280=\"Q\", (SUM(VLOOKUP($A280,Quantities[],Quantities!$P$2)*VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$R$2)*VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$T$2)*VLOOKUP($A280,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A280,Quantities[],Quantities!$O$2),VLOOKUP($A280,Quantities[],Quantities!$Q$2),VLOOKUP($A280,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A280,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D280,1)=\"U\",\"-\",VLOOKUP(D280,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$33","v":2000},"M","e","U","2000-M-e-U",{"$f":"IF(D281=\"Comb1\",CONCATENATE(VLOOKUP(B281,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A281,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B281,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B281=\"B\",C281=\"a\"), \" Scraper Grading\", \"\"),\nIF(C281=\"b\",\"\",\"-\"),\nIF(C281=\"b\",\"\",VLOOKUP(A281,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A281,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A281,\"0\"),1)=\"5\",\"\",VLOOKUP(C281,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A281,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A281,\"0\"),1)=\"5\",OR($C281=\"b\",$C281=\"f\")),\"\",VLOOKUP($A281,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A281,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C281=\"a\",C281=\"c\",C281=\"d\",C281=\"e\"),IF(OR(RIGHT(TEXT($A281,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A281,\"0\"),1)=\"5\"),VLOOKUP($A281,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A281,\"0\"),1)=\"5\",VLOOKUP($A281,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9A Waste "},{"$f":"IF(LEFT(TEXT(A281,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A281,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C281=\"a\",C281=\"c\",C281=\"d\",C281=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A281,\"0\"),2)=\"00\",VLOOKUP(A281,Quantities[],Quantities!$B$2),\nIF(C281=\"f\",VLOOKUP(A281,Quantities[],Quantities!$B$2),\nVLOOKUP(A281,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D281,2)=\"Sc\",B281=\"A\",C281=\"d\"),AND(C281=\"f\",B281=\"D\")),\nSUM(VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D281,2)=\"Sc\",OR(C281=\"a\",C281=\"f\")),\nVLOOKUP(A281,Quantities[],Quantities!$I$2),\n\nIF(AND(B281=\"D\",C281=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B281=\"D\",B281=\"Q\"),\nSUM(VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A281,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\", VLOOKUP(A281,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D281,2)=\"Sc\",B281=\"A\",C281=\"d\",C281=\"f\")),\n(SUM(VLOOKUP($A281,Quantities[],Quantities!$P$2)*VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$R$2)*VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$T$2)*VLOOKUP($A281,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D281,2)=\"Sc\",OR(C281=\"a\",C281=\"f\")),\nVLOOKUP(A281,Quantities[],Quantities!$J$2),\n\nIF(AND(B281=\"D\",C281=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A281,Quantities[],Quantities!$S$2)),\n\nIF(AND(B281=\"D\", (VLOOKUP(A281,Quantities[],Quantities!$O$2)+VLOOKUP(A281,Quantities[],Quantities!$Q$2)+VLOOKUP(A281,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A281,Quantities[],Quantities!$P$2)*VLOOKUP(A281,Quantities[],Quantities!$O$2)\n+VLOOKUP(A281,Quantities[],Quantities!$R$2)*VLOOKUP(A281,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A281,Quantities[],Quantities!$T$2)*VLOOKUP(A281,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A281,Quantities[],Quantities!$O$2)+VLOOKUP(A281,Quantities[],Quantities!$Q$2)+VLOOKUP(A281,Quantities[],Quantities!$S$2)),\n\nIF($B281=\"Q\", (SUM(VLOOKUP($A281,Quantities[],Quantities!$P$2)*VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$R$2)*VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$T$2)*VLOOKUP($A281,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A281,Quantities[],Quantities!$O$2),VLOOKUP($A281,Quantities[],Quantities!$Q$2),VLOOKUP($A281,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A281,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D281,1)=\"U\",\"-\",VLOOKUP(D281,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$59","v":2600},"M","e","U",{"$f":"CONCATENATE(TEXT(A282,\"0\"),\"-\",B282,\"-\",C282,\"-\",D282)","v":"2600-M-e-U"},{"$f":"IF(D282=\"Comb1\",CONCATENATE(VLOOKUP(B282,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A282,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B282,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B282=\"B\",C282=\"a\"), \" Scraper Grading\", \"\"),\nIF(C282=\"b\",\"\",\"-\"),\nIF(C282=\"b\",\"\",VLOOKUP(A282,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A282,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A282,\"0\"),1)=\"5\",\"\",VLOOKUP(C282,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A282,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A282,\"0\"),1)=\"5\",OR($C282=\"b\",$C282=\"f\")),\"\",VLOOKUP($A282,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A282,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C282=\"a\",C282=\"c\",C282=\"d\",C282=\"e\"),IF(OR(RIGHT(TEXT($A282,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A282,\"0\"),1)=\"5\"),VLOOKUP($A282,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A282,\"0\"),1)=\"5\",VLOOKUP($A282,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed Tailing Launder Line"},{"$f":"IF(LEFT(TEXT(A282,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A282,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C282=\"a\",C282=\"c\",C282=\"d\",C282=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A282,\"0\"),2)=\"00\",VLOOKUP(A282,Quantities[],Quantities!$B$2),\nIF(C282=\"f\",VLOOKUP(A282,Quantities[],Quantities!$B$2),\nVLOOKUP(A282,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D282,2)=\"Sc\",B282=\"A\",C282=\"d\"),AND(C282=\"f\",B282=\"D\")),\nSUM(VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D282,2)=\"Sc\",OR(C282=\"a\",C282=\"f\")),\nVLOOKUP(A282,Quantities[],Quantities!$I$2),\n\nIF(AND(B282=\"D\",C282=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B282=\"D\",B282=\"Q\"),\nSUM(VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A282,Quantities[],Quantities!$G$2)\n))))","v":100},{"$f":"IF(LEFT(D282,2)=\"Mg\", VLOOKUP(A282,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D282,2)=\"Sc\",B282=\"A\",C282=\"d\",C282=\"f\")),\n(SUM(VLOOKUP($A282,Quantities[],Quantities!$P$2)*VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$R$2)*VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$T$2)*VLOOKUP($A282,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D282,2)=\"Sc\",OR(C282=\"a\",C282=\"f\")),\nVLOOKUP(A282,Quantities[],Quantities!$J$2),\n\nIF(AND(B282=\"D\",C282=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A282,Quantities[],Quantities!$S$2)),\n\nIF(AND(B282=\"D\", (VLOOKUP(A282,Quantities[],Quantities!$O$2)+VLOOKUP(A282,Quantities[],Quantities!$Q$2)+VLOOKUP(A282,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A282,Quantities[],Quantities!$P$2)*VLOOKUP(A282,Quantities[],Quantities!$O$2)\n+VLOOKUP(A282,Quantities[],Quantities!$R$2)*VLOOKUP(A282,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A282,Quantities[],Quantities!$T$2)*VLOOKUP(A282,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A282,Quantities[],Quantities!$O$2)+VLOOKUP(A282,Quantities[],Quantities!$Q$2)+VLOOKUP(A282,Quantities[],Quantities!$S$2)),\n\nIF($B282=\"Q\", (SUM(VLOOKUP($A282,Quantities[],Quantities!$P$2)*VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$R$2)*VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$T$2)*VLOOKUP($A282,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A282,Quantities[],Quantities!$O$2),VLOOKUP($A282,Quantities[],Quantities!$Q$2),VLOOKUP($A282,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A282,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D282,1)=\"U\",\"-\",VLOOKUP(D282,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$67","v":2900},"M","e","U","2900-M-e-U",{"$f":"IF(D283=\"Comb1\",CONCATENATE(VLOOKUP(B283,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A283,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B283,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B283=\"B\",C283=\"a\"), \" Scraper Grading\", \"\"),\nIF(C283=\"b\",\"\",\"-\"),\nIF(C283=\"b\",\"\",VLOOKUP(A283,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A283,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A283,\"0\"),1)=\"5\",\"\",VLOOKUP(C283,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A283,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A283,\"0\"),1)=\"5\",OR($C283=\"b\",$C283=\"f\")),\"\",VLOOKUP($A283,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A283,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C283=\"a\",C283=\"c\",C283=\"d\",C283=\"e\"),IF(OR(RIGHT(TEXT($A283,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A283,\"0\"),1)=\"5\"),VLOOKUP($A283,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A283,\"0\"),1)=\"5\",VLOOKUP($A283,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(LEFT(TEXT(A283,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A283,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C283=\"a\",C283=\"c\",C283=\"d\",C283=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A283,\"0\"),2)=\"00\",VLOOKUP(A283,Quantities[],Quantities!$B$2),\nIF(C283=\"f\",VLOOKUP(A283,Quantities[],Quantities!$B$2),\nVLOOKUP(A283,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D283,2)=\"Sc\",B283=\"A\",C283=\"d\"),AND(C283=\"f\",B283=\"D\")),\nSUM(VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D283,2)=\"Sc\",OR(C283=\"a\",C283=\"f\")),\nVLOOKUP(A283,Quantities[],Quantities!$I$2),\n\nIF(AND(B283=\"D\",C283=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B283=\"D\",B283=\"Q\"),\nSUM(VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A283,Quantities[],Quantities!$G$2)\n))))","v":2950},{"$f":"IF(LEFT(D283,2)=\"Mg\", VLOOKUP(A283,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D283,2)=\"Sc\",B283=\"A\",C283=\"d\",C283=\"f\")),\n(SUM(VLOOKUP($A283,Quantities[],Quantities!$P$2)*VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$R$2)*VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$T$2)*VLOOKUP($A283,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D283,2)=\"Sc\",OR(C283=\"a\",C283=\"f\")),\nVLOOKUP(A283,Quantities[],Quantities!$J$2),\n\nIF(AND(B283=\"D\",C283=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A283,Quantities[],Quantities!$S$2)),\n\nIF(AND(B283=\"D\", (VLOOKUP(A283,Quantities[],Quantities!$O$2)+VLOOKUP(A283,Quantities[],Quantities!$Q$2)+VLOOKUP(A283,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A283,Quantities[],Quantities!$P$2)*VLOOKUP(A283,Quantities[],Quantities!$O$2)\n+VLOOKUP(A283,Quantities[],Quantities!$R$2)*VLOOKUP(A283,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A283,Quantities[],Quantities!$T$2)*VLOOKUP(A283,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A283,Quantities[],Quantities!$O$2)+VLOOKUP(A283,Quantities[],Quantities!$Q$2)+VLOOKUP(A283,Quantities[],Quantities!$S$2)),\n\nIF($B283=\"Q\", (SUM(VLOOKUP($A283,Quantities[],Quantities!$P$2)*VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$R$2)*VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$T$2)*VLOOKUP($A283,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A283,Quantities[],Quantities!$O$2),VLOOKUP($A283,Quantities[],Quantities!$Q$2),VLOOKUP($A283,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A283,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D283,1)=\"U\",\"-\",VLOOKUP(D283,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$61","v":2701},"M","e","U","2701-M-e-U",{"$f":"IF(D284=\"Comb1\",CONCATENATE(VLOOKUP(B284,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A284,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B284,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B284=\"B\",C284=\"a\"), \" Scraper Grading\", \"\"),\nIF(C284=\"b\",\"\",\"-\"),\nIF(C284=\"b\",\"\",VLOOKUP(A284,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A284,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A284,\"0\"),1)=\"5\",\"\",VLOOKUP(C284,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A284,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A284,\"0\"),1)=\"5\",OR($C284=\"b\",$C284=\"f\")),\"\",VLOOKUP($A284,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A284,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C284=\"a\",C284=\"c\",C284=\"d\",C284=\"e\"),IF(OR(RIGHT(TEXT($A284,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A284,\"0\"),1)=\"5\"),VLOOKUP($A284,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A284,\"0\"),1)=\"5\",VLOOKUP($A284,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"IF(LEFT(TEXT(A284,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A284,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C284=\"a\",C284=\"c\",C284=\"d\",C284=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A284,\"0\"),2)=\"00\",VLOOKUP(A284,Quantities[],Quantities!$B$2),\nIF(C284=\"f\",VLOOKUP(A284,Quantities[],Quantities!$B$2),\nVLOOKUP(A284,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D284,2)=\"Sc\",B284=\"A\",C284=\"d\"),AND(C284=\"f\",B284=\"D\")),\nSUM(VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D284,2)=\"Sc\",OR(C284=\"a\",C284=\"f\")),\nVLOOKUP(A284,Quantities[],Quantities!$I$2),\n\nIF(AND(B284=\"D\",C284=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B284=\"D\",B284=\"Q\"),\nSUM(VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A284,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\", VLOOKUP(A284,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D284,2)=\"Sc\",B284=\"A\",C284=\"d\",C284=\"f\")),\n(SUM(VLOOKUP($A284,Quantities[],Quantities!$P$2)*VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$R$2)*VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$T$2)*VLOOKUP($A284,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D284,2)=\"Sc\",OR(C284=\"a\",C284=\"f\")),\nVLOOKUP(A284,Quantities[],Quantities!$J$2),\n\nIF(AND(B284=\"D\",C284=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A284,Quantities[],Quantities!$S$2)),\n\nIF(AND(B284=\"D\", (VLOOKUP(A284,Quantities[],Quantities!$O$2)+VLOOKUP(A284,Quantities[],Quantities!$Q$2)+VLOOKUP(A284,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A284,Quantities[],Quantities!$P$2)*VLOOKUP(A284,Quantities[],Quantities!$O$2)\n+VLOOKUP(A284,Quantities[],Quantities!$R$2)*VLOOKUP(A284,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A284,Quantities[],Quantities!$T$2)*VLOOKUP(A284,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A284,Quantities[],Quantities!$O$2)+VLOOKUP(A284,Quantities[],Quantities!$Q$2)+VLOOKUP(A284,Quantities[],Quantities!$S$2)),\n\nIF($B284=\"Q\", (SUM(VLOOKUP($A284,Quantities[],Quantities!$P$2)*VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$R$2)*VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$T$2)*VLOOKUP($A284,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A284,Quantities[],Quantities!$O$2),VLOOKUP($A284,Quantities[],Quantities!$Q$2),VLOOKUP($A284,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A284,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D284,1)=\"U\",\"-\",VLOOKUP(D284,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$62","v":2702},"M","e","U","2702-M-e-U",{"$f":"IF(D285=\"Comb1\",CONCATENATE(VLOOKUP(B285,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A285,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B285,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B285=\"B\",C285=\"a\"), \" Scraper Grading\", \"\"),\nIF(C285=\"b\",\"\",\"-\"),\nIF(C285=\"b\",\"\",VLOOKUP(A285,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A285,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A285,\"0\"),1)=\"5\",\"\",VLOOKUP(C285,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A285,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A285,\"0\"),1)=\"5\",OR($C285=\"b\",$C285=\"f\")),\"\",VLOOKUP($A285,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A285,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C285=\"a\",C285=\"c\",C285=\"d\",C285=\"e\"),IF(OR(RIGHT(TEXT($A285,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A285,\"0\"),1)=\"5\"),VLOOKUP($A285,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A285,\"0\"),1)=\"5\",VLOOKUP($A285,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":"Surface Impoundments graded over at closure "},{"$f":"IF(LEFT(TEXT(A285,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A285,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C285=\"a\",C285=\"c\",C285=\"d\",C285=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A285,\"0\"),2)=\"00\",VLOOKUP(A285,Quantities[],Quantities!$B$2),\nIF(C285=\"f\",VLOOKUP(A285,Quantities[],Quantities!$B$2),\nVLOOKUP(A285,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D285,2)=\"Sc\",B285=\"A\",C285=\"d\"),AND(C285=\"f\",B285=\"D\")),\nSUM(VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D285,2)=\"Sc\",OR(C285=\"a\",C285=\"f\")),\nVLOOKUP(A285,Quantities[],Quantities!$I$2),\n\nIF(AND(B285=\"D\",C285=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B285=\"D\",B285=\"Q\"),\nSUM(VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A285,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\", VLOOKUP(A285,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D285,2)=\"Sc\",B285=\"A\",C285=\"d\",C285=\"f\")),\n(SUM(VLOOKUP($A285,Quantities[],Quantities!$P$2)*VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$R$2)*VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$T$2)*VLOOKUP($A285,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D285,2)=\"Sc\",OR(C285=\"a\",C285=\"f\")),\nVLOOKUP(A285,Quantities[],Quantities!$J$2),\n\nIF(AND(B285=\"D\",C285=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A285,Quantities[],Quantities!$S$2)),\n\nIF(AND(B285=\"D\", (VLOOKUP(A285,Quantities[],Quantities!$O$2)+VLOOKUP(A285,Quantities[],Quantities!$Q$2)+VLOOKUP(A285,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A285,Quantities[],Quantities!$P$2)*VLOOKUP(A285,Quantities[],Quantities!$O$2)\n+VLOOKUP(A285,Quantities[],Quantities!$R$2)*VLOOKUP(A285,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A285,Quantities[],Quantities!$T$2)*VLOOKUP(A285,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A285,Quantities[],Quantities!$O$2)+VLOOKUP(A285,Quantities[],Quantities!$Q$2)+VLOOKUP(A285,Quantities[],Quantities!$S$2)),\n\nIF($B285=\"Q\", (SUM(VLOOKUP($A285,Quantities[],Quantities!$P$2)*VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$R$2)*VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$T$2)*VLOOKUP($A285,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A285,Quantities[],Quantities!$O$2),VLOOKUP($A285,Quantities[],Quantities!$Q$2),VLOOKUP($A285,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A285,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D285,1)=\"U\",\"-\",VLOOKUP(D285,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$79","v":3300},"M","e","U","3300-M-e-U",{"$f":"IF(D286=\"Comb1\",CONCATENATE(VLOOKUP(B286,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A286,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B286,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B286=\"B\",C286=\"a\"), \" Scraper Grading\", \"\"),\nIF(C286=\"b\",\"\",\"-\"),\nIF(C286=\"b\",\"\",VLOOKUP(A286,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A286,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A286,\"0\"),1)=\"5\",\"\",VLOOKUP(C286,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A286,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A286,\"0\"),1)=\"5\",OR($C286=\"b\",$C286=\"f\")),\"\",VLOOKUP($A286,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A286,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C286=\"a\",C286=\"c\",C286=\"d\",C286=\"e\"),IF(OR(RIGHT(TEXT($A286,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A286,\"0\"),1)=\"5\"),VLOOKUP($A286,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A286,\"0\"),1)=\"5\",VLOOKUP($A286,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Unplanned Disturbance Area"},{"$f":"IF(LEFT(TEXT(A286,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A286,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C286=\"a\",C286=\"c\",C286=\"d\",C286=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A286,\"0\"),2)=\"00\",VLOOKUP(A286,Quantities[],Quantities!$B$2),\nIF(C286=\"f\",VLOOKUP(A286,Quantities[],Quantities!$B$2),\nVLOOKUP(A286,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D286,2)=\"Sc\",B286=\"A\",C286=\"d\"),AND(C286=\"f\",B286=\"D\")),\nSUM(VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D286,2)=\"Sc\",OR(C286=\"a\",C286=\"f\")),\nVLOOKUP(A286,Quantities[],Quantities!$I$2),\n\nIF(AND(B286=\"D\",C286=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B286=\"D\",B286=\"Q\"),\nSUM(VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A286,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\", VLOOKUP(A286,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D286,2)=\"Sc\",B286=\"A\",C286=\"d\",C286=\"f\")),\n(SUM(VLOOKUP($A286,Quantities[],Quantities!$P$2)*VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$R$2)*VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$T$2)*VLOOKUP($A286,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D286,2)=\"Sc\",OR(C286=\"a\",C286=\"f\")),\nVLOOKUP(A286,Quantities[],Quantities!$J$2),\n\nIF(AND(B286=\"D\",C286=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A286,Quantities[],Quantities!$S$2)),\n\nIF(AND(B286=\"D\", (VLOOKUP(A286,Quantities[],Quantities!$O$2)+VLOOKUP(A286,Quantities[],Quantities!$Q$2)+VLOOKUP(A286,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A286,Quantities[],Quantities!$P$2)*VLOOKUP(A286,Quantities[],Quantities!$O$2)\n+VLOOKUP(A286,Quantities[],Quantities!$R$2)*VLOOKUP(A286,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A286,Quantities[],Quantities!$T$2)*VLOOKUP(A286,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A286,Quantities[],Quantities!$O$2)+VLOOKUP(A286,Quantities[],Quantities!$Q$2)+VLOOKUP(A286,Quantities[],Quantities!$S$2)),\n\nIF($B286=\"Q\", (SUM(VLOOKUP($A286,Quantities[],Quantities!$P$2)*VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$R$2)*VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$T$2)*VLOOKUP($A286,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A286,Quantities[],Quantities!$O$2),VLOOKUP($A286,Quantities[],Quantities!$Q$2),VLOOKUP($A286,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A286,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D286,1)=\"U\",\"-\",VLOOKUP(D286,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$36","v":2100},"M","e","U","2100-M-e-U",{"$f":"IF(D287=\"Comb1\",CONCATENATE(VLOOKUP(B287,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A287,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B287,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B287=\"B\",C287=\"a\"), \" Scraper Grading\", \"\"),\nIF(C287=\"b\",\"\",\"-\"),\nIF(C287=\"b\",\"\",VLOOKUP(A287,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A287,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A287,\"0\"),1)=\"5\",\"\",VLOOKUP(C287,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A287,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A287,\"0\"),1)=\"5\",OR($C287=\"b\",$C287=\"f\")),\"\",VLOOKUP($A287,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A287,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C287=\"a\",C287=\"c\",C287=\"d\",C287=\"e\"),IF(OR(RIGHT(TEXT($A287,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A287,\"0\"),1)=\"5\"),VLOOKUP($A287,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A287,\"0\"),1)=\"5\",VLOOKUP($A287,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" 9AX Waste"},{"$f":"IF(LEFT(TEXT(A287,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A287,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C287=\"a\",C287=\"c\",C287=\"d\",C287=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A287,\"0\"),2)=\"00\",VLOOKUP(A287,Quantities[],Quantities!$B$2),\nIF(C287=\"f\",VLOOKUP(A287,Quantities[],Quantities!$B$2),\nVLOOKUP(A287,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D287,2)=\"Sc\",B287=\"A\",C287=\"d\"),AND(C287=\"f\",B287=\"D\")),\nSUM(VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D287,2)=\"Sc\",OR(C287=\"a\",C287=\"f\")),\nVLOOKUP(A287,Quantities[],Quantities!$I$2),\n\nIF(AND(B287=\"D\",C287=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B287=\"D\",B287=\"Q\"),\nSUM(VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A287,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\", VLOOKUP(A287,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D287,2)=\"Sc\",B287=\"A\",C287=\"d\",C287=\"f\")),\n(SUM(VLOOKUP($A287,Quantities[],Quantities!$P$2)*VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$R$2)*VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$T$2)*VLOOKUP($A287,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D287,2)=\"Sc\",OR(C287=\"a\",C287=\"f\")),\nVLOOKUP(A287,Quantities[],Quantities!$J$2),\n\nIF(AND(B287=\"D\",C287=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A287,Quantities[],Quantities!$S$2)),\n\nIF(AND(B287=\"D\", (VLOOKUP(A287,Quantities[],Quantities!$O$2)+VLOOKUP(A287,Quantities[],Quantities!$Q$2)+VLOOKUP(A287,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A287,Quantities[],Quantities!$P$2)*VLOOKUP(A287,Quantities[],Quantities!$O$2)\n+VLOOKUP(A287,Quantities[],Quantities!$R$2)*VLOOKUP(A287,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A287,Quantities[],Quantities!$T$2)*VLOOKUP(A287,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A287,Quantities[],Quantities!$O$2)+VLOOKUP(A287,Quantities[],Quantities!$Q$2)+VLOOKUP(A287,Quantities[],Quantities!$S$2)),\n\nIF($B287=\"Q\", (SUM(VLOOKUP($A287,Quantities[],Quantities!$P$2)*VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$R$2)*VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$T$2)*VLOOKUP($A287,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A287,Quantities[],Quantities!$O$2),VLOOKUP($A287,Quantities[],Quantities!$Q$2),VLOOKUP($A287,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A287,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D287,1)=\"U\",\"-\",VLOOKUP(D287,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$63","v":2800},"M","e","U",{"$f":"CONCATENATE(TEXT(A288,\"0\"),\"-\",B288,\"-\",C288,\"-\",D288)","v":"2800-M-e-U"},{"$f":"IF(D288=\"Comb1\",CONCATENATE(VLOOKUP(B288,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A288,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B288,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B288=\"B\",C288=\"a\"), \" Scraper Grading\", \"\"),\nIF(C288=\"b\",\"\",\"-\"),\nIF(C288=\"b\",\"\",VLOOKUP(A288,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A288,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A288,\"0\"),1)=\"5\",\"\",VLOOKUP(C288,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A288,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A288,\"0\"),1)=\"5\",OR($C288=\"b\",$C288=\"f\")),\"\",VLOOKUP($A288,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A288,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C288=\"a\",C288=\"c\",C288=\"d\",C288=\"e\"),IF(OR(RIGHT(TEXT($A288,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A288,\"0\"),1)=\"5\"),VLOOKUP($A288,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A288,\"0\"),1)=\"5\",VLOOKUP($A288,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Other Borrow Areas"},{"$f":"IF(LEFT(TEXT(A288,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A288,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C288=\"a\",C288=\"c\",C288=\"d\",C288=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A288,\"0\"),2)=\"00\",VLOOKUP(A288,Quantities[],Quantities!$B$2),\nIF(C288=\"f\",VLOOKUP(A288,Quantities[],Quantities!$B$2),\nVLOOKUP(A288,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D288,2)=\"Sc\",B288=\"A\",C288=\"d\"),AND(C288=\"f\",B288=\"D\")),\nSUM(VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D288,2)=\"Sc\",OR(C288=\"a\",C288=\"f\")),\nVLOOKUP(A288,Quantities[],Quantities!$I$2),\n\nIF(AND(B288=\"D\",C288=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B288=\"D\",B288=\"Q\"),\nSUM(VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A288,Quantities[],Quantities!$G$2)\n))))","v":3142},{"$f":"IF(LEFT(D288,2)=\"Mg\", VLOOKUP(A288,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D288,2)=\"Sc\",B288=\"A\",C288=\"d\",C288=\"f\")),\n(SUM(VLOOKUP($A288,Quantities[],Quantities!$P$2)*VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$R$2)*VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$T$2)*VLOOKUP($A288,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D288,2)=\"Sc\",OR(C288=\"a\",C288=\"f\")),\nVLOOKUP(A288,Quantities[],Quantities!$J$2),\n\nIF(AND(B288=\"D\",C288=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A288,Quantities[],Quantities!$S$2)),\n\nIF(AND(B288=\"D\", (VLOOKUP(A288,Quantities[],Quantities!$O$2)+VLOOKUP(A288,Quantities[],Quantities!$Q$2)+VLOOKUP(A288,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A288,Quantities[],Quantities!$P$2)*VLOOKUP(A288,Quantities[],Quantities!$O$2)\n+VLOOKUP(A288,Quantities[],Quantities!$R$2)*VLOOKUP(A288,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A288,Quantities[],Quantities!$T$2)*VLOOKUP(A288,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A288,Quantities[],Quantities!$O$2)+VLOOKUP(A288,Quantities[],Quantities!$Q$2)+VLOOKUP(A288,Quantities[],Quantities!$S$2)),\n\nIF($B288=\"Q\", (SUM(VLOOKUP($A288,Quantities[],Quantities!$P$2)*VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$R$2)*VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$T$2)*VLOOKUP($A288,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A288,Quantities[],Quantities!$O$2),VLOOKUP($A288,Quantities[],Quantities!$Q$2),VLOOKUP($A288,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A288,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D288,1)=\"U\",\"-\",VLOOKUP(D288,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$78","v":3200},"M","e","U",{"$f":"CONCATENATE(TEXT(A289,\"0\"),\"-\",B289,\"-\",C289,\"-\",D289)","v":"3200-M-e-U"},{"$f":"IF(D289=\"Comb1\",CONCATENATE(VLOOKUP(B289,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\"-\",VLOOKUP(A289,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B289,'Activity-Material_Codes'!$A$2:$B$26,Quantities!$B$2),\nIF(AND(B289=\"B\",C289=\"a\"), \" Scraper Grading\", \"\"),\nIF(C289=\"b\",\"\",\"-\"),\nIF(C289=\"b\",\"\",VLOOKUP(A289,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A289,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A289,\"0\"),1)=\"5\",\"\",VLOOKUP(C289,'Activity-Material_Codes'!$A$30:$B$36,Quantities!$B$2))\n))","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"CONCATENATE(\nIF(OR(RIGHT(TEXT($A289,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A289,\"0\"),1)=\"5\",OR($C289=\"b\",$C289=\"f\")),\"\",VLOOKUP($A289,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A289,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C289=\"a\",C289=\"c\",C289=\"d\",C289=\"e\"),IF(OR(RIGHT(TEXT($A289,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A289,\"0\"),1)=\"5\"),VLOOKUP($A289,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A289,\"0\"),1)=\"5\",VLOOKUP($A289,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$B$118,Quantities!$B$2))))","v":" Building Demo Area"},{"$f":"IF(LEFT(TEXT(A289,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A289,Quantities!$A$4:$D$118,Quantities!$C$2),Quantities!$A$4:$D$118,Quantities!$C$2),\nIF(OR(C289=\"a\",C289=\"c\",C289=\"d\",C289=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A289,\"0\"),2)=\"00\",VLOOKUP(A289,Quantities[],Quantities!$B$2),\nIF(C289=\"f\",VLOOKUP(A289,Quantities[],Quantities!$B$2),\nVLOOKUP(A289,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D289,2)=\"Sc\",B289=\"A\",C289=\"d\"),AND(C289=\"f\",B289=\"D\")),\nSUM(VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D289,2)=\"Sc\",OR(C289=\"a\",C289=\"f\")),\nVLOOKUP(A289,Quantities[],Quantities!$I$2),\n\nIF(AND(B289=\"D\",C289=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\n\nIF(OR(B289=\"D\",B289=\"Q\"),\nSUM(VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A289,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\", VLOOKUP(A289,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D289,2)=\"Sc\",B289=\"A\",C289=\"d\",C289=\"f\")),\n(SUM(VLOOKUP($A289,Quantities[],Quantities!$P$2)*VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$R$2)*VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$T$2)*VLOOKUP($A289,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D289,2)=\"Sc\",OR(C289=\"a\",C289=\"f\")),\nVLOOKUP(A289,Quantities[],Quantities!$J$2),\n\nIF(AND(B289=\"D\",C289=\"b\", (VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$Q$2)+VLOOKUP(A289,Quantities[],Quantities!$S$2)),\n\nIF(AND(B289=\"D\", (VLOOKUP(A289,Quantities[],Quantities!$O$2)+VLOOKUP(A289,Quantities[],Quantities!$Q$2)+VLOOKUP(A289,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A289,Quantities[],Quantities!$P$2)*VLOOKUP(A289,Quantities[],Quantities!$O$2)\n+VLOOKUP(A289,Quantities[],Quantities!$R$2)*VLOOKUP(A289,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A289,Quantities[],Quantities!$T$2)*VLOOKUP(A289,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A289,Quantities[],Quantities!$O$2)+VLOOKUP(A289,Quantities[],Quantities!$Q$2)+VLOOKUP(A289,Quantities[],Quantities!$S$2)),\n\nIF($B289=\"Q\", (SUM(VLOOKUP($A289,Quantities[],Quantities!$P$2)*VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$R$2)*VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$T$2)*VLOOKUP($A289,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A289,Quantities[],Quantities!$O$2),VLOOKUP($A289,Quantities[],Quantities!$Q$2),VLOOKUP($A289,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A289,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D289,1)=\"U\",\"-\",VLOOKUP(D289,Equipment[],Equipment!$B$2))","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]

{"sheet":"4   Earthwork","index":7,"n_rows":289,"n_cols":15,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #4"]
[null,null,null,null,"Earthwork Quantity Worksheet",null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"  1 - Acres and volumes based on 2015 Tyrone RCE Submittal"]
[null,null,null,null,"  2 - Cover Material Swell: The 'Loose Volume' is calculated based on the acreage to be covered, cover depth, and accounts for appropriate swell factor.  "]
[null,null,null,null,"  3 - Has been agreed upon with State agencies that swell occurs when cover material is moved from source to haul truck but not from the truck to placement on stockpile"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)1","Cover Depth (in)","Bank/Stockpile Volume (bcy)1","Swell Factor (%)3","Loose/Stockpile Volume (lcy)2"]
[{"$f":"'3   Material'!A15","v":3401},{"$f":"'3   Material'!B15","v":"M"},{"$f":"'3   Material'!C15","v":"e"},{"$f":"'3   Material'!D15","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B15=\"P\",0,\nIF(AND(LEFT(D15,2)=\"Mg\",B15=\"A\",C15=\"a\"),(1+L15)*VLOOKUP($A15,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A15,Quantities[],Quantities!$E$2)/43560))","v":45},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),OR('4   Earthwork'!$B15=\"C\",'4   Earthwork'!$B15=\"D\",'4   Earthwork'!$B15=\"A\",'4   Earthwork'!$B15=\"E\",'4   Earthwork'!$B15=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(OR(C15=\"b\",C15=\"d\"),\nM15/(1+L15),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nVLOOKUP(A15,Quantities[],Quantities!$F$2)+VLOOKUP(A15,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B15=\"P\",\"-\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A15,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C15=\"a\",\nVLOOKUP(A15,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),NOT($B15=\"E\")),\nI15*J15*43560/(12*27),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nK15*(1+L15))))","v":0},null,{"$f":"LEFT(TEXT(A15,\"0\"),2)","v":"34"}]
[{"$f":"'3   Material'!A16","v":3402},{"$f":"'3   Material'!B16","v":"M"},{"$f":"'3   Material'!C16","v":"e"},{"$f":"'3   Material'!D16","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B16=\"P\",0,\nIF(AND(LEFT(D16,2)=\"Mg\",B16=\"A\",C16=\"a\"),(1+L16)*VLOOKUP($A16,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A16,Quantities[],Quantities!$E$2)/43560))","v":111.7},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),OR('4   Earthwork'!$B16=\"C\",'4   Earthwork'!$B16=\"D\",'4   Earthwork'!$B16=\"A\",'4   Earthwork'!$B16=\"E\",'4   Earthwork'!$B16=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(OR(C16=\"b\",C16=\"d\"),\nM16/(1+L16),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nVLOOKUP(A16,Quantities[],Quantities!$F$2)+VLOOKUP(A16,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B16=\"P\",\"-\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A16,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C16=\"a\",\nVLOOKUP(A16,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),NOT($B16=\"E\")),\nI16*J16*43560/(12*27),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nK16*(1+L16))))","v":0},null,{"$f":"LEFT(TEXT(A16,\"0\"),2)","v":"34"}]
[{"$f":"'3   Material'!A17","v":3403},{"$f":"'3   Material'!B17","v":"M"},{"$f":"'3   Material'!C17","v":"e"},{"$f":"'3   Material'!D17","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B17=\"P\",0,\nIF(AND(LEFT(D17,2)=\"Mg\",B17=\"A\",C17=\"a\"),(1+L17)*VLOOKUP($A17,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A17,Quantities[],Quantities!$E$2)/43560))","v":34},{"$f":"IF(B17=\"P\",0,\nIF(AND(OR(C17=\"b\",C17=\"d\"),OR('4   Earthwork'!$B17=\"C\",'4   Earthwork'!$B17=\"D\",'4   Earthwork'!$B17=\"A\",'4   Earthwork'!$B17=\"E\",'4   Earthwork'!$B17=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B17=\"P\",0,\nIF(OR(C17=\"b\",C17=\"d\"),\nM17/(1+L17),\nIF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Mg\"),0,\nVLOOKUP(A17,Quantities[],Quantities!$F$2)+VLOOKUP(A17,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B17=\"P\",\"-\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A17,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C17=\"a\",\nVLOOKUP(A17,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A18","v":3404},{"$f":"'3   Material'!B18","v":"M"},{"$f":"'3   Material'!C18","v":"e"},{"$f":"'3   Material'!D18","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B18=\"P\",0,\nIF(AND(LEFT(D18,2)=\"Mg\",B18=\"A\",C18=\"a\"),(1+L18)*VLOOKUP($A18,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A18,Quantities[],Quantities!$E$2)/43560))","v":38.200000000000003},{"$f":"IF(B18=\"P\",0,\nIF(AND(OR(C18=\"b\",C18=\"d\"),OR('4   Earthwork'!$B18=\"C\",'4   Earthwork'!$B18=\"D\",'4   Earthwork'!$B18=\"A\",'4   Earthwork'!$B18=\"E\",'4   Earthwork'!$B18=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B18=\"P\",0,\nIF(OR(C18=\"b\",C18=\"d\"),\nM18/(1+L18),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nVLOOKUP(A18,Quantities[],Quantities!$F$2)+VLOOKUP(A18,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B18=\"P\",\"-\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A18,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C18=\"a\",\nVLOOKUP(A18,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A19","v":3405},{"$f":"'3   Material'!B19","v":"M"},{"$f":"'3   Material'!C19","v":"e"},{"$f":"'3   Material'!D19","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B19=\"P\",0,\nIF(AND(LEFT(D19,2)=\"Mg\",B19=\"A\",C19=\"a\"),(1+L19)*VLOOKUP($A19,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A19,Quantities[],Quantities!$E$2)/43560))","v":7.7},{"$f":"IF(B19=\"P\",0,\nIF(AND(OR(C19=\"b\",C19=\"d\"),OR('4   Earthwork'!$B19=\"C\",'4   Earthwork'!$B19=\"D\",'4   Earthwork'!$B19=\"A\",'4   Earthwork'!$B19=\"E\",'4   Earthwork'!$B19=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B19=\"P\",0,\nIF(OR(C19=\"b\",C19=\"d\"),\nM19/(1+L19),\nIF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Mg\"),0,\nVLOOKUP(A19,Quantities[],Quantities!$F$2)+VLOOKUP(A19,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B19=\"P\",\"-\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A19,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C19=\"a\",\nVLOOKUP(A19,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A20","v":3406},{"$f":"'3   Material'!B20","v":"M"},{"$f":"'3   Material'!C20","v":"e"},{"$f":"'3   Material'!D20","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B20=\"P\",0,\nIF(AND(LEFT(D20,2)=\"Mg\",B20=\"A\",C20=\"a\"),(1+L20)*VLOOKUP($A20,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A20,Quantities[],Quantities!$E$2)/43560))","v":4},{"$f":"IF(B20=\"P\",0,\nIF(AND(OR(C20=\"b\",C20=\"d\"),OR('4   Earthwork'!$B20=\"C\",'4   Earthwork'!$B20=\"D\",'4   Earthwork'!$B20=\"A\",'4   Earthwork'!$B20=\"E\",'4   Earthwork'!$B20=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B20=\"P\",0,\nIF(OR(C20=\"b\",C20=\"d\"),\nM20/(1+L20),\nIF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Mg\"),0,\nVLOOKUP(A20,Quantities[],Quantities!$F$2)+VLOOKUP(A20,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B20=\"P\",\"-\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A20,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C20=\"a\",\nVLOOKUP(A20,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B20=\"P\",0,\nIF(AND(OR(C20=\"b\",C20=\"d\"),NOT($B20=\"E\")),\nI20*J20*43560/(12*27),\nIF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Mg\"),0,\nK20*(1+L20))))","v":0},null,{"$f":"LEFT(TEXT(A20,\"0\"),2)","v":"34"}]
[{"$f":"'3   Material'!A21","v":3407},{"$f":"'3   Material'!B21","v":"M"},{"$f":"'3   Material'!C21","v":"e"},{"$f":"'3   Material'!D21","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B21=\"P\",0,\nIF(AND(LEFT(D21,2)=\"Mg\",B21=\"A\",C21=\"a\"),(1+L21)*VLOOKUP($A21,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A21,Quantities[],Quantities!$E$2)/43560))","v":18.3},{"$f":"IF(B21=\"P\",0,\nIF(AND(OR(C21=\"b\",C21=\"d\"),OR('4   Earthwork'!$B21=\"C\",'4   Earthwork'!$B21=\"D\",'4   Earthwork'!$B21=\"A\",'4   Earthwork'!$B21=\"E\",'4   Earthwork'!$B21=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B21=\"P\",0,\nIF(OR(C21=\"b\",C21=\"d\"),\nM21/(1+L21),\nIF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Mg\"),0,\nVLOOKUP(A21,Quantities[],Quantities!$F$2)+VLOOKUP(A21,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B21=\"P\",\"-\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A21,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C21=\"a\",\nVLOOKUP(A21,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A22","v":3408},{"$f":"'3   Material'!B22","v":"M"},{"$f":"'3   Material'!C22","v":"e"},{"$f":"'3   Material'!D22","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B22=\"P\",0,\nIF(AND(LEFT(D22,2)=\"Mg\",B22=\"A\",C22=\"a\"),(1+L22)*VLOOKUP($A22,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A22,Quantities[],Quantities!$E$2)/43560))","v":27.2},{"$f":"IF(B22=\"P\",0,\nIF(AND(OR(C22=\"b\",C22=\"d\"),OR('4   Earthwork'!$B22=\"C\",'4   Earthwork'!$B22=\"D\",'4   Earthwork'!$B22=\"A\",'4   Earthwork'!$B22=\"E\",'4   Earthwork'!$B22=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B22=\"P\",0,\nIF(OR(C22=\"b\",C22=\"d\"),\nM22/(1+L22),\nIF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Mg\"),0,\nVLOOKUP(A22,Quantities[],Quantities!$F$2)+VLOOKUP(A22,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B22=\"P\",\"-\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A22,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C22=\"a\",\nVLOOKUP(A22,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A23","v":3409},{"$f":"'3   Material'!B23","v":"M"},{"$f":"'3   Material'!C23","v":"e"},{"$f":"'3   Material'!D23","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B23=\"P\",0,\nIF(AND(LEFT(D23,2)=\"Mg\",B23=\"A\",C23=\"a\"),(1+L23)*VLOOKUP($A23,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A23,Quantities[],Quantities!$E$2)/43560))","v":4},{"$f":"IF(B23=\"P\",0,\nIF(AND(OR(C23=\"b\",C23=\"d\"),OR('4   Earthwork'!$B23=\"C\",'4   Earthwork'!$B23=\"D\",'4   Earthwork'!$B23=\"A\",'4   Earthwork'!$B23=\"E\",'4   Earthwork'!$B23=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B23=\"P\",0,\nIF(OR(C23=\"b\",C23=\"d\"),\nM23/(1+L23),\nIF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Mg\"),0,\nVLOOKUP(A23,Quantities[],Quantities!$F$2)+VLOOKUP(A23,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B23=\"P\",\"-\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A23,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C23=\"a\",\nVLOOKUP(A23,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A24","v":3410},{"$f":"'3   Material'!B24","v":"M"},{"$f":"'3   Material'!C24","v":"e"},{"$f":"'3   Material'!D24","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B24=\"P\",0,\nIF(AND(LEFT(D24,2)=\"Mg\",B24=\"A\",C24=\"a\"),(1+L24)*VLOOKUP($A24,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A24,Quantities[],Quantities!$E$2)/43560))","v":1547},{"$f":"IF(B24=\"P\",0,\nIF(AND(OR(C24=\"b\",C24=\"d\"),OR('4   Earthwork'!$B24=\"C\",'4   Earthwork'!$B24=\"D\",'4   Earthwork'!$B24=\"A\",'4   Earthwork'!$B24=\"E\",'4   Earthwork'!$B24=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B24=\"P\",0,\nIF(OR(C24=\"b\",C24=\"d\"),\nM24/(1+L24),\nIF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Mg\"),0,\nVLOOKUP(A24,Quantities[],Quantities!$F$2)+VLOOKUP(A24,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B24=\"P\",\"-\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A24,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C24=\"a\",\nVLOOKUP(A24,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A25","v":3411},{"$f":"'3   Material'!B25","v":"M"},{"$f":"'3   Material'!C25","v":"e"},{"$f":"'3   Material'!D25","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B25=\"P\",0,\nIF(AND(LEFT(D25,2)=\"Mg\",B25=\"A\",C25=\"a\"),(1+L25)*VLOOKUP($A25,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A25,Quantities[],Quantities!$E$2)/43560))","v":606},{"$f":"IF(B25=\"P\",0,\nIF(AND(OR(C25=\"b\",C25=\"d\"),OR('4   Earthwork'!$B25=\"C\",'4   Earthwork'!$B25=\"D\",'4   Earthwork'!$B25=\"A\",'4   Earthwork'!$B25=\"E\",'4   Earthwork'!$B25=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B25=\"P\",0,\nIF(OR(C25=\"b\",C25=\"d\"),\nM25/(1+L25),\nIF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Mg\"),0,\nVLOOKUP(A25,Quantities[],Quantities!$F$2)+VLOOKUP(A25,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B25=\"P\",\"-\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A25,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C25=\"a\",\nVLOOKUP(A25,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A26","v":3412},{"$f":"'3   Material'!B26","v":"M"},{"$f":"'3   Material'!C26","v":"e"},{"$f":"'3   Material'!D26","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B26=\"P\",0,\nIF(AND(LEFT(D26,2)=\"Mg\",B26=\"A\",C26=\"a\"),(1+L26)*VLOOKUP($A26,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A26,Quantities[],Quantities!$E$2)/43560))","v":365},{"$f":"IF(B26=\"P\",0,\nIF(AND(OR(C26=\"b\",C26=\"d\"),OR('4   Earthwork'!$B26=\"C\",'4   Earthwork'!$B26=\"D\",'4   Earthwork'!$B26=\"A\",'4   Earthwork'!$B26=\"E\",'4   Earthwork'!$B26=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B26=\"P\",0,\nIF(OR(C26=\"b\",C26=\"d\"),\nM26/(1+L26),\nIF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Mg\"),0,\nVLOOKUP(A26,Quantities[],Quantities!$F$2)+VLOOKUP(A26,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B26=\"P\",\"-\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A26,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C26=\"a\",\nVLOOKUP(A26,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B26=\"P\",0,\nIF(AND(OR(C26=\"b\",C26=\"d\"),NOT($B26=\"E\")),\nI26*J26*43560/(12*27),\nIF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Mg\"),0,\nK26*(1+L26))))","v":0},null,{"$f":"LEFT(TEXT(A26,\"0\"),2)","v":"34"}]
[{"$f":"'3   Material'!A27","v":3413},{"$f":"'3   Material'!B27","v":"M"},{"$f":"'3   Material'!C27","v":"e"},{"$f":"'3   Material'!D27","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B27=\"P\",0,\nIF(AND(LEFT(D27,2)=\"Mg\",B27=\"A\",C27=\"a\"),(1+L27)*VLOOKUP($A27,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A27,Quantities[],Quantities!$E$2)/43560))","v":643},{"$f":"IF(B27=\"P\",0,\nIF(AND(OR(C27=\"b\",C27=\"d\"),OR('4   Earthwork'!$B27=\"C\",'4   Earthwork'!$B27=\"D\",'4   Earthwork'!$B27=\"A\",'4   Earthwork'!$B27=\"E\",'4   Earthwork'!$B27=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B27=\"P\",0,\nIF(OR(C27=\"b\",C27=\"d\"),\nM27/(1+L27),\nIF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Mg\"),0,\nVLOOKUP(A27,Quantities[],Quantities!$F$2)+VLOOKUP(A27,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B27=\"P\",\"-\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A27,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C27=\"a\",\nVLOOKUP(A27,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A28","v":3414},{"$f":"'3   Material'!B28","v":"M"},{"$f":"'3   Material'!C28","v":"e"},{"$f":"'3   Material'!D28","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B28=\"P\",0,\nIF(AND(LEFT(D28,2)=\"Mg\",B28=\"A\",C28=\"a\"),(1+L28)*VLOOKUP($A28,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A28,Quantities[],Quantities!$E$2)/43560))","v":58},{"$f":"IF(B28=\"P\",0,\nIF(AND(OR(C28=\"b\",C28=\"d\"),OR('4   Earthwork'!$B28=\"C\",'4   Earthwork'!$B28=\"D\",'4   Earthwork'!$B28=\"A\",'4   Earthwork'!$B28=\"E\",'4   Earthwork'!$B28=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B28=\"P\",0,\nIF(OR(C28=\"b\",C28=\"d\"),\nM28/(1+L28),\nIF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Mg\"),0,\nVLOOKUP(A28,Quantities[],Quantities!$F$2)+VLOOKUP(A28,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B28=\"P\",\"-\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A28,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C28=\"a\",\nVLOOKUP(A28,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A29","v":3415},{"$f":"'3   Material'!B29","v":"M"},{"$f":"'3   Material'!C29","v":"e"},{"$f":"'3   Material'!D29","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B29=\"P\",0,\nIF(AND(LEFT(D29,2)=\"Mg\",B29=\"A\",C29=\"a\"),(1+L29)*VLOOKUP($A29,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A29,Quantities[],Quantities!$E$2)/43560))","v":1.3},{"$f":"IF(B29=\"P\",0,\nIF(AND(OR(C29=\"b\",C29=\"d\"),OR('4   Earthwork'!$B29=\"C\",'4   Earthwork'!$B29=\"D\",'4   Earthwork'!$B29=\"A\",'4   Earthwork'!$B29=\"E\",'4   Earthwork'!$B29=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B29=\"P\",0,\nIF(OR(C29=\"b\",C29=\"d\"),\nM29/(1+L29),\nIF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Mg\"),0,\nVLOOKUP(A29,Quantities[],Quantities!$F$2)+VLOOKUP(A29,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B29=\"P\",\"-\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A29,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C29=\"a\",\nVLOOKUP(A29,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A30","v":3416},{"$f":"'3   Material'!B30","v":"M"},{"$f":"'3   Material'!C30","v":"e"},{"$f":"'3   Material'!D30","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B30=\"P\",0,\nIF(AND(LEFT(D30,2)=\"Mg\",B30=\"A\",C30=\"a\"),(1+L30)*VLOOKUP($A30,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A30,Quantities[],Quantities!$E$2)/43560))","v":500},{"$f":"IF(B30=\"P\",0,\nIF(AND(OR(C30=\"b\",C30=\"d\"),OR('4   Earthwork'!$B30=\"C\",'4   Earthwork'!$B30=\"D\",'4   Earthwork'!$B30=\"A\",'4   Earthwork'!$B30=\"E\",'4   Earthwork'!$B30=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B30=\"P\",0,\nIF(OR(C30=\"b\",C30=\"d\"),\nM30/(1+L30),\nIF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Mg\"),0,\nVLOOKUP(A30,Quantities[],Quantities!$F$2)+VLOOKUP(A30,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B30=\"P\",\"-\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A30,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C30=\"a\",\nVLOOKUP(A30,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A31","v":3417},{"$f":"'3   Material'!B31","v":"M"},{"$f":"'3   Material'!C31","v":"e"},{"$f":"'3   Material'!D31","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B31=\"P\",0,\nIF(AND(LEFT(D31,2)=\"Mg\",B31=\"A\",C31=\"a\"),(1+L31)*VLOOKUP($A31,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A31,Quantities[],Quantities!$E$2)/43560))","v":45},{"$f":"IF(B31=\"P\",0,\nIF(AND(OR(C31=\"b\",C31=\"d\"),OR('4   Earthwork'!$B31=\"C\",'4   Earthwork'!$B31=\"D\",'4   Earthwork'!$B31=\"A\",'4   Earthwork'!$B31=\"E\",'4   Earthwork'!$B31=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B31=\"P\",0,\nIF(OR(C31=\"b\",C31=\"d\"),\nM31/(1+L31),\nIF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Mg\"),0,\nVLOOKUP(A31,Quantities[],Quantities!$F$2)+VLOOKUP(A31,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B31=\"P\",\"-\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A31,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C31=\"a\",\nVLOOKUP(A31,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A32","v":3418},{"$f":"'3   Material'!B32","v":"M"},{"$f":"'3   Material'!C32","v":"e"},{"$f":"'3   Material'!D32","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B32=\"P\",0,\nIF(AND(LEFT(D32,2)=\"Mg\",B32=\"A\",C32=\"a\"),(1+L32)*VLOOKUP($A32,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A32,Quantities[],Quantities!$E$2)/43560))","v":11},{"$f":"IF(B32=\"P\",0,\nIF(AND(OR(C32=\"b\",C32=\"d\"),OR('4   Earthwork'!$B32=\"C\",'4   Earthwork'!$B32=\"D\",'4   Earthwork'!$B32=\"A\",'4   Earthwork'!$B32=\"E\",'4   Earthwork'!$B32=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B32=\"P\",0,\nIF(OR(C32=\"b\",C32=\"d\"),\nM32/(1+L32),\nIF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Mg\"),0,\nVLOOKUP(A32,Quantities[],Quantities!$F$2)+VLOOKUP(A32,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B32=\"P\",\"-\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A32,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C32=\"a\",\nVLOOKUP(A32,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A33","v":3419},{"$f":"'3   Material'!B33","v":"M"},{"$f":"'3   Material'!C33","v":"e"},{"$f":"'3   Material'!D33","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B33=\"P\",0,\nIF(AND(LEFT(D33,2)=\"Mg\",B33=\"A\",C33=\"a\"),(1+L33)*VLOOKUP($A33,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A33,Quantities[],Quantities!$E$2)/43560))","v":514},{"$f":"IF(B33=\"P\",0,\nIF(AND(OR(C33=\"b\",C33=\"d\"),OR('4   Earthwork'!$B33=\"C\",'4   Earthwork'!$B33=\"D\",'4   Earthwork'!$B33=\"A\",'4   Earthwork'!$B33=\"E\",'4   Earthwork'!$B33=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B33=\"P\",0,\nIF(OR(C33=\"b\",C33=\"d\"),\nM33/(1+L33),\nIF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Mg\"),0,\nVLOOKUP(A33,Quantities[],Quantities!$F$2)+VLOOKUP(A33,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B33=\"P\",\"-\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A33,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C33=\"a\",\nVLOOKUP(A33,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"34"]
[{"$f":"'3   Material'!A34","v":1003},{"$f":"'3   Material'!B34","v":"A"},{"$f":"'3   Material'!C34","v":"a"},{"$f":"'3   Material'!D34","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B34=\"P\",0,\nIF(AND(LEFT(D34,2)=\"Mg\",B34=\"A\",C34=\"a\"),(1+L34)*VLOOKUP($A34,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A34,Quantities[],Quantities!$E$2)/43560))","v":256},{"$f":"IF(B34=\"P\",0,\nIF(AND(OR(C34=\"b\",C34=\"d\"),OR('4   Earthwork'!$B34=\"C\",'4   Earthwork'!$B34=\"D\",'4   Earthwork'!$B34=\"A\",'4   Earthwork'!$B34=\"E\",'4   Earthwork'!$B34=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B34=\"P\",0,\nIF(OR(C34=\"b\",C34=\"d\"),\nM34/(1+L34),\nIF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Mg\"),0,\nVLOOKUP(A34,Quantities[],Quantities!$F$2)+VLOOKUP(A34,Quantities[],Quantities!$AB$2))))","v":140000},{"$f":"IF(B34=\"P\",\"-\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A34,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C34=\"a\",\nVLOOKUP(A34,Quantities[],Quantities!$V$2,0),\n0)))","v":0},140000,null,"10"]
[{"$f":"'3   Material'!A35","v":1002},{"$f":"'3   Material'!B35","v":"A"},{"$f":"'3   Material'!C35","v":"a"},{"$f":"'3   Material'!D35","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B35=\"P\",0,\nIF(AND(LEFT(D35,2)=\"Mg\",B35=\"A\",C35=\"a\"),(1+L35)*VLOOKUP($A35,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A35,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B35=\"P\",0,\nIF(AND(OR(C35=\"b\",C35=\"d\"),OR('4   Earthwork'!$B35=\"C\",'4   Earthwork'!$B35=\"D\",'4   Earthwork'!$B35=\"A\",'4   Earthwork'!$B35=\"E\",'4   Earthwork'!$B35=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B35=\"P\",0,\nIF(OR(C35=\"b\",C35=\"d\"),\nM35/(1+L35),\nIF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Mg\"),0,\nVLOOKUP(A35,Quantities[],Quantities!$F$2)+VLOOKUP(A35,Quantities[],Quantities!$AB$2))))","v":1329670.3296703298},{"$f":"IF(B35=\"P\",\"-\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A35,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C35=\"a\",\nVLOOKUP(A35,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1329670.3296703298,null,"10"]
[{"$f":"'3   Material'!A36","v":1202},{"$f":"'3   Material'!B36","v":"A"},{"$f":"'3   Material'!C36","v":"a"},{"$f":"'3   Material'!D36","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B36=\"P\",0,\nIF(AND(LEFT(D36,2)=\"Mg\",B36=\"A\",C36=\"a\"),(1+L36)*VLOOKUP($A36,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A36,Quantities[],Quantities!$E$2)/43560))","v":450.99169999999998},{"$f":"IF(B36=\"P\",0,\nIF(AND(OR(C36=\"b\",C36=\"d\"),OR('4   Earthwork'!$B36=\"C\",'4   Earthwork'!$B36=\"D\",'4   Earthwork'!$B36=\"A\",'4   Earthwork'!$B36=\"E\",'4   Earthwork'!$B36=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B36=\"P\",0,\nIF(OR(C36=\"b\",C36=\"d\"),\nM36/(1+L36),\nIF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Mg\"),0,\nVLOOKUP(A36,Quantities[],Quantities!$F$2)+VLOOKUP(A36,Quantities[],Quantities!$AB$2))))","v":8060000},{"$f":"IF(B36=\"P\",\"-\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A36,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C36=\"a\",\nVLOOKUP(A36,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8060000,null,"12"]
[{"$f":"'3   Material'!A37","v":1304},{"$f":"'3   Material'!B37","v":"A"},{"$f":"'3   Material'!C37","v":"a"},{"$f":"'3   Material'!D37","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B37=\"P\",0,\nIF(AND(LEFT(D37,2)=\"Mg\",B37=\"A\",C37=\"a\"),(1+L37)*VLOOKUP($A37,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A37,Quantities[],Quantities!$E$2)/43560))","v":422},{"$f":"IF(B37=\"P\",0,\nIF(AND(OR(C37=\"b\",C37=\"d\"),OR('4   Earthwork'!$B37=\"C\",'4   Earthwork'!$B37=\"D\",'4   Earthwork'!$B37=\"A\",'4   Earthwork'!$B37=\"E\",'4   Earthwork'!$B37=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B37=\"P\",0,\nIF(OR(C37=\"b\",C37=\"d\"),\nM37/(1+L37),\nIF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Mg\"),0,\nVLOOKUP(A37,Quantities[],Quantities!$F$2)+VLOOKUP(A37,Quantities[],Quantities!$AB$2))))","v":3500000},{"$f":"IF(B37=\"P\",\"-\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A37,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C37=\"a\",\nVLOOKUP(A37,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3500000,null,"13"]
[{"$f":"'3   Material'!A38","v":1303},{"$f":"'3   Material'!B38","v":"A"},{"$f":"'3   Material'!C38","v":"f"},{"$f":"'3   Material'!D38","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B38=\"P\",0,\nIF(AND(LEFT(D38,2)=\"Mg\",B38=\"A\",C38=\"a\"),(1+L38)*VLOOKUP($A38,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A38,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B38=\"P\",0,\nIF(AND(OR(C38=\"b\",C38=\"d\"),OR('4   Earthwork'!$B38=\"C\",'4   Earthwork'!$B38=\"D\",'4   Earthwork'!$B38=\"A\",'4   Earthwork'!$B38=\"E\",'4   Earthwork'!$B38=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B38=\"P\",0,\nIF(OR(C38=\"b\",C38=\"d\"),\nM38/(1+L38),\nIF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Mg\"),0,\nVLOOKUP(A38,Quantities[],Quantities!$F$2)+VLOOKUP(A38,Quantities[],Quantities!$AB$2))))","v":1590064.1025641027},{"$f":"IF(B38=\"P\",\"-\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A38,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C38=\"a\",\nVLOOKUP(A38,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1590064.1025641027,null,"13"]
[{"$f":"'3   Material'!A39","v":1502},{"$f":"'3   Material'!B39","v":"A"},{"$f":"'3   Material'!C39","v":"a"},{"$f":"'3   Material'!D39","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B39=\"P\",0,\nIF(AND(LEFT(D39,2)=\"Mg\",B39=\"A\",C39=\"a\"),(1+L39)*VLOOKUP($A39,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A39,Quantities[],Quantities!$E$2)/43560))","v":308},{"$f":"IF(B39=\"P\",0,\nIF(AND(OR(C39=\"b\",C39=\"d\"),OR('4   Earthwork'!$B39=\"C\",'4   Earthwork'!$B39=\"D\",'4   Earthwork'!$B39=\"A\",'4   Earthwork'!$B39=\"E\",'4   Earthwork'!$B39=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B39=\"P\",0,\nIF(OR(C39=\"b\",C39=\"d\"),\nM39/(1+L39),\nIF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Mg\"),0,\nVLOOKUP(A39,Quantities[],Quantities!$F$2)+VLOOKUP(A39,Quantities[],Quantities!$AB$2))))","v":6300000},{"$f":"IF(B39=\"P\",\"-\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A39,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C39=\"a\",\nVLOOKUP(A39,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6300000,null,"15"]
[{"$f":"'3   Material'!A40","v":2302},{"$f":"'3   Material'!B40","v":"A"},{"$f":"'3   Material'!C40","v":"a"},{"$f":"'3   Material'!D40","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B40=\"P\",0,\nIF(AND(LEFT(D40,2)=\"Mg\",B40=\"A\",C40=\"a\"),(1+L40)*VLOOKUP($A40,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A40,Quantities[],Quantities!$E$2)/43560))","v":32.5},{"$f":"IF(B40=\"P\",0,\nIF(AND(OR(C40=\"b\",C40=\"d\"),OR('4   Earthwork'!$B40=\"C\",'4   Earthwork'!$B40=\"D\",'4   Earthwork'!$B40=\"A\",'4   Earthwork'!$B40=\"E\",'4   Earthwork'!$B40=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B40=\"P\",0,\nIF(OR(C40=\"b\",C40=\"d\"),\nM40/(1+L40),\nIF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Mg\"),0,\nVLOOKUP(A40,Quantities[],Quantities!$F$2)+VLOOKUP(A40,Quantities[],Quantities!$AB$2))))","v":135000},{"$f":"IF(B40=\"P\",\"-\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A40,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C40=\"a\",\nVLOOKUP(A40,Quantities[],Quantities!$V$2,0),\n0)))","v":0},135000,null,"23"]
[{"$f":"'3   Material'!A41","v":1402},{"$f":"'3   Material'!B41","v":"A"},{"$f":"'3   Material'!C41","v":"a"},{"$f":"'3   Material'!D41","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B41=\"P\",0,\nIF(AND(LEFT(D41,2)=\"Mg\",B41=\"A\",C41=\"a\"),(1+L41)*VLOOKUP($A41,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A41,Quantities[],Quantities!$E$2)/43560))","v":170},{"$f":"IF(B41=\"P\",0,\nIF(AND(OR(C41=\"b\",C41=\"d\"),OR('4   Earthwork'!$B41=\"C\",'4   Earthwork'!$B41=\"D\",'4   Earthwork'!$B41=\"A\",'4   Earthwork'!$B41=\"E\",'4   Earthwork'!$B41=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B41=\"P\",0,\nIF(OR(C41=\"b\",C41=\"d\"),\nM41/(1+L41),\nIF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Mg\"),0,\nVLOOKUP(A41,Quantities[],Quantities!$F$2)+VLOOKUP(A41,Quantities[],Quantities!$AB$2))))","v":2700000},{"$f":"IF(B41=\"P\",\"-\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A41,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C41=\"a\",\nVLOOKUP(A41,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2700000,null,"14"]
[{"$f":"'3   Material'!A42","v":1802},{"$f":"'3   Material'!B42","v":"A"},{"$f":"'3   Material'!C42","v":"a"},{"$f":"'3   Material'!D42","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B42=\"P\",0,\nIF(AND(LEFT(D42,2)=\"Mg\",B42=\"A\",C42=\"a\"),(1+L42)*VLOOKUP($A42,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A42,Quantities[],Quantities!$E$2)/43560))","v":249},{"$f":"IF(B42=\"P\",0,\nIF(AND(OR(C42=\"b\",C42=\"d\"),OR('4   Earthwork'!$B42=\"C\",'4   Earthwork'!$B42=\"D\",'4   Earthwork'!$B42=\"A\",'4   Earthwork'!$B42=\"E\",'4   Earthwork'!$B42=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B42=\"P\",0,\nIF(OR(C42=\"b\",C42=\"d\"),\nM42/(1+L42),\nIF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Mg\"),0,\nVLOOKUP(A42,Quantities[],Quantities!$F$2)+VLOOKUP(A42,Quantities[],Quantities!$AB$2))))","v":2300000},{"$f":"IF(B42=\"P\",\"-\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A42,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C42=\"a\",\nVLOOKUP(A42,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2300000,null,"18"]
[{"$f":"'3   Material'!A43","v":1602},{"$f":"'3   Material'!B43","v":"A"},{"$f":"'3   Material'!C43","v":"a"},{"$f":"'3   Material'!D43","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B43=\"P\",0,\nIF(AND(LEFT(D43,2)=\"Mg\",B43=\"A\",C43=\"a\"),(1+L43)*VLOOKUP($A43,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A43,Quantities[],Quantities!$E$2)/43560))","v":15},{"$f":"IF(B43=\"P\",0,\nIF(AND(OR(C43=\"b\",C43=\"d\"),OR('4   Earthwork'!$B43=\"C\",'4   Earthwork'!$B43=\"D\",'4   Earthwork'!$B43=\"A\",'4   Earthwork'!$B43=\"E\",'4   Earthwork'!$B43=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B43=\"P\",0,\nIF(OR(C43=\"b\",C43=\"d\"),\nM43/(1+L43),\nIF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Mg\"),0,\nVLOOKUP(A43,Quantities[],Quantities!$F$2)+VLOOKUP(A43,Quantities[],Quantities!$AB$2))))","v":183000},{"$f":"IF(B43=\"P\",\"-\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A43,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C43=\"a\",\nVLOOKUP(A43,Quantities[],Quantities!$V$2,0),\n0)))","v":0},183000,null,"16"]
[{"$f":"'3   Material'!A44","v":1702},{"$f":"'3   Material'!B44","v":"A"},{"$f":"'3   Material'!C44","v":"a"},{"$f":"'3   Material'!D44","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B44=\"P\",0,\nIF(AND(LEFT(D44,2)=\"Mg\",B44=\"A\",C44=\"a\"),(1+L44)*VLOOKUP($A44,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A44,Quantities[],Quantities!$E$2)/43560))","v":56},{"$f":"IF(B44=\"P\",0,\nIF(AND(OR(C44=\"b\",C44=\"d\"),OR('4   Earthwork'!$B44=\"C\",'4   Earthwork'!$B44=\"D\",'4   Earthwork'!$B44=\"A\",'4   Earthwork'!$B44=\"E\",'4   Earthwork'!$B44=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B44=\"P\",0,\nIF(OR(C44=\"b\",C44=\"d\"),\nM44/(1+L44),\nIF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Mg\"),0,\nVLOOKUP(A44,Quantities[],Quantities!$F$2)+VLOOKUP(A44,Quantities[],Quantities!$AB$2))))","v":650000},{"$f":"IF(B44=\"P\",\"-\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A44,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C44=\"a\",\nVLOOKUP(A44,Quantities[],Quantities!$V$2,0),\n0)))","v":0},650000,null,"17"]
[{"$f":"'3   Material'!A45","v":2002},{"$f":"'3   Material'!B45","v":"A"},{"$f":"'3   Material'!C45","v":"a"},{"$f":"'3   Material'!D45","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B45=\"P\",0,\nIF(AND(LEFT(D45,2)=\"Mg\",B45=\"A\",C45=\"a\"),(1+L45)*VLOOKUP($A45,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A45,Quantities[],Quantities!$E$2)/43560))","v":116},{"$f":"IF(B45=\"P\",0,\nIF(AND(OR(C45=\"b\",C45=\"d\"),OR('4   Earthwork'!$B45=\"C\",'4   Earthwork'!$B45=\"D\",'4   Earthwork'!$B45=\"A\",'4   Earthwork'!$B45=\"E\",'4   Earthwork'!$B45=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B45=\"P\",0,\nIF(OR(C45=\"b\",C45=\"d\"),\nM45/(1+L45),\nIF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Mg\"),0,\nVLOOKUP(A45,Quantities[],Quantities!$F$2)+VLOOKUP(A45,Quantities[],Quantities!$AB$2))))","v":642673.99267399276},{"$f":"IF(B45=\"P\",\"-\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A45,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C45=\"a\",\nVLOOKUP(A45,Quantities[],Quantities!$V$2,0),\n0)))","v":0},642673.99267399276,null,"20"]
[{"$f":"'3   Material'!A46","v":1001},{"$f":"'3   Material'!B46","v":"A"},{"$f":"'3   Material'!C46","v":"a"},{"$f":"'3   Material'!D46","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B46=\"P\",0,\nIF(AND(LEFT(D46,2)=\"Mg\",B46=\"A\",C46=\"a\"),(1+L46)*VLOOKUP($A46,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A46,Quantities[],Quantities!$E$2)/43560))","v":17},{"$f":"IF(B46=\"P\",0,\nIF(AND(OR(C46=\"b\",C46=\"d\"),OR('4   Earthwork'!$B46=\"C\",'4   Earthwork'!$B46=\"D\",'4   Earthwork'!$B46=\"A\",'4   Earthwork'!$B46=\"E\",'4   Earthwork'!$B46=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B46=\"P\",0,\nIF(OR(C46=\"b\",C46=\"d\"),\nM46/(1+L46),\nIF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Mg\"),0,\nVLOOKUP(A46,Quantities[],Quantities!$F$2)+VLOOKUP(A46,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B46=\"P\",\"-\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A46,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C46=\"a\",\nVLOOKUP(A46,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A47","v":1201},{"$f":"'3   Material'!B47","v":"A"},{"$f":"'3   Material'!C47","v":"a"},{"$f":"'3   Material'!D47","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B47=\"P\",0,\nIF(AND(LEFT(D47,2)=\"Mg\",B47=\"A\",C47=\"a\"),(1+L47)*VLOOKUP($A47,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A47,Quantities[],Quantities!$E$2)/43560))","v":36},{"$f":"IF(B47=\"P\",0,\nIF(AND(OR(C47=\"b\",C47=\"d\"),OR('4   Earthwork'!$B47=\"C\",'4   Earthwork'!$B47=\"D\",'4   Earthwork'!$B47=\"A\",'4   Earthwork'!$B47=\"E\",'4   Earthwork'!$B47=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B47=\"P\",0,\nIF(OR(C47=\"b\",C47=\"d\"),\nM47/(1+L47),\nIF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Mg\"),0,\nVLOOKUP(A47,Quantities[],Quantities!$F$2)+VLOOKUP(A47,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B47=\"P\",\"-\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A47,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C47=\"a\",\nVLOOKUP(A47,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A48","v":1301},{"$f":"'3   Material'!B48","v":"A"},{"$f":"'3   Material'!C48","v":"a"},{"$f":"'3   Material'!D48","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B48=\"P\",0,\nIF(AND(LEFT(D48,2)=\"Mg\",B48=\"A\",C48=\"a\"),(1+L48)*VLOOKUP($A48,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A48,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(B48=\"P\",0,\nIF(AND(OR(C48=\"b\",C48=\"d\"),OR('4   Earthwork'!$B48=\"C\",'4   Earthwork'!$B48=\"D\",'4   Earthwork'!$B48=\"A\",'4   Earthwork'!$B48=\"E\",'4   Earthwork'!$B48=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B48=\"P\",0,\nIF(OR(C48=\"b\",C48=\"d\"),\nM48/(1+L48),\nIF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Mg\"),0,\nVLOOKUP(A48,Quantities[],Quantities!$F$2)+VLOOKUP(A48,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B48=\"P\",\"-\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A48,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C48=\"a\",\nVLOOKUP(A48,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A49","v":1501},{"$f":"'3   Material'!B49","v":"A"},{"$f":"'3   Material'!C49","v":"a"},{"$f":"'3   Material'!D49","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B49=\"P\",0,\nIF(AND(LEFT(D49,2)=\"Mg\",B49=\"A\",C49=\"a\"),(1+L49)*VLOOKUP($A49,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A49,Quantities[],Quantities!$E$2)/43560))","v":63},{"$f":"IF(B49=\"P\",0,\nIF(AND(OR(C49=\"b\",C49=\"d\"),OR('4   Earthwork'!$B49=\"C\",'4   Earthwork'!$B49=\"D\",'4   Earthwork'!$B49=\"A\",'4   Earthwork'!$B49=\"E\",'4   Earthwork'!$B49=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B49=\"P\",0,\nIF(OR(C49=\"b\",C49=\"d\"),\nM49/(1+L49),\nIF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Mg\"),0,\nVLOOKUP(A49,Quantities[],Quantities!$F$2)+VLOOKUP(A49,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B49=\"P\",\"-\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A49,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C49=\"a\",\nVLOOKUP(A49,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A50","v":2200},{"$f":"'3   Material'!B50","v":"A"},{"$f":"'3   Material'!C50","v":"a"},{"$f":"'3   Material'!D50","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B50=\"P\",0,\nIF(AND(LEFT(D50,2)=\"Mg\",B50=\"A\",C50=\"a\"),(1+L50)*VLOOKUP($A50,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A50,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B50=\"P\",0,\nIF(AND(OR(C50=\"b\",C50=\"d\"),OR('4   Earthwork'!$B50=\"C\",'4   Earthwork'!$B50=\"D\",'4   Earthwork'!$B50=\"A\",'4   Earthwork'!$B50=\"E\",'4   Earthwork'!$B50=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B50=\"P\",0,\nIF(OR(C50=\"b\",C50=\"d\"),\nM50/(1+L50),\nIF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Mg\"),0,\nVLOOKUP(A50,Quantities[],Quantities!$F$2)+VLOOKUP(A50,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B50=\"P\",\"-\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A50,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C50=\"a\",\nVLOOKUP(A50,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A51","v":1401},{"$f":"'3   Material'!B51","v":"A"},{"$f":"'3   Material'!C51","v":"a"},{"$f":"'3   Material'!D51","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B51=\"P\",0,\nIF(AND(LEFT(D51,2)=\"Mg\",B51=\"A\",C51=\"a\"),(1+L51)*VLOOKUP($A51,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A51,Quantities[],Quantities!$E$2)/43560))","v":13},{"$f":"IF(B51=\"P\",0,\nIF(AND(OR(C51=\"b\",C51=\"d\"),OR('4   Earthwork'!$B51=\"C\",'4   Earthwork'!$B51=\"D\",'4   Earthwork'!$B51=\"A\",'4   Earthwork'!$B51=\"E\",'4   Earthwork'!$B51=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B51=\"P\",0,\nIF(OR(C51=\"b\",C51=\"d\"),\nM51/(1+L51),\nIF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Mg\"),0,\nVLOOKUP(A51,Quantities[],Quantities!$F$2)+VLOOKUP(A51,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B51=\"P\",\"-\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A51,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C51=\"a\",\nVLOOKUP(A51,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A52","v":1801},{"$f":"'3   Material'!B52","v":"A"},{"$f":"'3   Material'!C52","v":"a"},{"$f":"'3   Material'!D52","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B52=\"P\",0,\nIF(AND(LEFT(D52,2)=\"Mg\",B52=\"A\",C52=\"a\"),(1+L52)*VLOOKUP($A52,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A52,Quantities[],Quantities!$E$2)/43560))","v":126},{"$f":"IF(B52=\"P\",0,\nIF(AND(OR(C52=\"b\",C52=\"d\"),OR('4   Earthwork'!$B52=\"C\",'4   Earthwork'!$B52=\"D\",'4   Earthwork'!$B52=\"A\",'4   Earthwork'!$B52=\"E\",'4   Earthwork'!$B52=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B52=\"P\",0,\nIF(OR(C52=\"b\",C52=\"d\"),\nM52/(1+L52),\nIF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Mg\"),0,\nVLOOKUP(A52,Quantities[],Quantities!$F$2)+VLOOKUP(A52,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B52=\"P\",\"-\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A52,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C52=\"a\",\nVLOOKUP(A52,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A53","v":1601},{"$f":"'3   Material'!B53","v":"A"},{"$f":"'3   Material'!C53","v":"a"},{"$f":"'3   Material'!D53","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B53=\"P\",0,\nIF(AND(LEFT(D53,2)=\"Mg\",B53=\"A\",C53=\"a\"),(1+L53)*VLOOKUP($A53,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A53,Quantities[],Quantities!$E$2)/43560))","v":39},{"$f":"IF(B53=\"P\",0,\nIF(AND(OR(C53=\"b\",C53=\"d\"),OR('4   Earthwork'!$B53=\"C\",'4   Earthwork'!$B53=\"D\",'4   Earthwork'!$B53=\"A\",'4   Earthwork'!$B53=\"E\",'4   Earthwork'!$B53=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B53=\"P\",0,\nIF(OR(C53=\"b\",C53=\"d\"),\nM53/(1+L53),\nIF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Mg\"),0,\nVLOOKUP(A53,Quantities[],Quantities!$F$2)+VLOOKUP(A53,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B53=\"P\",\"-\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A53,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C53=\"a\",\nVLOOKUP(A53,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A54","v":1701},{"$f":"'3   Material'!B54","v":"A"},{"$f":"'3   Material'!C54","v":"a"},{"$f":"'3   Material'!D54","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B54=\"P\",0,\nIF(AND(LEFT(D54,2)=\"Mg\",B54=\"A\",C54=\"a\"),(1+L54)*VLOOKUP($A54,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A54,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B54=\"P\",0,\nIF(AND(OR(C54=\"b\",C54=\"d\"),OR('4   Earthwork'!$B54=\"C\",'4   Earthwork'!$B54=\"D\",'4   Earthwork'!$B54=\"A\",'4   Earthwork'!$B54=\"E\",'4   Earthwork'!$B54=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B54=\"P\",0,\nIF(OR(C54=\"b\",C54=\"d\"),\nM54/(1+L54),\nIF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Mg\"),0,\nVLOOKUP(A54,Quantities[],Quantities!$F$2)+VLOOKUP(A54,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B54=\"P\",\"-\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A54,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C54=\"a\",\nVLOOKUP(A54,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A55","v":2301},{"$f":"'3   Material'!B55","v":"A"},{"$f":"'3   Material'!C55","v":"a"},{"$f":"'3   Material'!D55","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B55=\"P\",0,\nIF(AND(LEFT(D55,2)=\"Mg\",B55=\"A\",C55=\"a\"),(1+L55)*VLOOKUP($A55,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A55,Quantities[],Quantities!$E$2)/43560))","v":32.5},{"$f":"IF(B55=\"P\",0,\nIF(AND(OR(C55=\"b\",C55=\"d\"),OR('4   Earthwork'!$B55=\"C\",'4   Earthwork'!$B55=\"D\",'4   Earthwork'!$B55=\"A\",'4   Earthwork'!$B55=\"E\",'4   Earthwork'!$B55=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B55=\"P\",0,\nIF(OR(C55=\"b\",C55=\"d\"),\nM55/(1+L55),\nIF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Mg\"),0,\nVLOOKUP(A55,Quantities[],Quantities!$F$2)+VLOOKUP(A55,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B55=\"P\",\"-\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A55,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C55=\"a\",\nVLOOKUP(A55,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"23"]
[{"$f":"'3   Material'!A56","v":2001},{"$f":"'3   Material'!B56","v":"A"},{"$f":"'3   Material'!C56","v":"a"},{"$f":"'3   Material'!D56","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B56=\"P\",0,\nIF(AND(LEFT(D56,2)=\"Mg\",B56=\"A\",C56=\"a\"),(1+L56)*VLOOKUP($A56,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A56,Quantities[],Quantities!$E$2)/43560))","v":13},{"$f":"IF(B56=\"P\",0,\nIF(AND(OR(C56=\"b\",C56=\"d\"),OR('4   Earthwork'!$B56=\"C\",'4   Earthwork'!$B56=\"D\",'4   Earthwork'!$B56=\"A\",'4   Earthwork'!$B56=\"E\",'4   Earthwork'!$B56=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B56=\"P\",0,\nIF(OR(C56=\"b\",C56=\"d\"),\nM56/(1+L56),\nIF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Mg\"),0,\nVLOOKUP(A56,Quantities[],Quantities!$F$2)+VLOOKUP(A56,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B56=\"P\",\"-\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A56,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C56=\"a\",\nVLOOKUP(A56,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A57","v":1900},{"$f":"'3   Material'!B57","v":"A"},{"$f":"'3   Material'!C57","v":"a"},{"$f":"'3   Material'!D57","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B57=\"P\",0,\nIF(AND(LEFT(D57,2)=\"Mg\",B57=\"A\",C57=\"a\"),(1+L57)*VLOOKUP($A57,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A57,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B57=\"P\",0,\nIF(AND(OR(C57=\"b\",C57=\"d\"),OR('4   Earthwork'!$B57=\"C\",'4   Earthwork'!$B57=\"D\",'4   Earthwork'!$B57=\"A\",'4   Earthwork'!$B57=\"E\",'4   Earthwork'!$B57=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B57=\"P\",0,\nIF(OR(C57=\"b\",C57=\"d\"),\nM57/(1+L57),\nIF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Mg\"),0,\nVLOOKUP(A57,Quantities[],Quantities!$F$2)+VLOOKUP(A57,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B57=\"P\",\"-\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A57,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C57=\"a\",\nVLOOKUP(A57,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"19"]
[{"$f":"'3   Material'!A58","v":2701},{"$f":"'3   Material'!B58","v":"A"},{"$f":"'3   Material'!C58","v":"a"},{"$f":"'3   Material'!D58","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B58=\"P\",0,\nIF(AND(LEFT(D58,2)=\"Mg\",B58=\"A\",C58=\"a\"),(1+L58)*VLOOKUP($A58,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A58,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B58=\"P\",0,\nIF(AND(OR(C58=\"b\",C58=\"d\"),OR('4   Earthwork'!$B58=\"C\",'4   Earthwork'!$B58=\"D\",'4   Earthwork'!$B58=\"A\",'4   Earthwork'!$B58=\"E\",'4   Earthwork'!$B58=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B58=\"P\",0,\nIF(OR(C58=\"b\",C58=\"d\"),\nM58/(1+L58),\nIF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Mg\"),0,\nVLOOKUP(A58,Quantities[],Quantities!$F$2)+VLOOKUP(A58,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B58=\"P\",\"-\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A58,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C58=\"a\",\nVLOOKUP(A58,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A59","v":3300},{"$f":"'3   Material'!B59","v":"A"},{"$f":"'3   Material'!C59","v":"a"},{"$f":"'3   Material'!D59","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B59=\"P\",0,\nIF(AND(LEFT(D59,2)=\"Mg\",B59=\"A\",C59=\"a\"),(1+L59)*VLOOKUP($A59,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A59,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B59=\"P\",0,\nIF(AND(OR(C59=\"b\",C59=\"d\"),OR('4   Earthwork'!$B59=\"C\",'4   Earthwork'!$B59=\"D\",'4   Earthwork'!$B59=\"A\",'4   Earthwork'!$B59=\"E\",'4   Earthwork'!$B59=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B59=\"P\",0,\nIF(OR(C59=\"b\",C59=\"d\"),\nM59/(1+L59),\nIF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Mg\"),0,\nVLOOKUP(A59,Quantities[],Quantities!$F$2)+VLOOKUP(A59,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B59=\"P\",\"-\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A59,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C59=\"a\",\nVLOOKUP(A59,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"33"]
[{"$f":"'3   Material'!A60","v":2101},{"$f":"'3   Material'!B60","v":"A"},{"$f":"'3   Material'!C60","v":"a"},{"$f":"'3   Material'!D60","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B60=\"P\",0,\nIF(AND(LEFT(D60,2)=\"Mg\",B60=\"A\",C60=\"a\"),(1+L60)*VLOOKUP($A60,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A60,Quantities[],Quantities!$E$2)/43560))","v":47.775000000000006},{"$f":"IF(B60=\"P\",0,\nIF(AND(OR(C60=\"b\",C60=\"d\"),OR('4   Earthwork'!$B60=\"C\",'4   Earthwork'!$B60=\"D\",'4   Earthwork'!$B60=\"A\",'4   Earthwork'!$B60=\"E\",'4   Earthwork'!$B60=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B60=\"P\",0,\nIF(OR(C60=\"b\",C60=\"d\"),\nM60/(1+L60),\nIF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Mg\"),0,\nVLOOKUP(A60,Quantities[],Quantities!$F$2)+VLOOKUP(A60,Quantities[],Quantities!$AB$2))))","v":451017},{"$f":"IF(B60=\"P\",\"-\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A60,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C60=\"a\",\nVLOOKUP(A60,Quantities[],Quantities!$V$2,0),\n0)))","v":0},451017,null,"21"]
[{"$f":"'3   Material'!A61","v":2102},{"$f":"'3   Material'!B61","v":"A"},{"$f":"'3   Material'!C61","v":"a"},{"$f":"'3   Material'!D61","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B61=\"P\",0,\nIF(AND(LEFT(D61,2)=\"Mg\",B61=\"A\",C61=\"a\"),(1+L61)*VLOOKUP($A61,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A61,Quantities[],Quantities!$E$2)/43560))","v":15.925000000000001},{"$f":"IF(B61=\"P\",0,\nIF(AND(OR(C61=\"b\",C61=\"d\"),OR('4   Earthwork'!$B61=\"C\",'4   Earthwork'!$B61=\"D\",'4   Earthwork'!$B61=\"A\",'4   Earthwork'!$B61=\"E\",'4   Earthwork'!$B61=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B61=\"P\",0,\nIF(OR(C61=\"b\",C61=\"d\"),\nM61/(1+L61),\nIF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Mg\"),0,\nVLOOKUP(A61,Quantities[],Quantities!$F$2)+VLOOKUP(A61,Quantities[],Quantities!$AB$2))))","v":150339},{"$f":"IF(B61=\"P\",\"-\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A61,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C61=\"a\",\nVLOOKUP(A61,Quantities[],Quantities!$V$2,0),\n0)))","v":0},150339,null,"21"]
[{"$f":"'3   Material'!A62","v":2600},{"$f":"'3   Material'!B62","v":"A"},{"$f":"'3   Material'!C62","v":"a"},{"$f":"'3   Material'!D62","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B62=\"P\",0,\nIF(AND(LEFT(D62,2)=\"Mg\",B62=\"A\",C62=\"a\"),(1+L62)*VLOOKUP($A62,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A62,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B62=\"P\",0,\nIF(AND(OR(C62=\"b\",C62=\"d\"),OR('4   Earthwork'!$B62=\"C\",'4   Earthwork'!$B62=\"D\",'4   Earthwork'!$B62=\"A\",'4   Earthwork'!$B62=\"E\",'4   Earthwork'!$B62=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B62=\"P\",0,\nIF(OR(C62=\"b\",C62=\"d\"),\nM62/(1+L62),\nIF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Mg\"),0,\nVLOOKUP(A62,Quantities[],Quantities!$F$2)+VLOOKUP(A62,Quantities[],Quantities!$AB$2))))","v":117000},{"$f":"IF(B62=\"P\",\"-\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A62,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C62=\"a\",\nVLOOKUP(A62,Quantities[],Quantities!$V$2,0),\n0)))","v":0.15},134550,null,"26"]
[{"$f":"'3   Material'!A63","v":2802},{"$f":"'3   Material'!B63","v":"A"},{"$f":"'3   Material'!C63","v":"a"},{"$f":"'3   Material'!D63","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B63=\"P\",0,\nIF(AND(LEFT(D63,2)=\"Mg\",B63=\"A\",C63=\"a\"),(1+L63)*VLOOKUP($A63,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A63,Quantities[],Quantities!$E$2)/43560))","v":25.488000000000007},{"$f":"IF(B63=\"P\",0,\nIF(AND(OR(C63=\"b\",C63=\"d\"),OR('4   Earthwork'!$B63=\"C\",'4   Earthwork'!$B63=\"D\",'4   Earthwork'!$B63=\"A\",'4   Earthwork'!$B63=\"E\",'4   Earthwork'!$B63=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B63=\"P\",0,\nIF(OR(C63=\"b\",C63=\"d\"),\nM63/(1+L63),\nIF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Mg\"),0,\nVLOOKUP(A63,Quantities[],Quantities!$F$2)+VLOOKUP(A63,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B63=\"P\",\"-\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A63,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C63=\"a\",\nVLOOKUP(A63,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},0,null,"28"]
[{"$f":"'3   Material'!A64","v":1001},{"$f":"'3   Material'!B64","v":"E"},{"$f":"'3   Material'!C64","v":"c"},{"$f":"'3   Material'!D64","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B64=\"P\",0,\nIF(AND(LEFT(D64,2)=\"Mg\",B64=\"A\",C64=\"a\"),(1+L64)*VLOOKUP($A64,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A64,Quantities[],Quantities!$E$2)/43560))","v":17},{"$f":"IF(B64=\"P\",0,\nIF(AND(OR(C64=\"b\",C64=\"d\"),OR('4   Earthwork'!$B64=\"C\",'4   Earthwork'!$B64=\"D\",'4   Earthwork'!$B64=\"A\",'4   Earthwork'!$B64=\"E\",'4   Earthwork'!$B64=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B64=\"P\",0,\nIF(OR(C64=\"b\",C64=\"d\"),\nM64/(1+L64),\nIF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Mg\"),0,\nVLOOKUP(A64,Quantities[],Quantities!$F$2)+VLOOKUP(A64,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B64=\"P\",\"-\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A64,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C64=\"a\",\nVLOOKUP(A64,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"10"]
[{"$f":"'3   Material'!A65","v":1201},{"$f":"'3   Material'!B65","v":"E"},{"$f":"'3   Material'!C65","v":"c"},{"$f":"'3   Material'!D65","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B65=\"P\",0,\nIF(AND(LEFT(D65,2)=\"Mg\",B65=\"A\",C65=\"a\"),(1+L65)*VLOOKUP($A65,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A65,Quantities[],Quantities!$E$2)/43560))","v":36},{"$f":"IF(B65=\"P\",0,\nIF(AND(OR(C65=\"b\",C65=\"d\"),OR('4   Earthwork'!$B65=\"C\",'4   Earthwork'!$B65=\"D\",'4   Earthwork'!$B65=\"A\",'4   Earthwork'!$B65=\"E\",'4   Earthwork'!$B65=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B65=\"P\",0,\nIF(OR(C65=\"b\",C65=\"d\"),\nM65/(1+L65),\nIF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Mg\"),0,\nVLOOKUP(A65,Quantities[],Quantities!$F$2)+VLOOKUP(A65,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B65=\"P\",\"-\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A65,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C65=\"a\",\nVLOOKUP(A65,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A66","v":1301},{"$f":"'3   Material'!B66","v":"E"},{"$f":"'3   Material'!C66","v":"c"},{"$f":"'3   Material'!D66","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B66=\"P\",0,\nIF(AND(LEFT(D66,2)=\"Mg\",B66=\"A\",C66=\"a\"),(1+L66)*VLOOKUP($A66,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A66,Quantities[],Quantities!$E$2)/43560))","v":33},{"$f":"IF(B66=\"P\",0,\nIF(AND(OR(C66=\"b\",C66=\"d\"),OR('4   Earthwork'!$B66=\"C\",'4   Earthwork'!$B66=\"D\",'4   Earthwork'!$B66=\"A\",'4   Earthwork'!$B66=\"E\",'4   Earthwork'!$B66=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B66=\"P\",0,\nIF(OR(C66=\"b\",C66=\"d\"),\nM66/(1+L66),\nIF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Mg\"),0,\nVLOOKUP(A66,Quantities[],Quantities!$F$2)+VLOOKUP(A66,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B66=\"P\",\"-\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A66,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C66=\"a\",\nVLOOKUP(A66,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A67","v":1501},{"$f":"'3   Material'!B67","v":"E"},{"$f":"'3   Material'!C67","v":"c"},{"$f":"'3   Material'!D67","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B67=\"P\",0,\nIF(AND(LEFT(D67,2)=\"Mg\",B67=\"A\",C67=\"a\"),(1+L67)*VLOOKUP($A67,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A67,Quantities[],Quantities!$E$2)/43560))","v":63},{"$f":"IF(B67=\"P\",0,\nIF(AND(OR(C67=\"b\",C67=\"d\"),OR('4   Earthwork'!$B67=\"C\",'4   Earthwork'!$B67=\"D\",'4   Earthwork'!$B67=\"A\",'4   Earthwork'!$B67=\"E\",'4   Earthwork'!$B67=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B67=\"P\",0,\nIF(OR(C67=\"b\",C67=\"d\"),\nM67/(1+L67),\nIF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Mg\"),0,\nVLOOKUP(A67,Quantities[],Quantities!$F$2)+VLOOKUP(A67,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B67=\"P\",\"-\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A67,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C67=\"a\",\nVLOOKUP(A67,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A68","v":2200},{"$f":"'3   Material'!B68","v":"E"},{"$f":"'3   Material'!C68","v":"c"},{"$f":"'3   Material'!D68","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B68=\"P\",0,\nIF(AND(LEFT(D68,2)=\"Mg\",B68=\"A\",C68=\"a\"),(1+L68)*VLOOKUP($A68,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A68,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B68=\"P\",0,\nIF(AND(OR(C68=\"b\",C68=\"d\"),OR('4   Earthwork'!$B68=\"C\",'4   Earthwork'!$B68=\"D\",'4   Earthwork'!$B68=\"A\",'4   Earthwork'!$B68=\"E\",'4   Earthwork'!$B68=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B68=\"P\",0,\nIF(OR(C68=\"b\",C68=\"d\"),\nM68/(1+L68),\nIF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Mg\"),0,\nVLOOKUP(A68,Quantities[],Quantities!$F$2)+VLOOKUP(A68,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B68=\"P\",\"-\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A68,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C68=\"a\",\nVLOOKUP(A68,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"22"]
[{"$f":"'3   Material'!A69","v":1401},{"$f":"'3   Material'!B69","v":"E"},{"$f":"'3   Material'!C69","v":"c"},{"$f":"'3   Material'!D69","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B69=\"P\",0,\nIF(AND(LEFT(D69,2)=\"Mg\",B69=\"A\",C69=\"a\"),(1+L69)*VLOOKUP($A69,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A69,Quantities[],Quantities!$E$2)/43560))","v":13},{"$f":"IF(B69=\"P\",0,\nIF(AND(OR(C69=\"b\",C69=\"d\"),OR('4   Earthwork'!$B69=\"C\",'4   Earthwork'!$B69=\"D\",'4   Earthwork'!$B69=\"A\",'4   Earthwork'!$B69=\"E\",'4   Earthwork'!$B69=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B69=\"P\",0,\nIF(OR(C69=\"b\",C69=\"d\"),\nM69/(1+L69),\nIF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Mg\"),0,\nVLOOKUP(A69,Quantities[],Quantities!$F$2)+VLOOKUP(A69,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B69=\"P\",\"-\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A69,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C69=\"a\",\nVLOOKUP(A69,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A70","v":1801},{"$f":"'3   Material'!B70","v":"E"},{"$f":"'3   Material'!C70","v":"c"},{"$f":"'3   Material'!D70","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B70=\"P\",0,\nIF(AND(LEFT(D70,2)=\"Mg\",B70=\"A\",C70=\"a\"),(1+L70)*VLOOKUP($A70,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A70,Quantities[],Quantities!$E$2)/43560))","v":126},{"$f":"IF(B70=\"P\",0,\nIF(AND(OR(C70=\"b\",C70=\"d\"),OR('4   Earthwork'!$B70=\"C\",'4   Earthwork'!$B70=\"D\",'4   Earthwork'!$B70=\"A\",'4   Earthwork'!$B70=\"E\",'4   Earthwork'!$B70=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B70=\"P\",0,\nIF(OR(C70=\"b\",C70=\"d\"),\nM70/(1+L70),\nIF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Mg\"),0,\nVLOOKUP(A70,Quantities[],Quantities!$F$2)+VLOOKUP(A70,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B70=\"P\",\"-\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A70,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C70=\"a\",\nVLOOKUP(A70,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"18"]
[{"$f":"'3   Material'!A71","v":1601},{"$f":"'3   Material'!B71","v":"E"},{"$f":"'3   Material'!C71","v":"c"},{"$f":"'3   Material'!D71","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B71=\"P\",0,\nIF(AND(LEFT(D71,2)=\"Mg\",B71=\"A\",C71=\"a\"),(1+L71)*VLOOKUP($A71,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A71,Quantities[],Quantities!$E$2)/43560))","v":39},{"$f":"IF(B71=\"P\",0,\nIF(AND(OR(C71=\"b\",C71=\"d\"),OR('4   Earthwork'!$B71=\"C\",'4   Earthwork'!$B71=\"D\",'4   Earthwork'!$B71=\"A\",'4   Earthwork'!$B71=\"E\",'4   Earthwork'!$B71=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B71=\"P\",0,\nIF(OR(C71=\"b\",C71=\"d\"),\nM71/(1+L71),\nIF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Mg\"),0,\nVLOOKUP(A71,Quantities[],Quantities!$F$2)+VLOOKUP(A71,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B71=\"P\",\"-\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A71,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C71=\"a\",\nVLOOKUP(A71,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"16"]
[{"$f":"'3   Material'!A72","v":1701},{"$f":"'3   Material'!B72","v":"E"},{"$f":"'3   Material'!C72","v":"c"},{"$f":"'3   Material'!D72","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B72=\"P\",0,\nIF(AND(LEFT(D72,2)=\"Mg\",B72=\"A\",C72=\"a\"),(1+L72)*VLOOKUP($A72,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A72,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B72=\"P\",0,\nIF(AND(OR(C72=\"b\",C72=\"d\"),OR('4   Earthwork'!$B72=\"C\",'4   Earthwork'!$B72=\"D\",'4   Earthwork'!$B72=\"A\",'4   Earthwork'!$B72=\"E\",'4   Earthwork'!$B72=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B72=\"P\",0,\nIF(OR(C72=\"b\",C72=\"d\"),\nM72/(1+L72),\nIF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Mg\"),0,\nVLOOKUP(A72,Quantities[],Quantities!$F$2)+VLOOKUP(A72,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B72=\"P\",\"-\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A72,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C72=\"a\",\nVLOOKUP(A72,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"17"]
[{"$f":"'3   Material'!A73","v":2301},{"$f":"'3   Material'!B73","v":"E"},{"$f":"'3   Material'!C73","v":"c"},{"$f":"'3   Material'!D73","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B73=\"P\",0,\nIF(AND(LEFT(D73,2)=\"Mg\",B73=\"A\",C73=\"a\"),(1+L73)*VLOOKUP($A73,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A73,Quantities[],Quantities!$E$2)/43560))","v":32.5},{"$f":"IF(B73=\"P\",0,\nIF(AND(OR(C73=\"b\",C73=\"d\"),OR('4   Earthwork'!$B73=\"C\",'4   Earthwork'!$B73=\"D\",'4   Earthwork'!$B73=\"A\",'4   Earthwork'!$B73=\"E\",'4   Earthwork'!$B73=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B73=\"P\",0,\nIF(OR(C73=\"b\",C73=\"d\"),\nM73/(1+L73),\nIF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Mg\"),0,\nVLOOKUP(A73,Quantities[],Quantities!$F$2)+VLOOKUP(A73,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B73=\"P\",\"-\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A73,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C73=\"a\",\nVLOOKUP(A73,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"23"]
[{"$f":"'3   Material'!A74","v":2001},{"$f":"'3   Material'!B74","v":"E"},{"$f":"'3   Material'!C74","v":"c"},{"$f":"'3   Material'!D74","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B74=\"P\",0,\nIF(AND(LEFT(D74,2)=\"Mg\",B74=\"A\",C74=\"a\"),(1+L74)*VLOOKUP($A74,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A74,Quantities[],Quantities!$E$2)/43560))","v":13},{"$f":"IF(B74=\"P\",0,\nIF(AND(OR(C74=\"b\",C74=\"d\"),OR('4   Earthwork'!$B74=\"C\",'4   Earthwork'!$B74=\"D\",'4   Earthwork'!$B74=\"A\",'4   Earthwork'!$B74=\"E\",'4   Earthwork'!$B74=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B74=\"P\",0,\nIF(OR(C74=\"b\",C74=\"d\"),\nM74/(1+L74),\nIF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Mg\"),0,\nVLOOKUP(A74,Quantities[],Quantities!$F$2)+VLOOKUP(A74,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B74=\"P\",\"-\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A74,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C74=\"a\",\nVLOOKUP(A74,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"20"]
[{"$f":"'3   Material'!A75","v":1900},{"$f":"'3   Material'!B75","v":"E"},{"$f":"'3   Material'!C75","v":"c"},{"$f":"'3   Material'!D75","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B75=\"P\",0,\nIF(AND(LEFT(D75,2)=\"Mg\",B75=\"A\",C75=\"a\"),(1+L75)*VLOOKUP($A75,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A75,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B75=\"P\",0,\nIF(AND(OR(C75=\"b\",C75=\"d\"),OR('4   Earthwork'!$B75=\"C\",'4   Earthwork'!$B75=\"D\",'4   Earthwork'!$B75=\"A\",'4   Earthwork'!$B75=\"E\",'4   Earthwork'!$B75=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B75=\"P\",0,\nIF(OR(C75=\"b\",C75=\"d\"),\nM75/(1+L75),\nIF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Mg\"),0,\nVLOOKUP(A75,Quantities[],Quantities!$F$2)+VLOOKUP(A75,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B75=\"P\",\"-\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A75,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C75=\"a\",\nVLOOKUP(A75,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"19"]
[{"$f":"'3   Material'!A76","v":2701},{"$f":"'3   Material'!B76","v":"E"},{"$f":"'3   Material'!C76","v":"c"},{"$f":"'3   Material'!D76","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B76=\"P\",0,\nIF(AND(LEFT(D76,2)=\"Mg\",B76=\"A\",C76=\"a\"),(1+L76)*VLOOKUP($A76,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A76,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B76=\"P\",0,\nIF(AND(OR(C76=\"b\",C76=\"d\"),OR('4   Earthwork'!$B76=\"C\",'4   Earthwork'!$B76=\"D\",'4   Earthwork'!$B76=\"A\",'4   Earthwork'!$B76=\"E\",'4   Earthwork'!$B76=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B76=\"P\",0,\nIF(OR(C76=\"b\",C76=\"d\"),\nM76/(1+L76),\nIF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Mg\"),0,\nVLOOKUP(A76,Quantities[],Quantities!$F$2)+VLOOKUP(A76,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B76=\"P\",\"-\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A76,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C76=\"a\",\nVLOOKUP(A76,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A77","v":2600},{"$f":"'3   Material'!B77","v":"E"},{"$f":"'3   Material'!C77","v":"c"},{"$f":"'3   Material'!D77","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B77=\"P\",0,\nIF(AND(LEFT(D77,2)=\"Mg\",B77=\"A\",C77=\"a\"),(1+L77)*VLOOKUP($A77,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A77,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B77=\"P\",0,\nIF(AND(OR(C77=\"b\",C77=\"d\"),OR('4   Earthwork'!$B77=\"C\",'4   Earthwork'!$B77=\"D\",'4   Earthwork'!$B77=\"A\",'4   Earthwork'!$B77=\"E\",'4   Earthwork'!$B77=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B77=\"P\",0,\nIF(OR(C77=\"b\",C77=\"d\"),\nM77/(1+L77),\nIF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Mg\"),0,\nVLOOKUP(A77,Quantities[],Quantities!$F$2)+VLOOKUP(A77,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B77=\"P\",\"-\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A77,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C77=\"a\",\nVLOOKUP(A77,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"26"]
[{"$f":"'3   Material'!A78","v":2701},{"$f":"'3   Material'!B78","v":"K"},{"$f":"'3   Material'!C78","v":"a"},{"$f":"'3   Material'!D78","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B78=\"P\",0,\nIF(AND(LEFT(D78,2)=\"Mg\",B78=\"A\",C78=\"a\"),(1+L78)*VLOOKUP($A78,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A78,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B78=\"P\",0,\nIF(AND(OR(C78=\"b\",C78=\"d\"),OR('4   Earthwork'!$B78=\"C\",'4   Earthwork'!$B78=\"D\",'4   Earthwork'!$B78=\"A\",'4   Earthwork'!$B78=\"E\",'4   Earthwork'!$B78=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B78=\"P\",0,\nIF(OR(C78=\"b\",C78=\"d\"),\nM78/(1+L78),\nIF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Mg\"),0,\nVLOOKUP(A78,Quantities[],Quantities!$F$2)+VLOOKUP(A78,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B78=\"P\",\"-\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A78,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C78=\"a\",\nVLOOKUP(A78,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A79","v":2702},{"$f":"'3   Material'!B79","v":"K"},{"$f":"'3   Material'!C79","v":"a"},{"$f":"'3   Material'!D79","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B79=\"P\",0,\nIF(AND(LEFT(D79,2)=\"Mg\",B79=\"A\",C79=\"a\"),(1+L79)*VLOOKUP($A79,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A79,Quantities[],Quantities!$E$2)/43560))","v":0.48},{"$f":"IF(B79=\"P\",0,\nIF(AND(OR(C79=\"b\",C79=\"d\"),OR('4   Earthwork'!$B79=\"C\",'4   Earthwork'!$B79=\"D\",'4   Earthwork'!$B79=\"A\",'4   Earthwork'!$B79=\"E\",'4   Earthwork'!$B79=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B79=\"P\",0,\nIF(OR(C79=\"b\",C79=\"d\"),\nM79/(1+L79),\nIF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Mg\"),0,\nVLOOKUP(A79,Quantities[],Quantities!$F$2)+VLOOKUP(A79,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B79=\"P\",\"-\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A79,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C79=\"a\",\nVLOOKUP(A79,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A80","v":1000},{"$f":"'3   Material'!B80","v":"B"},{"$f":"'3   Material'!C80","v":"b"},{"$f":"'3   Material'!D80","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B80=\"P\",0,\nIF(AND(LEFT(D80,2)=\"Mg\",B80=\"A\",C80=\"a\"),(1+L80)*VLOOKUP($A80,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A80,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B80=\"P\",0,\nIF(AND(OR(C80=\"b\",C80=\"d\"),OR('4   Earthwork'!$B80=\"C\",'4   Earthwork'!$B80=\"D\",'4   Earthwork'!$B80=\"A\",'4   Earthwork'!$B80=\"E\",'4   Earthwork'!$B80=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B80=\"P\",0,\nIF(OR(C80=\"b\",C80=\"d\"),\nM80/(1+L80),\nIF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Mg\"),0,\nVLOOKUP(A80,Quantities[],Quantities!$F$2)+VLOOKUP(A80,Quantities[],Quantities!$AB$2))))","v":1223444.4444444443},{"$f":"IF(B80=\"P\",\"-\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A80,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C80=\"a\",\nVLOOKUP(A80,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1321320,null,"10"]
[{"$f":"'3   Material'!A81","v":1100},{"$f":"'3   Material'!B81","v":"B"},{"$f":"'3   Material'!C81","v":"b"},{"$f":"'3   Material'!D81","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B81=\"P\",0,\nIF(AND(LEFT(D81,2)=\"Mg\",B81=\"A\",C81=\"a\"),(1+L81)*VLOOKUP($A81,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A81,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B81=\"P\",0,\nIF(AND(OR(C81=\"b\",C81=\"d\"),OR('4   Earthwork'!$B81=\"C\",'4   Earthwork'!$B81=\"D\",'4   Earthwork'!$B81=\"A\",'4   Earthwork'!$B81=\"E\",'4   Earthwork'!$B81=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B81=\"P\",0,\nIF(OR(C81=\"b\",C81=\"d\"),\nM81/(1+L81),\nIF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Mg\"),0,\nVLOOKUP(A81,Quantities[],Quantities!$F$2)+VLOOKUP(A81,Quantities[],Quantities!$AB$2))))","v":76203.693703703713},{"$f":"IF(B81=\"P\",\"-\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A81,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C81=\"a\",\nVLOOKUP(A81,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},82299.989200000011,null,"11"]
[{"$f":"'3   Material'!A82","v":1200},{"$f":"'3   Material'!B82","v":"B"},{"$f":"'3   Material'!C82","v":"b"},{"$f":"'3   Material'!D82","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B82=\"P\",0,\nIF(AND(LEFT(D82,2)=\"Mg\",B82=\"A\",C82=\"a\"),(1+L82)*VLOOKUP($A82,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A82,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B82=\"P\",0,\nIF(AND(OR(C82=\"b\",C82=\"d\"),OR('4   Earthwork'!$B82=\"C\",'4   Earthwork'!$B82=\"D\",'4   Earthwork'!$B82=\"A\",'4   Earthwork'!$B82=\"E\",'4   Earthwork'!$B82=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B82=\"P\",0,\nIF(OR(C82=\"b\",C82=\"d\"),\nM82/(1+L82),\nIF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Mg\"),0,\nVLOOKUP(A82,Quantities[],Quantities!$F$2)+VLOOKUP(A82,Quantities[],Quantities!$AB$2))))","v":2182444.2851851848},{"$f":"IF(B82=\"P\",\"-\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A82,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C82=\"a\",\nVLOOKUP(A82,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2357039.8279999997,null,"12"]
[{"$f":"'3   Material'!A83","v":1300},{"$f":"'3   Material'!B83","v":"B"},{"$f":"'3   Material'!C83","v":"b"},{"$f":"'3   Material'!D83","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B83=\"P\",0,\nIF(AND(LEFT(D83,2)=\"Mg\",B83=\"A\",C83=\"a\"),(1+L83)*VLOOKUP($A83,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A83,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B83=\"P\",0,\nIF(AND(OR(C83=\"b\",C83=\"d\"),OR('4   Earthwork'!$B83=\"C\",'4   Earthwork'!$B83=\"D\",'4   Earthwork'!$B83=\"A\",'4   Earthwork'!$B83=\"E\",'4   Earthwork'!$B83=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B83=\"P\",0,\nIF(OR(C83=\"b\",C83=\"d\"),\nM83/(1+L83),\nIF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Mg\"),0,\nVLOOKUP(A83,Quantities[],Quantities!$F$2)+VLOOKUP(A83,Quantities[],Quantities!$AB$2))))","v":2039074.0740740739},{"$f":"IF(B83=\"P\",\"-\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A83,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C83=\"a\",\nVLOOKUP(A83,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2202200,null,"13"]
[{"$f":"'3   Material'!A84","v":1500},{"$f":"'3   Material'!B84","v":"B"},{"$f":"'3   Material'!C84","v":"b"},{"$f":"'3   Material'!D84","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B84=\"P\",0,\nIF(AND(LEFT(D84,2)=\"Mg\",B84=\"A\",C84=\"a\"),(1+L84)*VLOOKUP($A84,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A84,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B84=\"P\",0,\nIF(AND(OR(C84=\"b\",C84=\"d\"),OR('4   Earthwork'!$B84=\"C\",'4   Earthwork'!$B84=\"D\",'4   Earthwork'!$B84=\"A\",'4   Earthwork'!$B84=\"E\",'4   Earthwork'!$B84=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B84=\"P\",0,\nIF(OR(C84=\"b\",C84=\"d\"),\nM84/(1+L84),\nIF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Mg\"),0,\nVLOOKUP(A84,Quantities[],Quantities!$F$2)+VLOOKUP(A84,Quantities[],Quantities!$AB$2))))","v":1662629.6296296294},{"$f":"IF(B84=\"P\",\"-\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A84,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C84=\"a\",\nVLOOKUP(A84,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1795640,null,"15"]
[{"$f":"'3   Material'!A85","v":2200},{"$f":"'3   Material'!B85","v":"B"},{"$f":"'3   Material'!C85","v":"b"},{"$f":"'3   Material'!D85","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B85=\"P\",0,\nIF(AND(LEFT(D85,2)=\"Mg\",B85=\"A\",C85=\"a\"),(1+L85)*VLOOKUP($A85,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A85,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B85=\"P\",0,\nIF(AND(OR(C85=\"b\",C85=\"d\"),OR('4   Earthwork'!$B85=\"C\",'4   Earthwork'!$B85=\"D\",'4   Earthwork'!$B85=\"A\",'4   Earthwork'!$B85=\"E\",'4   Earthwork'!$B85=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B85=\"P\",0,\nIF(OR(C85=\"b\",C85=\"d\"),\nM85/(1+L85),\nIF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Mg\"),0,\nVLOOKUP(A85,Quantities[],Quantities!$F$2)+VLOOKUP(A85,Quantities[],Quantities!$AB$2))))","v":515370.37037037034},{"$f":"IF(B85=\"P\",\"-\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A85,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C85=\"a\",\nVLOOKUP(A85,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},556600,null,"22"]
[{"$f":"'3   Material'!A86","v":2300},{"$f":"'3   Material'!B86","v":"B"},{"$f":"'3   Material'!C86","v":"b"},{"$f":"'3   Material'!D86","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B86=\"P\",0,\nIF(AND(LEFT(D86,2)=\"Mg\",B86=\"A\",C86=\"a\"),(1+L86)*VLOOKUP($A86,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A86,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B86=\"P\",0,\nIF(AND(OR(C86=\"b\",C86=\"d\"),OR('4   Earthwork'!$B86=\"C\",'4   Earthwork'!$B86=\"D\",'4   Earthwork'!$B86=\"A\",'4   Earthwork'!$B86=\"E\",'4   Earthwork'!$B86=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B86=\"P\",0,\nIF(OR(C86=\"b\",C86=\"d\"),\nM86/(1+L86),\nIF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Mg\"),0,\nVLOOKUP(A86,Quantities[],Quantities!$F$2)+VLOOKUP(A86,Quantities[],Quantities!$AB$2))))","v":291296.29629629629},{"$f":"IF(B86=\"P\",\"-\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A86,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C86=\"a\",\nVLOOKUP(A86,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},314600,null,"23"]
[{"$f":"'3   Material'!A87","v":1400},{"$f":"'3   Material'!B87","v":"B"},{"$f":"'3   Material'!C87","v":"b"},{"$f":"'3   Material'!D87","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B87=\"P\",0,\nIF(AND(LEFT(D87,2)=\"Mg\",B87=\"A\",C87=\"a\"),(1+L87)*VLOOKUP($A87,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A87,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B87=\"P\",0,\nIF(AND(OR(C87=\"b\",C87=\"d\"),OR('4   Earthwork'!$B87=\"C\",'4   Earthwork'!$B87=\"D\",'4   Earthwork'!$B87=\"A\",'4   Earthwork'!$B87=\"E\",'4   Earthwork'!$B87=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B87=\"P\",0,\nIF(OR(C87=\"b\",C87=\"d\"),\nM87/(1+L87),\nIF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Mg\"),0,\nVLOOKUP(A87,Quantities[],Quantities!$F$2)+VLOOKUP(A87,Quantities[],Quantities!$AB$2))))","v":820111.11111111101},{"$f":"IF(B87=\"P\",\"-\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A87,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C87=\"a\",\nVLOOKUP(A87,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},885720,null,"14"]
[{"$f":"'3   Material'!A88","v":1800},{"$f":"'3   Material'!B88","v":"B"},{"$f":"'3   Material'!C88","v":"b"},{"$f":"'3   Material'!D88","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B88=\"P\",0,\nIF(AND(LEFT(D88,2)=\"Mg\",B88=\"A\",C88=\"a\"),(1+L88)*VLOOKUP($A88,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A88,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B88=\"P\",0,\nIF(AND(OR(C88=\"b\",C88=\"d\"),OR('4   Earthwork'!$B88=\"C\",'4   Earthwork'!$B88=\"D\",'4   Earthwork'!$B88=\"A\",'4   Earthwork'!$B88=\"E\",'4   Earthwork'!$B88=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B88=\"P\",0,\nIF(OR(C88=\"b\",C88=\"d\"),\nM88/(1+L88),\nIF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Mg\"),0,\nVLOOKUP(A88,Quantities[],Quantities!$F$2)+VLOOKUP(A88,Quantities[],Quantities!$AB$2))))","v":1680555.5555555555},{"$f":"IF(B88=\"P\",\"-\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A88,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C88=\"a\",\nVLOOKUP(A88,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1815000,null,"18"]
[{"$f":"'3   Material'!A89","v":1900},{"$f":"'3   Material'!B89","v":"B"},{"$f":"'3   Material'!C89","v":"b"},{"$f":"'3   Material'!D89","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B89=\"P\",0,\nIF(AND(LEFT(D89,2)=\"Mg\",B89=\"A\",C89=\"a\"),(1+L89)*VLOOKUP($A89,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A89,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B89=\"P\",0,\nIF(AND(OR(C89=\"b\",C89=\"d\"),OR('4   Earthwork'!$B89=\"C\",'4   Earthwork'!$B89=\"D\",'4   Earthwork'!$B89=\"A\",'4   Earthwork'!$B89=\"E\",'4   Earthwork'!$B89=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B89=\"P\",0,\nIF(OR(C89=\"b\",C89=\"d\"),\nM89/(1+L89),\nIF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Mg\"),0,\nVLOOKUP(A89,Quantities[],Quantities!$F$2)+VLOOKUP(A89,Quantities[],Quantities!$AB$2))))","v":212242.96296296298},{"$f":"IF(B89=\"P\",\"-\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A89,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C89=\"a\",\nVLOOKUP(A89,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},229222.40000000002,null,"19"]
[{"$f":"'3   Material'!A90","v":1600},{"$f":"'3   Material'!B90","v":"B"},{"$f":"'3   Material'!C90","v":"b"},{"$f":"'3   Material'!D90","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B90=\"P\",0,\nIF(AND(LEFT(D90,2)=\"Mg\",B90=\"A\",C90=\"a\"),(1+L90)*VLOOKUP($A90,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A90,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B90=\"P\",0,\nIF(AND(OR(C90=\"b\",C90=\"d\"),OR('4   Earthwork'!$B90=\"C\",'4   Earthwork'!$B90=\"D\",'4   Earthwork'!$B90=\"A\",'4   Earthwork'!$B90=\"E\",'4   Earthwork'!$B90=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B90=\"P\",0,\nIF(OR(C90=\"b\",C90=\"d\"),\nM90/(1+L90),\nIF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Mg\"),0,\nVLOOKUP(A90,Quantities[],Quantities!$F$2)+VLOOKUP(A90,Quantities[],Quantities!$AB$2))))","v":241999.99999999997},{"$f":"IF(B90=\"P\",\"-\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A90,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C90=\"a\",\nVLOOKUP(A90,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},{"$f":"IF(B90=\"P\",0,\nIF(AND(OR(C90=\"b\",C90=\"d\"),NOT($B90=\"E\")),\nI90*J90*43560/(12*27),\nIF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Mg\"),0,\nK90*(1+L90))))","v":261360},null,{"$f":"LEFT(TEXT(A90,\"0\"),2)","v":"16"}]
[{"$f":"'3   Material'!A91","v":1700},{"$f":"'3   Material'!B91","v":"B"},{"$f":"'3   Material'!C91","v":"b"},{"$f":"'3   Material'!D91","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B91=\"P\",0,\nIF(AND(LEFT(D91,2)=\"Mg\",B91=\"A\",C91=\"a\"),(1+L91)*VLOOKUP($A91,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A91,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B91=\"P\",0,\nIF(AND(OR(C91=\"b\",C91=\"d\"),OR('4   Earthwork'!$B91=\"C\",'4   Earthwork'!$B91=\"D\",'4   Earthwork'!$B91=\"A\",'4   Earthwork'!$B91=\"E\",'4   Earthwork'!$B91=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B91=\"P\",0,\nIF(OR(C91=\"b\",C91=\"d\"),\nM91/(1+L91),\nIF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Mg\"),0,\nVLOOKUP(A91,Quantities[],Quantities!$F$2)+VLOOKUP(A91,Quantities[],Quantities!$AB$2))))","v":295777.77777777775},{"$f":"IF(B91=\"P\",\"-\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A91,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C91=\"a\",\nVLOOKUP(A91,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},319440,null,"17"]
[{"$f":"'3   Material'!A92","v":2701},{"$f":"'3   Material'!B92","v":"B"},{"$f":"'3   Material'!C92","v":"b"},{"$f":"'3   Material'!D92","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B92=\"P\",0,\nIF(AND(LEFT(D92,2)=\"Mg\",B92=\"A\",C92=\"a\"),(1+L92)*VLOOKUP($A92,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A92,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B92=\"P\",0,\nIF(AND(OR(C92=\"b\",C92=\"d\"),OR('4   Earthwork'!$B92=\"C\",'4   Earthwork'!$B92=\"D\",'4   Earthwork'!$B92=\"A\",'4   Earthwork'!$B92=\"E\",'4   Earthwork'!$B92=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B92=\"P\",0,\nIF(OR(C92=\"b\",C92=\"d\"),\nM92/(1+L92),\nIF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Mg\"),0,\nVLOOKUP(A92,Quantities[],Quantities!$F$2)+VLOOKUP(A92,Quantities[],Quantities!$AB$2))))","v":95141.851851851839},{"$f":"IF(B92=\"P\",\"-\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A92,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C92=\"a\",\nVLOOKUP(A92,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102753.2,null,"27"]
[{"$f":"'3   Material'!A93","v":3300},{"$f":"'3   Material'!B93","v":"B"},{"$f":"'3   Material'!C93","v":"b"},{"$f":"'3   Material'!D93","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B93=\"P\",0,\nIF(AND(LEFT(D93,2)=\"Mg\",B93=\"A\",C93=\"a\"),(1+L93)*VLOOKUP($A93,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A93,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B93=\"P\",0,\nIF(AND(OR(C93=\"b\",C93=\"d\"),OR('4   Earthwork'!$B93=\"C\",'4   Earthwork'!$B93=\"D\",'4   Earthwork'!$B93=\"A\",'4   Earthwork'!$B93=\"E\",'4   Earthwork'!$B93=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B93=\"P\",0,\nIF(OR(C93=\"b\",C93=\"d\"),\nM93/(1+L93),\nIF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Mg\"),0,\nVLOOKUP(A93,Quantities[],Quantities!$F$2)+VLOOKUP(A93,Quantities[],Quantities!$AB$2))))","v":896296.29629629629},{"$f":"IF(B93=\"P\",\"-\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A93,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C93=\"a\",\nVLOOKUP(A93,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},968000,null,"33"]
[{"$f":"'3   Material'!A94","v":2000},{"$f":"'3   Material'!B94","v":"B"},{"$f":"'3   Material'!C94","v":"b"},{"$f":"'3   Material'!D94","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B94=\"P\",0,\nIF(AND(LEFT(D94,2)=\"Mg\",B94=\"A\",C94=\"a\"),(1+L94)*VLOOKUP($A94,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A94,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B94=\"P\",0,\nIF(AND(OR(C94=\"b\",C94=\"d\"),OR('4   Earthwork'!$B94=\"C\",'4   Earthwork'!$B94=\"D\",'4   Earthwork'!$B94=\"A\",'4   Earthwork'!$B94=\"E\",'4   Earthwork'!$B94=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B94=\"P\",0,\nIF(OR(C94=\"b\",C94=\"d\"),\nM94/(1+L94),\nIF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Mg\"),0,\nVLOOKUP(A94,Quantities[],Quantities!$F$2)+VLOOKUP(A94,Quantities[],Quantities!$AB$2))))","v":192703.70370370368},{"$f":"IF(B94=\"P\",\"-\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A94,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C94=\"a\",\nVLOOKUP(A94,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},208120,null,"20"]
[{"$f":"'3   Material'!A95","v":2100},{"$f":"'3   Material'!B95","v":"B"},{"$f":"'3   Material'!C95","v":"b"},{"$f":"'3   Material'!D95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B95=\"P\",0,\nIF(AND(LEFT(D95,2)=\"Mg\",B95=\"A\",C95=\"a\"),(1+L95)*VLOOKUP($A95,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A95,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B95=\"P\",0,\nIF(AND(OR(C95=\"b\",C95=\"d\"),OR('4   Earthwork'!$B95=\"C\",'4   Earthwork'!$B95=\"D\",'4   Earthwork'!$B95=\"A\",'4   Earthwork'!$B95=\"E\",'4   Earthwork'!$B95=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B95=\"P\",0,\nIF(OR(C95=\"b\",C95=\"d\"),\nM95/(1+L95),\nIF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Mg\"),0,\nVLOOKUP(A95,Quantities[],Quantities!$F$2)+VLOOKUP(A95,Quantities[],Quantities!$AB$2))))","v":95156.790123456798},{"$f":"IF(B95=\"P\",\"-\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A95,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C95=\"a\",\nVLOOKUP(A95,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102769.33333333334,null,"21"]
[{"$f":"'3   Material'!A96","v":2600},{"$f":"'3   Material'!B96","v":"B"},{"$f":"'3   Material'!C96","v":"b"},{"$f":"'3   Material'!D96","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B96=\"P\",0,\nIF(AND(LEFT(D96,2)=\"Mg\",B96=\"A\",C96=\"a\"),(1+L96)*VLOOKUP($A96,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A96,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B96=\"P\",0,\nIF(AND(OR(C96=\"b\",C96=\"d\"),OR('4   Earthwork'!$B96=\"C\",'4   Earthwork'!$B96=\"D\",'4   Earthwork'!$B96=\"A\",'4   Earthwork'!$B96=\"E\",'4   Earthwork'!$B96=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":9.6808520216912068},{"$f":"IF(B96=\"P\",0,\nIF(OR(C96=\"b\",C96=\"d\"),\nM96/(1+L96),\nIF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Mg\"),0,\nVLOOKUP(A96,Quantities[],Quantities!$F$2)+VLOOKUP(A96,Quantities[],Quantities!$AB$2))))","v":8922.9999999999982},{"$f":"IF(B96=\"P\",\"-\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A96,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C96=\"a\",\nVLOOKUP(A96,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},9636.8399999999983,null,"26"]
[{"$f":"'3   Material'!A97","v":1302},{"$f":"'3   Material'!B97","v":"B"},{"$f":"'3   Material'!C97","v":"f"},{"$f":"'3   Material'!D97","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B97=\"P\",0,\nIF(AND(LEFT(D97,2)=\"Mg\",B97=\"A\",C97=\"a\"),(1+L97)*VLOOKUP($A97,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A97,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B97=\"P\",0,\nIF(AND(OR(C97=\"b\",C97=\"d\"),OR('4   Earthwork'!$B97=\"C\",'4   Earthwork'!$B97=\"D\",'4   Earthwork'!$B97=\"A\",'4   Earthwork'!$B97=\"E\",'4   Earthwork'!$B97=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B97=\"P\",0,\nIF(OR(C97=\"b\",C97=\"d\"),\nM97/(1+L97),\nIF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Mg\"),0,\nVLOOKUP(A97,Quantities[],Quantities!$F$2)+VLOOKUP(A97,Quantities[],Quantities!$AB$2))))","v":17500000},{"$f":"IF(B97=\"P\",\"-\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A97,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C97=\"a\",\nVLOOKUP(A97,Quantities[],Quantities!$V$2,0),\n0)))","v":0},17500000,null,"13"]
[{"$f":"'3   Material'!A98","v":2201},{"$f":"'3   Material'!B98","v":"B"},{"$f":"'3   Material'!C98","v":"f"},{"$f":"'3   Material'!D98","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B98=\"P\",0,\nIF(AND(LEFT(D98,2)=\"Mg\",B98=\"A\",C98=\"a\"),(1+L98)*VLOOKUP($A98,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A98,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B98=\"P\",0,\nIF(AND(OR(C98=\"b\",C98=\"d\"),OR('4   Earthwork'!$B98=\"C\",'4   Earthwork'!$B98=\"D\",'4   Earthwork'!$B98=\"A\",'4   Earthwork'!$B98=\"E\",'4   Earthwork'!$B98=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B98=\"P\",0,\nIF(OR(C98=\"b\",C98=\"d\"),\nM98/(1+L98),\nIF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Mg\"),0,\nVLOOKUP(A98,Quantities[],Quantities!$F$2)+VLOOKUP(A98,Quantities[],Quantities!$AB$2))))","v":3500000},{"$f":"IF(B98=\"P\",\"-\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A98,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C98=\"a\",\nVLOOKUP(A98,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3500000,null,"22"]
[{"$f":"'3   Material'!A99","v":2900},{"$f":"'3   Material'!B99","v":"B"},{"$f":"'3   Material'!C99","v":"b"},{"$f":"'3   Material'!D99","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B99=\"P\",0,\nIF(AND(LEFT(D99,2)=\"Mg\",B99=\"A\",C99=\"a\"),(1+L99)*VLOOKUP($A99,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A99,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B99=\"P\",0,\nIF(AND(OR(C99=\"b\",C99=\"d\"),OR('4   Earthwork'!$B99=\"C\",'4   Earthwork'!$B99=\"D\",'4   Earthwork'!$B99=\"A\",'4   Earthwork'!$B99=\"E\",'4   Earthwork'!$B99=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":48.198347107438018},{"$f":"IF(B99=\"P\",0,\nIF(OR(C99=\"b\",C99=\"d\"),\nM99/(1+L99),\nIF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Mg\"),0,\nVLOOKUP(A99,Quantities[],Quantities!$F$2)+VLOOKUP(A99,Quantities[],Quantities!$AB$2))))","v":42000.000000000007},{"$f":"IF(B99=\"P\",\"-\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A99,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C99=\"a\",\nVLOOKUP(A99,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},45360.000000000007,null,"29"]
[{"$f":"'3   Material'!A100","v":1000},{"$f":"'3   Material'!B100","v":"C"},{"$f":"'3   Material'!C100","v":"b"},{"$f":"'3   Material'!D100","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B100=\"P\",0,\nIF(AND(LEFT(D100,2)=\"Mg\",B100=\"A\",C100=\"a\"),(1+L100)*VLOOKUP($A100,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A100,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B100=\"P\",0,\nIF(AND(OR(C100=\"b\",C100=\"d\"),OR('4   Earthwork'!$B100=\"C\",'4   Earthwork'!$B100=\"D\",'4   Earthwork'!$B100=\"A\",'4   Earthwork'!$B100=\"E\",'4   Earthwork'!$B100=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B100=\"P\",0,\nIF(OR(C100=\"b\",C100=\"d\"),\nM100/(1+L100),\nIF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Mg\"),0,\nVLOOKUP(A100,Quantities[],Quantities!$F$2)+VLOOKUP(A100,Quantities[],Quantities!$AB$2))))","v":1223444.4444444443},{"$f":"IF(B100=\"P\",\"-\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A100,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C100=\"a\",\nVLOOKUP(A100,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1321320,null,"10"]
[{"$f":"'3   Material'!A101","v":1100},{"$f":"'3   Material'!B101","v":"C"},{"$f":"'3   Material'!C101","v":"b"},{"$f":"'3   Material'!D101","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B101=\"P\",0,\nIF(AND(LEFT(D101,2)=\"Mg\",B101=\"A\",C101=\"a\"),(1+L101)*VLOOKUP($A101,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A101,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B101=\"P\",0,\nIF(AND(OR(C101=\"b\",C101=\"d\"),OR('4   Earthwork'!$B101=\"C\",'4   Earthwork'!$B101=\"D\",'4   Earthwork'!$B101=\"A\",'4   Earthwork'!$B101=\"E\",'4   Earthwork'!$B101=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B101=\"P\",0,\nIF(OR(C101=\"b\",C101=\"d\"),\nM101/(1+L101),\nIF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Mg\"),0,\nVLOOKUP(A101,Quantities[],Quantities!$F$2)+VLOOKUP(A101,Quantities[],Quantities!$AB$2))))","v":76203.693703703713},{"$f":"IF(B101=\"P\",\"-\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A101,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C101=\"a\",\nVLOOKUP(A101,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},82299.989200000011,null,"11"]
[{"$f":"'3   Material'!A102","v":1200},{"$f":"'3   Material'!B102","v":"C"},{"$f":"'3   Material'!C102","v":"b"},{"$f":"'3   Material'!D102","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B102=\"P\",0,\nIF(AND(LEFT(D102,2)=\"Mg\",B102=\"A\",C102=\"a\"),(1+L102)*VLOOKUP($A102,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A102,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B102=\"P\",0,\nIF(AND(OR(C102=\"b\",C102=\"d\"),OR('4   Earthwork'!$B102=\"C\",'4   Earthwork'!$B102=\"D\",'4   Earthwork'!$B102=\"A\",'4   Earthwork'!$B102=\"E\",'4   Earthwork'!$B102=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B102=\"P\",0,\nIF(OR(C102=\"b\",C102=\"d\"),\nM102/(1+L102),\nIF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Mg\"),0,\nVLOOKUP(A102,Quantities[],Quantities!$F$2)+VLOOKUP(A102,Quantities[],Quantities!$AB$2))))","v":2182444.2851851848},{"$f":"IF(B102=\"P\",\"-\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A102,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C102=\"a\",\nVLOOKUP(A102,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2357039.8279999997,null,"12"]
[{"$f":"'3   Material'!A103","v":1300},{"$f":"'3   Material'!B103","v":"C"},{"$f":"'3   Material'!C103","v":"b"},{"$f":"'3   Material'!D103","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B103=\"P\",0,\nIF(AND(LEFT(D103,2)=\"Mg\",B103=\"A\",C103=\"a\"),(1+L103)*VLOOKUP($A103,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A103,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B103=\"P\",0,\nIF(AND(OR(C103=\"b\",C103=\"d\"),OR('4   Earthwork'!$B103=\"C\",'4   Earthwork'!$B103=\"D\",'4   Earthwork'!$B103=\"A\",'4   Earthwork'!$B103=\"E\",'4   Earthwork'!$B103=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B103=\"P\",0,\nIF(OR(C103=\"b\",C103=\"d\"),\nM103/(1+L103),\nIF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Mg\"),0,\nVLOOKUP(A103,Quantities[],Quantities!$F$2)+VLOOKUP(A103,Quantities[],Quantities!$AB$2))))","v":2039074.0740740739},{"$f":"IF(B103=\"P\",\"-\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A103,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C103=\"a\",\nVLOOKUP(A103,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2202200,null,"13"]
[{"$f":"'3   Material'!A104","v":1500},{"$f":"'3   Material'!B104","v":"C"},{"$f":"'3   Material'!C104","v":"b"},{"$f":"'3   Material'!D104","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B104=\"P\",0,\nIF(AND(LEFT(D104,2)=\"Mg\",B104=\"A\",C104=\"a\"),(1+L104)*VLOOKUP($A104,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A104,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B104=\"P\",0,\nIF(AND(OR(C104=\"b\",C104=\"d\"),OR('4   Earthwork'!$B104=\"C\",'4   Earthwork'!$B104=\"D\",'4   Earthwork'!$B104=\"A\",'4   Earthwork'!$B104=\"E\",'4   Earthwork'!$B104=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B104=\"P\",0,\nIF(OR(C104=\"b\",C104=\"d\"),\nM104/(1+L104),\nIF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Mg\"),0,\nVLOOKUP(A104,Quantities[],Quantities!$F$2)+VLOOKUP(A104,Quantities[],Quantities!$AB$2))))","v":1662629.6296296294},{"$f":"IF(B104=\"P\",\"-\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A104,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C104=\"a\",\nVLOOKUP(A104,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1795640,null,"15"]
[{"$f":"'3   Material'!A105","v":2200},{"$f":"'3   Material'!B105","v":"C"},{"$f":"'3   Material'!C105","v":"b"},{"$f":"'3   Material'!D105","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B105=\"P\",0,\nIF(AND(LEFT(D105,2)=\"Mg\",B105=\"A\",C105=\"a\"),(1+L105)*VLOOKUP($A105,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A105,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B105=\"P\",0,\nIF(AND(OR(C105=\"b\",C105=\"d\"),OR('4   Earthwork'!$B105=\"C\",'4   Earthwork'!$B105=\"D\",'4   Earthwork'!$B105=\"A\",'4   Earthwork'!$B105=\"E\",'4   Earthwork'!$B105=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B105=\"P\",0,\nIF(OR(C105=\"b\",C105=\"d\"),\nM105/(1+L105),\nIF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Mg\"),0,\nVLOOKUP(A105,Quantities[],Quantities!$F$2)+VLOOKUP(A105,Quantities[],Quantities!$AB$2))))","v":515370.37037037034},{"$f":"IF(B105=\"P\",\"-\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A105,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C105=\"a\",\nVLOOKUP(A105,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},556600,null,"22"]
[{"$f":"'3   Material'!A106","v":2300},{"$f":"'3   Material'!B106","v":"C"},{"$f":"'3   Material'!C106","v":"b"},{"$f":"'3   Material'!D106","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B106=\"P\",0,\nIF(AND(LEFT(D106,2)=\"Mg\",B106=\"A\",C106=\"a\"),(1+L106)*VLOOKUP($A106,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A106,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B106=\"P\",0,\nIF(AND(OR(C106=\"b\",C106=\"d\"),OR('4   Earthwork'!$B106=\"C\",'4   Earthwork'!$B106=\"D\",'4   Earthwork'!$B106=\"A\",'4   Earthwork'!$B106=\"E\",'4   Earthwork'!$B106=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B106=\"P\",0,\nIF(OR(C106=\"b\",C106=\"d\"),\nM106/(1+L106),\nIF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Mg\"),0,\nVLOOKUP(A106,Quantities[],Quantities!$F$2)+VLOOKUP(A106,Quantities[],Quantities!$AB$2))))","v":291296.29629629629},{"$f":"IF(B106=\"P\",\"-\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A106,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C106=\"a\",\nVLOOKUP(A106,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},314600,null,"23"]
[{"$f":"'3   Material'!A107","v":1400},{"$f":"'3   Material'!B107","v":"C"},{"$f":"'3   Material'!C107","v":"b"},{"$f":"'3   Material'!D107","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B107=\"P\",0,\nIF(AND(LEFT(D107,2)=\"Mg\",B107=\"A\",C107=\"a\"),(1+L107)*VLOOKUP($A107,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A107,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B107=\"P\",0,\nIF(AND(OR(C107=\"b\",C107=\"d\"),OR('4   Earthwork'!$B107=\"C\",'4   Earthwork'!$B107=\"D\",'4   Earthwork'!$B107=\"A\",'4   Earthwork'!$B107=\"E\",'4   Earthwork'!$B107=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B107=\"P\",0,\nIF(OR(C107=\"b\",C107=\"d\"),\nM107/(1+L107),\nIF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Mg\"),0,\nVLOOKUP(A107,Quantities[],Quantities!$F$2)+VLOOKUP(A107,Quantities[],Quantities!$AB$2))))","v":820111.11111111101},{"$f":"IF(B107=\"P\",\"-\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A107,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C107=\"a\",\nVLOOKUP(A107,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},885720,null,"14"]
[{"$f":"'3   Material'!A108","v":1800},{"$f":"'3   Material'!B108","v":"C"},{"$f":"'3   Material'!C108","v":"b"},{"$f":"'3   Material'!D108","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B108=\"P\",0,\nIF(AND(LEFT(D108,2)=\"Mg\",B108=\"A\",C108=\"a\"),(1+L108)*VLOOKUP($A108,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A108,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B108=\"P\",0,\nIF(AND(OR(C108=\"b\",C108=\"d\"),OR('4   Earthwork'!$B108=\"C\",'4   Earthwork'!$B108=\"D\",'4   Earthwork'!$B108=\"A\",'4   Earthwork'!$B108=\"E\",'4   Earthwork'!$B108=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B108=\"P\",0,\nIF(OR(C108=\"b\",C108=\"d\"),\nM108/(1+L108),\nIF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Mg\"),0,\nVLOOKUP(A108,Quantities[],Quantities!$F$2)+VLOOKUP(A108,Quantities[],Quantities!$AB$2))))","v":1680555.5555555555},{"$f":"IF(B108=\"P\",\"-\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A108,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C108=\"a\",\nVLOOKUP(A108,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1815000,null,"18"]
[{"$f":"'3   Material'!A109","v":1900},{"$f":"'3   Material'!B109","v":"C"},{"$f":"'3   Material'!C109","v":"b"},{"$f":"'3   Material'!D109","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B109=\"P\",0,\nIF(AND(LEFT(D109,2)=\"Mg\",B109=\"A\",C109=\"a\"),(1+L109)*VLOOKUP($A109,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A109,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B109=\"P\",0,\nIF(AND(OR(C109=\"b\",C109=\"d\"),OR('4   Earthwork'!$B109=\"C\",'4   Earthwork'!$B109=\"D\",'4   Earthwork'!$B109=\"A\",'4   Earthwork'!$B109=\"E\",'4   Earthwork'!$B109=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B109=\"P\",0,\nIF(OR(C109=\"b\",C109=\"d\"),\nM109/(1+L109),\nIF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Mg\"),0,\nVLOOKUP(A109,Quantities[],Quantities!$F$2)+VLOOKUP(A109,Quantities[],Quantities!$AB$2))))","v":212242.96296296298},{"$f":"IF(B109=\"P\",\"-\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A109,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C109=\"a\",\nVLOOKUP(A109,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},229222.40000000002,null,"19"]
[{"$f":"'3   Material'!A110","v":1600},{"$f":"'3   Material'!B110","v":"C"},{"$f":"'3   Material'!C110","v":"b"},{"$f":"'3   Material'!D110","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B110=\"P\",0,\nIF(AND(LEFT(D110,2)=\"Mg\",B110=\"A\",C110=\"a\"),(1+L110)*VLOOKUP($A110,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A110,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B110=\"P\",0,\nIF(AND(OR(C110=\"b\",C110=\"d\"),OR('4   Earthwork'!$B110=\"C\",'4   Earthwork'!$B110=\"D\",'4   Earthwork'!$B110=\"A\",'4   Earthwork'!$B110=\"E\",'4   Earthwork'!$B110=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B110=\"P\",0,\nIF(OR(C110=\"b\",C110=\"d\"),\nM110/(1+L110),\nIF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Mg\"),0,\nVLOOKUP(A110,Quantities[],Quantities!$F$2)+VLOOKUP(A110,Quantities[],Quantities!$AB$2))))","v":241999.99999999997},{"$f":"IF(B110=\"P\",\"-\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A110,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C110=\"a\",\nVLOOKUP(A110,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},261360,null,"16"]
[{"$f":"'3   Material'!A111","v":1700},{"$f":"'3   Material'!B111","v":"C"},{"$f":"'3   Material'!C111","v":"b"},{"$f":"'3   Material'!D111","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B111=\"P\",0,\nIF(AND(LEFT(D111,2)=\"Mg\",B111=\"A\",C111=\"a\"),(1+L111)*VLOOKUP($A111,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A111,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B111=\"P\",0,\nIF(AND(OR(C111=\"b\",C111=\"d\"),OR('4   Earthwork'!$B111=\"C\",'4   Earthwork'!$B111=\"D\",'4   Earthwork'!$B111=\"A\",'4   Earthwork'!$B111=\"E\",'4   Earthwork'!$B111=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B111=\"P\",0,\nIF(OR(C111=\"b\",C111=\"d\"),\nM111/(1+L111),\nIF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Mg\"),0,\nVLOOKUP(A111,Quantities[],Quantities!$F$2)+VLOOKUP(A111,Quantities[],Quantities!$AB$2))))","v":295777.77777777775},{"$f":"IF(B111=\"P\",\"-\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A111,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C111=\"a\",\nVLOOKUP(A111,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},319440,null,"17"]
[{"$f":"'3   Material'!A112","v":2701},{"$f":"'3   Material'!B112","v":"C"},{"$f":"'3   Material'!C112","v":"b"},{"$f":"'3   Material'!D112","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B112=\"P\",0,\nIF(AND(LEFT(D112,2)=\"Mg\",B112=\"A\",C112=\"a\"),(1+L112)*VLOOKUP($A112,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A112,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B112=\"P\",0,\nIF(AND(OR(C112=\"b\",C112=\"d\"),OR('4   Earthwork'!$B112=\"C\",'4   Earthwork'!$B112=\"D\",'4   Earthwork'!$B112=\"A\",'4   Earthwork'!$B112=\"E\",'4   Earthwork'!$B112=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B112=\"P\",0,\nIF(OR(C112=\"b\",C112=\"d\"),\nM112/(1+L112),\nIF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Mg\"),0,\nVLOOKUP(A112,Quantities[],Quantities!$F$2)+VLOOKUP(A112,Quantities[],Quantities!$AB$2))))","v":95141.851851851839},{"$f":"IF(B112=\"P\",\"-\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A112,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C112=\"a\",\nVLOOKUP(A112,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102753.2,null,"27"]
[{"$f":"'3   Material'!A113","v":3300},{"$f":"'3   Material'!B113","v":"C"},{"$f":"'3   Material'!C113","v":"b"},{"$f":"'3   Material'!D113","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B113=\"P\",0,\nIF(AND(LEFT(D113,2)=\"Mg\",B113=\"A\",C113=\"a\"),(1+L113)*VLOOKUP($A113,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A113,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B113=\"P\",0,\nIF(AND(OR(C113=\"b\",C113=\"d\"),OR('4   Earthwork'!$B113=\"C\",'4   Earthwork'!$B113=\"D\",'4   Earthwork'!$B113=\"A\",'4   Earthwork'!$B113=\"E\",'4   Earthwork'!$B113=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B113=\"P\",0,\nIF(OR(C113=\"b\",C113=\"d\"),\nM113/(1+L113),\nIF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Mg\"),0,\nVLOOKUP(A113,Quantities[],Quantities!$F$2)+VLOOKUP(A113,Quantities[],Quantities!$AB$2))))","v":896296.29629629629},{"$f":"IF(B113=\"P\",\"-\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A113,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C113=\"a\",\nVLOOKUP(A113,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},968000,null,"33"]
[{"$f":"'3   Material'!A114","v":2000},{"$f":"'3   Material'!B114","v":"C"},{"$f":"'3   Material'!C114","v":"b"},{"$f":"'3   Material'!D114","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B114=\"P\",0,\nIF(AND(LEFT(D114,2)=\"Mg\",B114=\"A\",C114=\"a\"),(1+L114)*VLOOKUP($A114,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A114,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B114=\"P\",0,\nIF(AND(OR(C114=\"b\",C114=\"d\"),OR('4   Earthwork'!$B114=\"C\",'4   Earthwork'!$B114=\"D\",'4   Earthwork'!$B114=\"A\",'4   Earthwork'!$B114=\"E\",'4   Earthwork'!$B114=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B114=\"P\",0,\nIF(OR(C114=\"b\",C114=\"d\"),\nM114/(1+L114),\nIF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Mg\"),0,\nVLOOKUP(A114,Quantities[],Quantities!$F$2)+VLOOKUP(A114,Quantities[],Quantities!$AB$2))))","v":192703.70370370368},{"$f":"IF(B114=\"P\",\"-\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A114,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C114=\"a\",\nVLOOKUP(A114,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},208120,null,"20"]
[{"$f":"'3   Material'!A115","v":2100},{"$f":"'3   Material'!B115","v":"C"},{"$f":"'3   Material'!C115","v":"b"},{"$f":"'3   Material'!D115","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B115=\"P\",0,\nIF(AND(LEFT(D115,2)=\"Mg\",B115=\"A\",C115=\"a\"),(1+L115)*VLOOKUP($A115,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A115,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B115=\"P\",0,\nIF(AND(OR(C115=\"b\",C115=\"d\"),OR('4   Earthwork'!$B115=\"C\",'4   Earthwork'!$B115=\"D\",'4   Earthwork'!$B115=\"A\",'4   Earthwork'!$B115=\"E\",'4   Earthwork'!$B115=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B115=\"P\",0,\nIF(OR(C115=\"b\",C115=\"d\"),\nM115/(1+L115),\nIF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Mg\"),0,\nVLOOKUP(A115,Quantities[],Quantities!$F$2)+VLOOKUP(A115,Quantities[],Quantities!$AB$2))))","v":95156.790123456798},{"$f":"IF(B115=\"P\",\"-\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A115,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C115=\"a\",\nVLOOKUP(A115,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102769.33333333334,null,"21"]
[{"$f":"'3   Material'!A116","v":2600},{"$f":"'3   Material'!B116","v":"C"},{"$f":"'3   Material'!C116","v":"b"},{"$f":"'3   Material'!D116","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B116=\"P\",0,\nIF(AND(LEFT(D116,2)=\"Mg\",B116=\"A\",C116=\"a\"),(1+L116)*VLOOKUP($A116,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A116,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B116=\"P\",0,\nIF(AND(OR(C116=\"b\",C116=\"d\"),OR('4   Earthwork'!$B116=\"C\",'4   Earthwork'!$B116=\"D\",'4   Earthwork'!$B116=\"A\",'4   Earthwork'!$B116=\"E\",'4   Earthwork'!$B116=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":9.6808520216912068},{"$f":"IF(B116=\"P\",0,\nIF(OR(C116=\"b\",C116=\"d\"),\nM116/(1+L116),\nIF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Mg\"),0,\nVLOOKUP(A116,Quantities[],Quantities!$F$2)+VLOOKUP(A116,Quantities[],Quantities!$AB$2))))","v":8922.9999999999982},{"$f":"IF(B116=\"P\",\"-\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A116,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C116=\"a\",\nVLOOKUP(A116,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},9636.8399999999983,null,"26"]
[{"$f":"'3   Material'!A117","v":1302},{"$f":"'3   Material'!B117","v":"C"},{"$f":"'3   Material'!C117","v":"f"},{"$f":"'3   Material'!D117","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B117=\"P\",0,\nIF(AND(LEFT(D117,2)=\"Mg\",B117=\"A\",C117=\"a\"),(1+L117)*VLOOKUP($A117,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A117,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B117=\"P\",0,\nIF(AND(OR(C117=\"b\",C117=\"d\"),OR('4   Earthwork'!$B117=\"C\",'4   Earthwork'!$B117=\"D\",'4   Earthwork'!$B117=\"A\",'4   Earthwork'!$B117=\"E\",'4   Earthwork'!$B117=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B117=\"P\",0,\nIF(OR(C117=\"b\",C117=\"d\"),\nM117/(1+L117),\nIF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Mg\"),0,\nVLOOKUP(A117,Quantities[],Quantities!$F$2)+VLOOKUP(A117,Quantities[],Quantities!$AB$2))))","v":17500000},{"$f":"IF(B117=\"P\",\"-\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A117,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C117=\"a\",\nVLOOKUP(A117,Quantities[],Quantities!$V$2,0),\n0)))","v":0},17500000,null,"13"]
[{"$f":"'3   Material'!A118","v":2201},{"$f":"'3   Material'!B118","v":"C"},{"$f":"'3   Material'!C118","v":"f"},{"$f":"'3   Material'!D118","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B118=\"P\",0,\nIF(AND(LEFT(D118,2)=\"Mg\",B118=\"A\",C118=\"a\"),(1+L118)*VLOOKUP($A118,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A118,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B118=\"P\",0,\nIF(AND(OR(C118=\"b\",C118=\"d\"),OR('4   Earthwork'!$B118=\"C\",'4   Earthwork'!$B118=\"D\",'4   Earthwork'!$B118=\"A\",'4   Earthwork'!$B118=\"E\",'4   Earthwork'!$B118=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B118=\"P\",0,\nIF(OR(C118=\"b\",C118=\"d\"),\nM118/(1+L118),\nIF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Mg\"),0,\nVLOOKUP(A118,Quantities[],Quantities!$F$2)+VLOOKUP(A118,Quantities[],Quantities!$AB$2))))","v":3500000},{"$f":"IF(B118=\"P\",\"-\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A118,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C118=\"a\",\nVLOOKUP(A118,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3500000,null,"22"]
[{"$f":"'3   Material'!A119","v":2900},{"$f":"'3   Material'!B119","v":"C"},{"$f":"'3   Material'!C119","v":"b"},{"$f":"'3   Material'!D119","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B119=\"P\",0,\nIF(AND(LEFT(D119,2)=\"Mg\",B119=\"A\",C119=\"a\"),(1+L119)*VLOOKUP($A119,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A119,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B119=\"P\",0,\nIF(AND(OR(C119=\"b\",C119=\"d\"),OR('4   Earthwork'!$B119=\"C\",'4   Earthwork'!$B119=\"D\",'4   Earthwork'!$B119=\"A\",'4   Earthwork'!$B119=\"E\",'4   Earthwork'!$B119=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":48.198347107438018},{"$f":"IF(B119=\"P\",0,\nIF(OR(C119=\"b\",C119=\"d\"),\nM119/(1+L119),\nIF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Mg\"),0,\nVLOOKUP(A119,Quantities[],Quantities!$F$2)+VLOOKUP(A119,Quantities[],Quantities!$AB$2))))","v":42000.000000000007},{"$f":"IF(B119=\"P\",\"-\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A119,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C119=\"a\",\nVLOOKUP(A119,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},45360.000000000007,null,"29"]
[{"$f":"'3   Material'!A120","v":1302},{"$f":"'3   Material'!B120","v":"D"},{"$f":"'3   Material'!C120","v":"f"},{"$f":"'3   Material'!D120","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B120=\"P\",0,\nIF(AND(LEFT(D120,2)=\"Mg\",B120=\"A\",C120=\"a\"),(1+L120)*VLOOKUP($A120,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A120,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B120=\"P\",0,\nIF(AND(OR(C120=\"b\",C120=\"d\"),OR('4   Earthwork'!$B120=\"C\",'4   Earthwork'!$B120=\"D\",'4   Earthwork'!$B120=\"A\",'4   Earthwork'!$B120=\"E\",'4   Earthwork'!$B120=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B120=\"P\",0,\nIF(OR(C120=\"b\",C120=\"d\"),\nM120/(1+L120),\nIF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Mg\"),0,\nVLOOKUP(A120,Quantities[],Quantities!$F$2)+VLOOKUP(A120,Quantities[],Quantities!$AB$2))))","v":17500000},{"$f":"IF(B120=\"P\",\"-\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A120,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C120=\"a\",\nVLOOKUP(A120,Quantities[],Quantities!$V$2,0),\n0)))","v":0},17500000,null,"13"]
[{"$f":"'3   Material'!A121","v":2201},{"$f":"'3   Material'!B121","v":"D"},{"$f":"'3   Material'!C121","v":"f"},{"$f":"'3   Material'!D121","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B121=\"P\",0,\nIF(AND(LEFT(D121,2)=\"Mg\",B121=\"A\",C121=\"a\"),(1+L121)*VLOOKUP($A121,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A121,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B121=\"P\",0,\nIF(AND(OR(C121=\"b\",C121=\"d\"),OR('4   Earthwork'!$B121=\"C\",'4   Earthwork'!$B121=\"D\",'4   Earthwork'!$B121=\"A\",'4   Earthwork'!$B121=\"E\",'4   Earthwork'!$B121=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B121=\"P\",0,\nIF(OR(C121=\"b\",C121=\"d\"),\nM121/(1+L121),\nIF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Mg\"),0,\nVLOOKUP(A121,Quantities[],Quantities!$F$2)+VLOOKUP(A121,Quantities[],Quantities!$AB$2))))","v":3500000},{"$f":"IF(B121=\"P\",\"-\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A121,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C121=\"a\",\nVLOOKUP(A121,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3500000,null,"22"]
[{"$f":"'3   Material'!A122","v":1000},{"$f":"'3   Material'!B122","v":"D"},{"$f":"'3   Material'!C122","v":"b"},{"$f":"'3   Material'!D122","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B122=\"P\",0,\nIF(AND(LEFT(D122,2)=\"Mg\",B122=\"A\",C122=\"a\"),(1+L122)*VLOOKUP($A122,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A122,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B122=\"P\",0,\nIF(AND(OR(C122=\"b\",C122=\"d\"),OR('4   Earthwork'!$B122=\"C\",'4   Earthwork'!$B122=\"D\",'4   Earthwork'!$B122=\"A\",'4   Earthwork'!$B122=\"E\",'4   Earthwork'!$B122=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B122=\"P\",0,\nIF(OR(C122=\"b\",C122=\"d\"),\nM122/(1+L122),\nIF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Mg\"),0,\nVLOOKUP(A122,Quantities[],Quantities!$F$2)+VLOOKUP(A122,Quantities[],Quantities!$AB$2))))","v":1223444.4444444443},{"$f":"IF(B122=\"P\",\"-\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A122,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C122=\"a\",\nVLOOKUP(A122,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1321320,null,"10"]
[{"$f":"'3   Material'!A123","v":1100},{"$f":"'3   Material'!B123","v":"D"},{"$f":"'3   Material'!C123","v":"b"},{"$f":"'3   Material'!D123","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B123=\"P\",0,\nIF(AND(LEFT(D123,2)=\"Mg\",B123=\"A\",C123=\"a\"),(1+L123)*VLOOKUP($A123,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A123,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B123=\"P\",0,\nIF(AND(OR(C123=\"b\",C123=\"d\"),OR('4   Earthwork'!$B123=\"C\",'4   Earthwork'!$B123=\"D\",'4   Earthwork'!$B123=\"A\",'4   Earthwork'!$B123=\"E\",'4   Earthwork'!$B123=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B123=\"P\",0,\nIF(OR(C123=\"b\",C123=\"d\"),\nM123/(1+L123),\nIF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Mg\"),0,\nVLOOKUP(A123,Quantities[],Quantities!$F$2)+VLOOKUP(A123,Quantities[],Quantities!$AB$2))))","v":76203.693703703713},{"$f":"IF(B123=\"P\",\"-\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A123,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C123=\"a\",\nVLOOKUP(A123,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},82299.989200000011,null,"11"]
[{"$f":"'3   Material'!A124","v":1200},{"$f":"'3   Material'!B124","v":"D"},{"$f":"'3   Material'!C124","v":"b"},{"$f":"'3   Material'!D124","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B124=\"P\",0,\nIF(AND(LEFT(D124,2)=\"Mg\",B124=\"A\",C124=\"a\"),(1+L124)*VLOOKUP($A124,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A124,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B124=\"P\",0,\nIF(AND(OR(C124=\"b\",C124=\"d\"),OR('4   Earthwork'!$B124=\"C\",'4   Earthwork'!$B124=\"D\",'4   Earthwork'!$B124=\"A\",'4   Earthwork'!$B124=\"E\",'4   Earthwork'!$B124=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B124=\"P\",0,\nIF(OR(C124=\"b\",C124=\"d\"),\nM124/(1+L124),\nIF(OR(LEFT(D124,2)=\"Rp\",LEFT(D124,2)=\"Mg\"),0,\nVLOOKUP(A124,Quantities[],Quantities!$F$2)+VLOOKUP(A124,Quantities[],Quantities!$AB$2))))","v":2182444.2851851848},{"$f":"IF(B124=\"P\",\"-\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A124,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C124=\"a\",\nVLOOKUP(A124,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2357039.8279999997,null,"12"]
[{"$f":"'3   Material'!A125","v":1300},{"$f":"'3   Material'!B125","v":"D"},{"$f":"'3   Material'!C125","v":"b"},{"$f":"'3   Material'!D125","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B125=\"P\",0,\nIF(AND(LEFT(D125,2)=\"Mg\",B125=\"A\",C125=\"a\"),(1+L125)*VLOOKUP($A125,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A125,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B125=\"P\",0,\nIF(AND(OR(C125=\"b\",C125=\"d\"),OR('4   Earthwork'!$B125=\"C\",'4   Earthwork'!$B125=\"D\",'4   Earthwork'!$B125=\"A\",'4   Earthwork'!$B125=\"E\",'4   Earthwork'!$B125=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B125=\"P\",0,\nIF(OR(C125=\"b\",C125=\"d\"),\nM125/(1+L125),\nIF(OR(LEFT(D125,2)=\"Rp\",LEFT(D125,2)=\"Mg\"),0,\nVLOOKUP(A125,Quantities[],Quantities!$F$2)+VLOOKUP(A125,Quantities[],Quantities!$AB$2))))","v":2039074.0740740739},{"$f":"IF(B125=\"P\",\"-\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A125,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C125=\"a\",\nVLOOKUP(A125,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},2202200,null,"13"]
[{"$f":"'3   Material'!A126","v":1500},{"$f":"'3   Material'!B126","v":"D"},{"$f":"'3   Material'!C126","v":"b"},{"$f":"'3   Material'!D126","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B126=\"P\",0,\nIF(AND(LEFT(D126,2)=\"Mg\",B126=\"A\",C126=\"a\"),(1+L126)*VLOOKUP($A126,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A126,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B126=\"P\",0,\nIF(AND(OR(C126=\"b\",C126=\"d\"),OR('4   Earthwork'!$B126=\"C\",'4   Earthwork'!$B126=\"D\",'4   Earthwork'!$B126=\"A\",'4   Earthwork'!$B126=\"E\",'4   Earthwork'!$B126=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B126=\"P\",0,\nIF(OR(C126=\"b\",C126=\"d\"),\nM126/(1+L126),\nIF(OR(LEFT(D126,2)=\"Rp\",LEFT(D126,2)=\"Mg\"),0,\nVLOOKUP(A126,Quantities[],Quantities!$F$2)+VLOOKUP(A126,Quantities[],Quantities!$AB$2))))","v":1662629.6296296294},{"$f":"IF(B126=\"P\",\"-\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A126,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C126=\"a\",\nVLOOKUP(A126,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1795640,null,"15"]
[{"$f":"'3   Material'!A127","v":2200},{"$f":"'3   Material'!B127","v":"D"},{"$f":"'3   Material'!C127","v":"b"},{"$f":"'3   Material'!D127","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B127=\"P\",0,\nIF(AND(LEFT(D127,2)=\"Mg\",B127=\"A\",C127=\"a\"),(1+L127)*VLOOKUP($A127,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A127,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B127=\"P\",0,\nIF(AND(OR(C127=\"b\",C127=\"d\"),OR('4   Earthwork'!$B127=\"C\",'4   Earthwork'!$B127=\"D\",'4   Earthwork'!$B127=\"A\",'4   Earthwork'!$B127=\"E\",'4   Earthwork'!$B127=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B127=\"P\",0,\nIF(OR(C127=\"b\",C127=\"d\"),\nM127/(1+L127),\nIF(OR(LEFT(D127,2)=\"Rp\",LEFT(D127,2)=\"Mg\"),0,\nVLOOKUP(A127,Quantities[],Quantities!$F$2)+VLOOKUP(A127,Quantities[],Quantities!$AB$2))))","v":515370.37037037034},{"$f":"IF(B127=\"P\",\"-\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A127,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C127=\"a\",\nVLOOKUP(A127,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},556600,null,"22"]
[{"$f":"'3   Material'!A128","v":2300},{"$f":"'3   Material'!B128","v":"D"},{"$f":"'3   Material'!C128","v":"b"},{"$f":"'3   Material'!D128","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B128=\"P\",0,\nIF(AND(LEFT(D128,2)=\"Mg\",B128=\"A\",C128=\"a\"),(1+L128)*VLOOKUP($A128,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A128,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B128=\"P\",0,\nIF(AND(OR(C128=\"b\",C128=\"d\"),OR('4   Earthwork'!$B128=\"C\",'4   Earthwork'!$B128=\"D\",'4   Earthwork'!$B128=\"A\",'4   Earthwork'!$B128=\"E\",'4   Earthwork'!$B128=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B128=\"P\",0,\nIF(OR(C128=\"b\",C128=\"d\"),\nM128/(1+L128),\nIF(OR(LEFT(D128,2)=\"Rp\",LEFT(D128,2)=\"Mg\"),0,\nVLOOKUP(A128,Quantities[],Quantities!$F$2)+VLOOKUP(A128,Quantities[],Quantities!$AB$2))))","v":291296.29629629629},{"$f":"IF(B128=\"P\",\"-\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A128,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C128=\"a\",\nVLOOKUP(A128,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},314600,null,"23"]
[{"$f":"'3   Material'!A129","v":1400},{"$f":"'3   Material'!B129","v":"D"},{"$f":"'3   Material'!C129","v":"b"},{"$f":"'3   Material'!D129","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B129=\"P\",0,\nIF(AND(LEFT(D129,2)=\"Mg\",B129=\"A\",C129=\"a\"),(1+L129)*VLOOKUP($A129,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A129,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B129=\"P\",0,\nIF(AND(OR(C129=\"b\",C129=\"d\"),OR('4   Earthwork'!$B129=\"C\",'4   Earthwork'!$B129=\"D\",'4   Earthwork'!$B129=\"A\",'4   Earthwork'!$B129=\"E\",'4   Earthwork'!$B129=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B129=\"P\",0,\nIF(OR(C129=\"b\",C129=\"d\"),\nM129/(1+L129),\nIF(OR(LEFT(D129,2)=\"Rp\",LEFT(D129,2)=\"Mg\"),0,\nVLOOKUP(A129,Quantities[],Quantities!$F$2)+VLOOKUP(A129,Quantities[],Quantities!$AB$2))))","v":820111.11111111101},{"$f":"IF(B129=\"P\",\"-\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A129,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C129=\"a\",\nVLOOKUP(A129,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},885720,null,"14"]
[{"$f":"'3   Material'!A130","v":1800},{"$f":"'3   Material'!B130","v":"D"},{"$f":"'3   Material'!C130","v":"b"},{"$f":"'3   Material'!D130","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B130=\"P\",0,\nIF(AND(LEFT(D130,2)=\"Mg\",B130=\"A\",C130=\"a\"),(1+L130)*VLOOKUP($A130,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A130,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B130=\"P\",0,\nIF(AND(OR(C130=\"b\",C130=\"d\"),OR('4   Earthwork'!$B130=\"C\",'4   Earthwork'!$B130=\"D\",'4   Earthwork'!$B130=\"A\",'4   Earthwork'!$B130=\"E\",'4   Earthwork'!$B130=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B130=\"P\",0,\nIF(OR(C130=\"b\",C130=\"d\"),\nM130/(1+L130),\nIF(OR(LEFT(D130,2)=\"Rp\",LEFT(D130,2)=\"Mg\"),0,\nVLOOKUP(A130,Quantities[],Quantities!$F$2)+VLOOKUP(A130,Quantities[],Quantities!$AB$2))))","v":1680555.5555555555},{"$f":"IF(B130=\"P\",\"-\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A130,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C130=\"a\",\nVLOOKUP(A130,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},1815000,null,"18"]
[{"$f":"'3   Material'!A131","v":1900},{"$f":"'3   Material'!B131","v":"D"},{"$f":"'3   Material'!C131","v":"b"},{"$f":"'3   Material'!D131","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B131=\"P\",0,\nIF(AND(LEFT(D131,2)=\"Mg\",B131=\"A\",C131=\"a\"),(1+L131)*VLOOKUP($A131,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A131,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B131=\"P\",0,\nIF(AND(OR(C131=\"b\",C131=\"d\"),OR('4   Earthwork'!$B131=\"C\",'4   Earthwork'!$B131=\"D\",'4   Earthwork'!$B131=\"A\",'4   Earthwork'!$B131=\"E\",'4   Earthwork'!$B131=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B131=\"P\",0,\nIF(OR(C131=\"b\",C131=\"d\"),\nM131/(1+L131),\nIF(OR(LEFT(D131,2)=\"Rp\",LEFT(D131,2)=\"Mg\"),0,\nVLOOKUP(A131,Quantities[],Quantities!$F$2)+VLOOKUP(A131,Quantities[],Quantities!$AB$2))))","v":212242.96296296298},{"$f":"IF(B131=\"P\",\"-\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A131,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C131=\"a\",\nVLOOKUP(A131,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},229222.40000000002,null,"19"]
[{"$f":"'3   Material'!A132","v":1600},{"$f":"'3   Material'!B132","v":"D"},{"$f":"'3   Material'!C132","v":"b"},{"$f":"'3   Material'!D132","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B132=\"P\",0,\nIF(AND(LEFT(D132,2)=\"Mg\",B132=\"A\",C132=\"a\"),(1+L132)*VLOOKUP($A132,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A132,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B132=\"P\",0,\nIF(AND(OR(C132=\"b\",C132=\"d\"),OR('4   Earthwork'!$B132=\"C\",'4   Earthwork'!$B132=\"D\",'4   Earthwork'!$B132=\"A\",'4   Earthwork'!$B132=\"E\",'4   Earthwork'!$B132=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B132=\"P\",0,\nIF(OR(C132=\"b\",C132=\"d\"),\nM132/(1+L132),\nIF(OR(LEFT(D132,2)=\"Rp\",LEFT(D132,2)=\"Mg\"),0,\nVLOOKUP(A132,Quantities[],Quantities!$F$2)+VLOOKUP(A132,Quantities[],Quantities!$AB$2))))","v":241999.99999999997},{"$f":"IF(B132=\"P\",\"-\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A132,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C132=\"a\",\nVLOOKUP(A132,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},261360,null,"16"]
[{"$f":"'3   Material'!A133","v":1700},{"$f":"'3   Material'!B133","v":"D"},{"$f":"'3   Material'!C133","v":"b"},{"$f":"'3   Material'!D133","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B133=\"P\",0,\nIF(AND(LEFT(D133,2)=\"Mg\",B133=\"A\",C133=\"a\"),(1+L133)*VLOOKUP($A133,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A133,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B133=\"P\",0,\nIF(AND(OR(C133=\"b\",C133=\"d\"),OR('4   Earthwork'!$B133=\"C\",'4   Earthwork'!$B133=\"D\",'4   Earthwork'!$B133=\"A\",'4   Earthwork'!$B133=\"E\",'4   Earthwork'!$B133=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B133=\"P\",0,\nIF(OR(C133=\"b\",C133=\"d\"),\nM133/(1+L133),\nIF(OR(LEFT(D133,2)=\"Rp\",LEFT(D133,2)=\"Mg\"),0,\nVLOOKUP(A133,Quantities[],Quantities!$F$2)+VLOOKUP(A133,Quantities[],Quantities!$AB$2))))","v":295777.77777777775},{"$f":"IF(B133=\"P\",\"-\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A133,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C133=\"a\",\nVLOOKUP(A133,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},319440,null,"17"]
[{"$f":"'3   Material'!A134","v":2701},{"$f":"'3   Material'!B134","v":"D"},{"$f":"'3   Material'!C134","v":"b"},{"$f":"'3   Material'!D134","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B134=\"P\",0,\nIF(AND(LEFT(D134,2)=\"Mg\",B134=\"A\",C134=\"a\"),(1+L134)*VLOOKUP($A134,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A134,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B134=\"P\",0,\nIF(AND(OR(C134=\"b\",C134=\"d\"),OR('4   Earthwork'!$B134=\"C\",'4   Earthwork'!$B134=\"D\",'4   Earthwork'!$B134=\"A\",'4   Earthwork'!$B134=\"E\",'4   Earthwork'!$B134=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B134=\"P\",0,\nIF(OR(C134=\"b\",C134=\"d\"),\nM134/(1+L134),\nIF(OR(LEFT(D134,2)=\"Rp\",LEFT(D134,2)=\"Mg\"),0,\nVLOOKUP(A134,Quantities[],Quantities!$F$2)+VLOOKUP(A134,Quantities[],Quantities!$AB$2))))","v":95141.851851851839},{"$f":"IF(B134=\"P\",\"-\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A134,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C134=\"a\",\nVLOOKUP(A134,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102753.2,null,"27"]
[{"$f":"'3   Material'!A135","v":3300},{"$f":"'3   Material'!B135","v":"D"},{"$f":"'3   Material'!C135","v":"b"},{"$f":"'3   Material'!D135","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B135=\"P\",0,\nIF(AND(LEFT(D135,2)=\"Mg\",B135=\"A\",C135=\"a\"),(1+L135)*VLOOKUP($A135,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A135,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B135=\"P\",0,\nIF(AND(OR(C135=\"b\",C135=\"d\"),OR('4   Earthwork'!$B135=\"C\",'4   Earthwork'!$B135=\"D\",'4   Earthwork'!$B135=\"A\",'4   Earthwork'!$B135=\"E\",'4   Earthwork'!$B135=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B135=\"P\",0,\nIF(OR(C135=\"b\",C135=\"d\"),\nM135/(1+L135),\nIF(OR(LEFT(D135,2)=\"Rp\",LEFT(D135,2)=\"Mg\"),0,\nVLOOKUP(A135,Quantities[],Quantities!$F$2)+VLOOKUP(A135,Quantities[],Quantities!$AB$2))))","v":896296.29629629629},{"$f":"IF(B135=\"P\",\"-\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A135,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C135=\"a\",\nVLOOKUP(A135,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},968000,null,"33"]
[{"$f":"'3   Material'!A136","v":2000},{"$f":"'3   Material'!B136","v":"D"},{"$f":"'3   Material'!C136","v":"b"},{"$f":"'3   Material'!D136","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B136=\"P\",0,\nIF(AND(LEFT(D136,2)=\"Mg\",B136=\"A\",C136=\"a\"),(1+L136)*VLOOKUP($A136,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A136,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B136=\"P\",0,\nIF(AND(OR(C136=\"b\",C136=\"d\"),OR('4   Earthwork'!$B136=\"C\",'4   Earthwork'!$B136=\"D\",'4   Earthwork'!$B136=\"A\",'4   Earthwork'!$B136=\"E\",'4   Earthwork'!$B136=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B136=\"P\",0,\nIF(OR(C136=\"b\",C136=\"d\"),\nM136/(1+L136),\nIF(OR(LEFT(D136,2)=\"Rp\",LEFT(D136,2)=\"Mg\"),0,\nVLOOKUP(A136,Quantities[],Quantities!$F$2)+VLOOKUP(A136,Quantities[],Quantities!$AB$2))))","v":192703.70370370368},{"$f":"IF(B136=\"P\",\"-\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A136,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C136=\"a\",\nVLOOKUP(A136,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},208120,null,"20"]
[{"$f":"'3   Material'!A137","v":2100},{"$f":"'3   Material'!B137","v":"D"},{"$f":"'3   Material'!C137","v":"b"},{"$f":"'3   Material'!D137","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B137=\"P\",0,\nIF(AND(LEFT(D137,2)=\"Mg\",B137=\"A\",C137=\"a\"),(1+L137)*VLOOKUP($A137,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A137,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B137=\"P\",0,\nIF(AND(OR(C137=\"b\",C137=\"d\"),OR('4   Earthwork'!$B137=\"C\",'4   Earthwork'!$B137=\"D\",'4   Earthwork'!$B137=\"A\",'4   Earthwork'!$B137=\"E\",'4   Earthwork'!$B137=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B137=\"P\",0,\nIF(OR(C137=\"b\",C137=\"d\"),\nM137/(1+L137),\nIF(OR(LEFT(D137,2)=\"Rp\",LEFT(D137,2)=\"Mg\"),0,\nVLOOKUP(A137,Quantities[],Quantities!$F$2)+VLOOKUP(A137,Quantities[],Quantities!$AB$2))))","v":95156.790123456798},{"$f":"IF(B137=\"P\",\"-\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A137,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C137=\"a\",\nVLOOKUP(A137,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},102769.33333333334,null,"21"]
[{"$f":"'3   Material'!A138","v":2600},{"$f":"'3   Material'!B138","v":"D"},{"$f":"'3   Material'!C138","v":"b"},{"$f":"'3   Material'!D138","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B138=\"P\",0,\nIF(AND(LEFT(D138,2)=\"Mg\",B138=\"A\",C138=\"a\"),(1+L138)*VLOOKUP($A138,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A138,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B138=\"P\",0,\nIF(AND(OR(C138=\"b\",C138=\"d\"),OR('4   Earthwork'!$B138=\"C\",'4   Earthwork'!$B138=\"D\",'4   Earthwork'!$B138=\"A\",'4   Earthwork'!$B138=\"E\",'4   Earthwork'!$B138=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":9.6808520216912068},{"$f":"IF(B138=\"P\",0,\nIF(OR(C138=\"b\",C138=\"d\"),\nM138/(1+L138),\nIF(OR(LEFT(D138,2)=\"Rp\",LEFT(D138,2)=\"Mg\"),0,\nVLOOKUP(A138,Quantities[],Quantities!$F$2)+VLOOKUP(A138,Quantities[],Quantities!$AB$2))))","v":8922.9999999999982},{"$f":"IF(B138=\"P\",\"-\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A138,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C138=\"a\",\nVLOOKUP(A138,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},9636.8399999999983,null,"26"]
[{"$f":"'3   Material'!A139","v":2900},{"$f":"'3   Material'!B139","v":"D"},{"$f":"'3   Material'!C139","v":"b"},{"$f":"'3   Material'!D139","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B139=\"P\",0,\nIF(AND(LEFT(D139,2)=\"Mg\",B139=\"A\",C139=\"a\"),(1+L139)*VLOOKUP($A139,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A139,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B139=\"P\",0,\nIF(AND(OR(C139=\"b\",C139=\"d\"),OR('4   Earthwork'!$B139=\"C\",'4   Earthwork'!$B139=\"D\",'4   Earthwork'!$B139=\"A\",'4   Earthwork'!$B139=\"E\",'4   Earthwork'!$B139=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":48.198347107438018},{"$f":"IF(B139=\"P\",0,\nIF(OR(C139=\"b\",C139=\"d\"),\nM139/(1+L139),\nIF(OR(LEFT(D139,2)=\"Rp\",LEFT(D139,2)=\"Mg\"),0,\nVLOOKUP(A139,Quantities[],Quantities!$F$2)+VLOOKUP(A139,Quantities[],Quantities!$AB$2))))","v":42000.000000000007},{"$f":"IF(B139=\"P\",\"-\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A139,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C139=\"a\",\nVLOOKUP(A139,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},45360.000000000007,null,"29"]
[{"$f":"'3   Material'!A140","v":1000},{"$f":"'3   Material'!B140","v":"A"},{"$f":"'3   Material'!C140","v":"d"},{"$f":"'3   Material'!D140","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B140=\"P\",0,\nIF(AND(LEFT(D140,2)=\"Mg\",B140=\"A\",C140=\"a\"),(1+L140)*VLOOKUP($A140,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A140,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B140=\"P\",0,\nIF(AND(OR(C140=\"b\",C140=\"d\"),OR('4   Earthwork'!$B140=\"C\",'4   Earthwork'!$B140=\"D\",'4   Earthwork'!$B140=\"A\",'4   Earthwork'!$B140=\"E\",'4   Earthwork'!$B140=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B140=\"P\",0,\nIF(OR(C140=\"b\",C140=\"d\"),\nM140/(1+L140),\nIF(OR(LEFT(D140,2)=\"Rp\",LEFT(D140,2)=\"Mg\"),0,\nVLOOKUP(A140,Quantities[],Quantities!$F$2)+VLOOKUP(A140,Quantities[],Quantities!$AB$2))))","v":1321320},{"$f":"IF(B140=\"P\",\"-\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A140,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C140=\"a\",\nVLOOKUP(A140,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1321320,null,"10"]
[{"$f":"'3   Material'!A141","v":1100},{"$f":"'3   Material'!B141","v":"A"},{"$f":"'3   Material'!C141","v":"d"},{"$f":"'3   Material'!D141","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B141=\"P\",0,\nIF(AND(LEFT(D141,2)=\"Mg\",B141=\"A\",C141=\"a\"),(1+L141)*VLOOKUP($A141,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A141,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B141=\"P\",0,\nIF(AND(OR(C141=\"b\",C141=\"d\"),OR('4   Earthwork'!$B141=\"C\",'4   Earthwork'!$B141=\"D\",'4   Earthwork'!$B141=\"A\",'4   Earthwork'!$B141=\"E\",'4   Earthwork'!$B141=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B141=\"P\",0,\nIF(OR(C141=\"b\",C141=\"d\"),\nM141/(1+L141),\nIF(OR(LEFT(D141,2)=\"Rp\",LEFT(D141,2)=\"Mg\"),0,\nVLOOKUP(A141,Quantities[],Quantities!$F$2)+VLOOKUP(A141,Quantities[],Quantities!$AB$2))))","v":82299.989200000011},{"$f":"IF(B141=\"P\",\"-\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A141,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C141=\"a\",\nVLOOKUP(A141,Quantities[],Quantities!$V$2,0),\n0)))","v":0},82299.989200000011,null,"11"]
[{"$f":"'3   Material'!A142","v":1200},{"$f":"'3   Material'!B142","v":"A"},{"$f":"'3   Material'!C142","v":"d"},{"$f":"'3   Material'!D142","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B142=\"P\",0,\nIF(AND(LEFT(D142,2)=\"Mg\",B142=\"A\",C142=\"a\"),(1+L142)*VLOOKUP($A142,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A142,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B142=\"P\",0,\nIF(AND(OR(C142=\"b\",C142=\"d\"),OR('4   Earthwork'!$B142=\"C\",'4   Earthwork'!$B142=\"D\",'4   Earthwork'!$B142=\"A\",'4   Earthwork'!$B142=\"E\",'4   Earthwork'!$B142=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B142=\"P\",0,\nIF(OR(C142=\"b\",C142=\"d\"),\nM142/(1+L142),\nIF(OR(LEFT(D142,2)=\"Rp\",LEFT(D142,2)=\"Mg\"),0,\nVLOOKUP(A142,Quantities[],Quantities!$F$2)+VLOOKUP(A142,Quantities[],Quantities!$AB$2))))","v":2357039.8279999997},{"$f":"IF(B142=\"P\",\"-\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A142,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C142=\"a\",\nVLOOKUP(A142,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2357039.8279999997,null,"12"]
[{"$f":"'3   Material'!A143","v":1300},{"$f":"'3   Material'!B143","v":"A"},{"$f":"'3   Material'!C143","v":"d"},{"$f":"'3   Material'!D143","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B143=\"P\",0,\nIF(AND(LEFT(D143,2)=\"Mg\",B143=\"A\",C143=\"a\"),(1+L143)*VLOOKUP($A143,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A143,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B143=\"P\",0,\nIF(AND(OR(C143=\"b\",C143=\"d\"),OR('4   Earthwork'!$B143=\"C\",'4   Earthwork'!$B143=\"D\",'4   Earthwork'!$B143=\"A\",'4   Earthwork'!$B143=\"E\",'4   Earthwork'!$B143=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B143=\"P\",0,\nIF(OR(C143=\"b\",C143=\"d\"),\nM143/(1+L143),\nIF(OR(LEFT(D143,2)=\"Rp\",LEFT(D143,2)=\"Mg\"),0,\nVLOOKUP(A143,Quantities[],Quantities!$F$2)+VLOOKUP(A143,Quantities[],Quantities!$AB$2))))","v":2202200},{"$f":"IF(B143=\"P\",\"-\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A143,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C143=\"a\",\nVLOOKUP(A143,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2202200,null,"13"]
[{"$f":"'3   Material'!A144","v":1500},{"$f":"'3   Material'!B144","v":"A"},{"$f":"'3   Material'!C144","v":"d"},{"$f":"'3   Material'!D144","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B144=\"P\",0,\nIF(AND(LEFT(D144,2)=\"Mg\",B144=\"A\",C144=\"a\"),(1+L144)*VLOOKUP($A144,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A144,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B144=\"P\",0,\nIF(AND(OR(C144=\"b\",C144=\"d\"),OR('4   Earthwork'!$B144=\"C\",'4   Earthwork'!$B144=\"D\",'4   Earthwork'!$B144=\"A\",'4   Earthwork'!$B144=\"E\",'4   Earthwork'!$B144=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B144=\"P\",0,\nIF(OR(C144=\"b\",C144=\"d\"),\nM144/(1+L144),\nIF(OR(LEFT(D144,2)=\"Rp\",LEFT(D144,2)=\"Mg\"),0,\nVLOOKUP(A144,Quantities[],Quantities!$F$2)+VLOOKUP(A144,Quantities[],Quantities!$AB$2))))","v":1795640},{"$f":"IF(B144=\"P\",\"-\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A144,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C144=\"a\",\nVLOOKUP(A144,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1795640,null,"15"]
[{"$f":"'3   Material'!A145","v":2200},{"$f":"'3   Material'!B145","v":"A"},{"$f":"'3   Material'!C145","v":"d"},{"$f":"'3   Material'!D145","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B145=\"P\",0,\nIF(AND(LEFT(D145,2)=\"Mg\",B145=\"A\",C145=\"a\"),(1+L145)*VLOOKUP($A145,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A145,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B145=\"P\",0,\nIF(AND(OR(C145=\"b\",C145=\"d\"),OR('4   Earthwork'!$B145=\"C\",'4   Earthwork'!$B145=\"D\",'4   Earthwork'!$B145=\"A\",'4   Earthwork'!$B145=\"E\",'4   Earthwork'!$B145=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B145=\"P\",0,\nIF(OR(C145=\"b\",C145=\"d\"),\nM145/(1+L145),\nIF(OR(LEFT(D145,2)=\"Rp\",LEFT(D145,2)=\"Mg\"),0,\nVLOOKUP(A145,Quantities[],Quantities!$F$2)+VLOOKUP(A145,Quantities[],Quantities!$AB$2))))","v":556600},{"$f":"IF(B145=\"P\",\"-\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A145,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C145=\"a\",\nVLOOKUP(A145,Quantities[],Quantities!$V$2,0),\n0)))","v":0},556600,null,"22"]
[{"$f":"'3   Material'!A146","v":2300},{"$f":"'3   Material'!B146","v":"A"},{"$f":"'3   Material'!C146","v":"d"},{"$f":"'3   Material'!D146","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B146=\"P\",0,\nIF(AND(LEFT(D146,2)=\"Mg\",B146=\"A\",C146=\"a\"),(1+L146)*VLOOKUP($A146,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A146,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B146=\"P\",0,\nIF(AND(OR(C146=\"b\",C146=\"d\"),OR('4   Earthwork'!$B146=\"C\",'4   Earthwork'!$B146=\"D\",'4   Earthwork'!$B146=\"A\",'4   Earthwork'!$B146=\"E\",'4   Earthwork'!$B146=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B146=\"P\",0,\nIF(OR(C146=\"b\",C146=\"d\"),\nM146/(1+L146),\nIF(OR(LEFT(D146,2)=\"Rp\",LEFT(D146,2)=\"Mg\"),0,\nVLOOKUP(A146,Quantities[],Quantities!$F$2)+VLOOKUP(A146,Quantities[],Quantities!$AB$2))))","v":314600},{"$f":"IF(B146=\"P\",\"-\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A146,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C146=\"a\",\nVLOOKUP(A146,Quantities[],Quantities!$V$2,0),\n0)))","v":0},314600,null,"23"]
[{"$f":"'3   Material'!A147","v":1400},{"$f":"'3   Material'!B147","v":"A"},{"$f":"'3   Material'!C147","v":"d"},{"$f":"'3   Material'!D147","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B147=\"P\",0,\nIF(AND(LEFT(D147,2)=\"Mg\",B147=\"A\",C147=\"a\"),(1+L147)*VLOOKUP($A147,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A147,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B147=\"P\",0,\nIF(AND(OR(C147=\"b\",C147=\"d\"),OR('4   Earthwork'!$B147=\"C\",'4   Earthwork'!$B147=\"D\",'4   Earthwork'!$B147=\"A\",'4   Earthwork'!$B147=\"E\",'4   Earthwork'!$B147=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B147=\"P\",0,\nIF(OR(C147=\"b\",C147=\"d\"),\nM147/(1+L147),\nIF(OR(LEFT(D147,2)=\"Rp\",LEFT(D147,2)=\"Mg\"),0,\nVLOOKUP(A147,Quantities[],Quantities!$F$2)+VLOOKUP(A147,Quantities[],Quantities!$AB$2))))","v":885720},{"$f":"IF(B147=\"P\",\"-\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A147,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C147=\"a\",\nVLOOKUP(A147,Quantities[],Quantities!$V$2,0),\n0)))","v":0},885720,null,"14"]
[{"$f":"'3   Material'!A148","v":1800},{"$f":"'3   Material'!B148","v":"A"},{"$f":"'3   Material'!C148","v":"d"},{"$f":"'3   Material'!D148","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B148=\"P\",0,\nIF(AND(LEFT(D148,2)=\"Mg\",B148=\"A\",C148=\"a\"),(1+L148)*VLOOKUP($A148,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A148,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B148=\"P\",0,\nIF(AND(OR(C148=\"b\",C148=\"d\"),OR('4   Earthwork'!$B148=\"C\",'4   Earthwork'!$B148=\"D\",'4   Earthwork'!$B148=\"A\",'4   Earthwork'!$B148=\"E\",'4   Earthwork'!$B148=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B148=\"P\",0,\nIF(OR(C148=\"b\",C148=\"d\"),\nM148/(1+L148),\nIF(OR(LEFT(D148,2)=\"Rp\",LEFT(D148,2)=\"Mg\"),0,\nVLOOKUP(A148,Quantities[],Quantities!$F$2)+VLOOKUP(A148,Quantities[],Quantities!$AB$2))))","v":1815000},{"$f":"IF(B148=\"P\",\"-\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A148,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C148=\"a\",\nVLOOKUP(A148,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1815000,null,"18"]
[{"$f":"'3   Material'!A149","v":1900},{"$f":"'3   Material'!B149","v":"A"},{"$f":"'3   Material'!C149","v":"d"},{"$f":"'3   Material'!D149","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B149=\"P\",0,\nIF(AND(LEFT(D149,2)=\"Mg\",B149=\"A\",C149=\"a\"),(1+L149)*VLOOKUP($A149,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A149,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B149=\"P\",0,\nIF(AND(OR(C149=\"b\",C149=\"d\"),OR('4   Earthwork'!$B149=\"C\",'4   Earthwork'!$B149=\"D\",'4   Earthwork'!$B149=\"A\",'4   Earthwork'!$B149=\"E\",'4   Earthwork'!$B149=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B149=\"P\",0,\nIF(OR(C149=\"b\",C149=\"d\"),\nM149/(1+L149),\nIF(OR(LEFT(D149,2)=\"Rp\",LEFT(D149,2)=\"Mg\"),0,\nVLOOKUP(A149,Quantities[],Quantities!$F$2)+VLOOKUP(A149,Quantities[],Quantities!$AB$2))))","v":229222.40000000002},{"$f":"IF(B149=\"P\",\"-\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A149,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C149=\"a\",\nVLOOKUP(A149,Quantities[],Quantities!$V$2,0),\n0)))","v":0},229222.40000000002,null,"19"]
[{"$f":"'3   Material'!A150","v":1600},{"$f":"'3   Material'!B150","v":"A"},{"$f":"'3   Material'!C150","v":"d"},{"$f":"'3   Material'!D150","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B150=\"P\",0,\nIF(AND(LEFT(D150,2)=\"Mg\",B150=\"A\",C150=\"a\"),(1+L150)*VLOOKUP($A150,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A150,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B150=\"P\",0,\nIF(AND(OR(C150=\"b\",C150=\"d\"),OR('4   Earthwork'!$B150=\"C\",'4   Earthwork'!$B150=\"D\",'4   Earthwork'!$B150=\"A\",'4   Earthwork'!$B150=\"E\",'4   Earthwork'!$B150=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B150=\"P\",0,\nIF(OR(C150=\"b\",C150=\"d\"),\nM150/(1+L150),\nIF(OR(LEFT(D150,2)=\"Rp\",LEFT(D150,2)=\"Mg\"),0,\nVLOOKUP(A150,Quantities[],Quantities!$F$2)+VLOOKUP(A150,Quantities[],Quantities!$AB$2))))","v":261360},{"$f":"IF(B150=\"P\",\"-\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A150,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C150=\"a\",\nVLOOKUP(A150,Quantities[],Quantities!$V$2,0),\n0)))","v":0},261360,null,"16"]
[{"$f":"'3   Material'!A151","v":1700},{"$f":"'3   Material'!B151","v":"A"},{"$f":"'3   Material'!C151","v":"d"},{"$f":"'3   Material'!D151","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B151=\"P\",0,\nIF(AND(LEFT(D151,2)=\"Mg\",B151=\"A\",C151=\"a\"),(1+L151)*VLOOKUP($A151,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A151,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B151=\"P\",0,\nIF(AND(OR(C151=\"b\",C151=\"d\"),OR('4   Earthwork'!$B151=\"C\",'4   Earthwork'!$B151=\"D\",'4   Earthwork'!$B151=\"A\",'4   Earthwork'!$B151=\"E\",'4   Earthwork'!$B151=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B151=\"P\",0,\nIF(OR(C151=\"b\",C151=\"d\"),\nM151/(1+L151),\nIF(OR(LEFT(D151,2)=\"Rp\",LEFT(D151,2)=\"Mg\"),0,\nVLOOKUP(A151,Quantities[],Quantities!$F$2)+VLOOKUP(A151,Quantities[],Quantities!$AB$2))))","v":319440},{"$f":"IF(B151=\"P\",\"-\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A151,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C151=\"a\",\nVLOOKUP(A151,Quantities[],Quantities!$V$2,0),\n0)))","v":0},319440,null,"17"]
[{"$f":"'3   Material'!A152","v":2701},{"$f":"'3   Material'!B152","v":"A"},{"$f":"'3   Material'!C152","v":"d"},{"$f":"'3   Material'!D152","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B152=\"P\",0,\nIF(AND(LEFT(D152,2)=\"Mg\",B152=\"A\",C152=\"a\"),(1+L152)*VLOOKUP($A152,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A152,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B152=\"P\",0,\nIF(AND(OR(C152=\"b\",C152=\"d\"),OR('4   Earthwork'!$B152=\"C\",'4   Earthwork'!$B152=\"D\",'4   Earthwork'!$B152=\"A\",'4   Earthwork'!$B152=\"E\",'4   Earthwork'!$B152=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B152=\"P\",0,\nIF(OR(C152=\"b\",C152=\"d\"),\nM152/(1+L152),\nIF(OR(LEFT(D152,2)=\"Rp\",LEFT(D152,2)=\"Mg\"),0,\nVLOOKUP(A152,Quantities[],Quantities!$F$2)+VLOOKUP(A152,Quantities[],Quantities!$AB$2))))","v":102753.2},{"$f":"IF(B152=\"P\",\"-\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A152,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C152=\"a\",\nVLOOKUP(A152,Quantities[],Quantities!$V$2,0),\n0)))","v":0},102753.2,null,"27"]
[{"$f":"'3   Material'!A153","v":3300},{"$f":"'3   Material'!B153","v":"A"},{"$f":"'3   Material'!C153","v":"d"},{"$f":"'3   Material'!D153","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B153=\"P\",0,\nIF(AND(LEFT(D153,2)=\"Mg\",B153=\"A\",C153=\"a\"),(1+L153)*VLOOKUP($A153,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A153,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B153=\"P\",0,\nIF(AND(OR(C153=\"b\",C153=\"d\"),OR('4   Earthwork'!$B153=\"C\",'4   Earthwork'!$B153=\"D\",'4   Earthwork'!$B153=\"A\",'4   Earthwork'!$B153=\"E\",'4   Earthwork'!$B153=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":36},{"$f":"IF(B153=\"P\",0,\nIF(OR(C153=\"b\",C153=\"d\"),\nM153/(1+L153),\nIF(OR(LEFT(D153,2)=\"Rp\",LEFT(D153,2)=\"Mg\"),0,\nVLOOKUP(A153,Quantities[],Quantities!$F$2)+VLOOKUP(A153,Quantities[],Quantities!$AB$2))))","v":968000},{"$f":"IF(B153=\"P\",\"-\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A153,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C153=\"a\",\nVLOOKUP(A153,Quantities[],Quantities!$V$2,0),\n0)))","v":0},968000,null,"33"]
[{"$f":"'3   Material'!A154","v":2000},{"$f":"'3   Material'!B154","v":"A"},{"$f":"'3   Material'!C154","v":"d"},{"$f":"'3   Material'!D154","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B154=\"P\",0,\nIF(AND(LEFT(D154,2)=\"Mg\",B154=\"A\",C154=\"a\"),(1+L154)*VLOOKUP($A154,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A154,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B154=\"P\",0,\nIF(AND(OR(C154=\"b\",C154=\"d\"),OR('4   Earthwork'!$B154=\"C\",'4   Earthwork'!$B154=\"D\",'4   Earthwork'!$B154=\"A\",'4   Earthwork'!$B154=\"E\",'4   Earthwork'!$B154=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B154=\"P\",0,\nIF(OR(C154=\"b\",C154=\"d\"),\nM154/(1+L154),\nIF(OR(LEFT(D154,2)=\"Rp\",LEFT(D154,2)=\"Mg\"),0,\nVLOOKUP(A154,Quantities[],Quantities!$F$2)+VLOOKUP(A154,Quantities[],Quantities!$AB$2))))","v":208120},{"$f":"IF(B154=\"P\",\"-\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A154,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C154=\"a\",\nVLOOKUP(A154,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B154=\"P\",0,\nIF(AND(OR(C154=\"b\",C154=\"d\"),NOT($B154=\"E\")),\nI154*J154*43560/(12*27),\nIF(OR(LEFT(D154,2)=\"Rp\",LEFT(D154,2)=\"Mg\"),0,\nK154*(1+L154))))","v":208120},null,{"$f":"LEFT(TEXT(A154,\"0\"),2)","v":"20"}]
[{"$f":"'3   Material'!A155","v":2100},{"$f":"'3   Material'!B155","v":"A"},{"$f":"'3   Material'!C155","v":"d"},{"$f":"'3   Material'!D155","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B155=\"P\",0,\nIF(AND(LEFT(D155,2)=\"Mg\",B155=\"A\",C155=\"a\"),(1+L155)*VLOOKUP($A155,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A155,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B155=\"P\",0,\nIF(AND(OR(C155=\"b\",C155=\"d\"),OR('4   Earthwork'!$B155=\"C\",'4   Earthwork'!$B155=\"D\",'4   Earthwork'!$B155=\"A\",'4   Earthwork'!$B155=\"E\",'4   Earthwork'!$B155=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B155=\"P\",0,\nIF(OR(C155=\"b\",C155=\"d\"),\nM155/(1+L155),\nIF(OR(LEFT(D155,2)=\"Rp\",LEFT(D155,2)=\"Mg\"),0,\nVLOOKUP(A155,Quantities[],Quantities!$F$2)+VLOOKUP(A155,Quantities[],Quantities!$AB$2))))","v":102769.33333333334},{"$f":"IF(B155=\"P\",\"-\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A155,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C155=\"a\",\nVLOOKUP(A155,Quantities[],Quantities!$V$2,0),\n0)))","v":0},102769.33333333334,null,"21"]
[{"$f":"'3   Material'!A156","v":2600},{"$f":"'3   Material'!B156","v":"A"},{"$f":"'3   Material'!C156","v":"d"},{"$f":"'3   Material'!D156","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B156=\"P\",0,\nIF(AND(LEFT(D156,2)=\"Mg\",B156=\"A\",C156=\"a\"),(1+L156)*VLOOKUP($A156,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A156,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B156=\"P\",0,\nIF(AND(OR(C156=\"b\",C156=\"d\"),OR('4   Earthwork'!$B156=\"C\",'4   Earthwork'!$B156=\"D\",'4   Earthwork'!$B156=\"A\",'4   Earthwork'!$B156=\"E\",'4   Earthwork'!$B156=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":9.6808520216912068},{"$f":"IF(B156=\"P\",0,\nIF(OR(C156=\"b\",C156=\"d\"),\nM156/(1+L156),\nIF(OR(LEFT(D156,2)=\"Rp\",LEFT(D156,2)=\"Mg\"),0,\nVLOOKUP(A156,Quantities[],Quantities!$F$2)+VLOOKUP(A156,Quantities[],Quantities!$AB$2))))","v":9636.8399999999983},{"$f":"IF(B156=\"P\",\"-\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A156,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C156=\"a\",\nVLOOKUP(A156,Quantities[],Quantities!$V$2,0),\n0)))","v":0},9636.8399999999983,null,"26"]
[{"$f":"'3   Material'!A157","v":2900},{"$f":"'3   Material'!B157","v":"A"},{"$f":"'3   Material'!C157","v":"d"},{"$f":"'3   Material'!D157","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B157=\"P\",0,\nIF(AND(LEFT(D157,2)=\"Mg\",B157=\"A\",C157=\"a\"),(1+L157)*VLOOKUP($A157,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A157,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B157=\"P\",0,\nIF(AND(OR(C157=\"b\",C157=\"d\"),OR('4   Earthwork'!$B157=\"C\",'4   Earthwork'!$B157=\"D\",'4   Earthwork'!$B157=\"A\",'4   Earthwork'!$B157=\"E\",'4   Earthwork'!$B157=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":48.198347107438018},{"$f":"IF(B157=\"P\",0,\nIF(OR(C157=\"b\",C157=\"d\"),\nM157/(1+L157),\nIF(OR(LEFT(D157,2)=\"Rp\",LEFT(D157,2)=\"Mg\"),0,\nVLOOKUP(A157,Quantities[],Quantities!$F$2)+VLOOKUP(A157,Quantities[],Quantities!$AB$2))))","v":45360.000000000007},{"$f":"IF(B157=\"P\",\"-\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A157,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C157=\"a\",\nVLOOKUP(A157,Quantities[],Quantities!$V$2,0),\n0)))","v":0},45360.000000000007,null,"29"]
[{"$f":"'3   Material'!A158","v":1000},{"$f":"'3   Material'!B158","v":"J"},{"$f":"'3   Material'!C158","v":"e"},{"$f":"'3   Material'!D158","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B158=\"P\",0,\nIF(AND(LEFT(D158,2)=\"Mg\",B158=\"A\",C158=\"a\"),(1+L158)*VLOOKUP($A158,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A158,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B158=\"P\",0,\nIF(AND(OR(C158=\"b\",C158=\"d\"),OR('4   Earthwork'!$B158=\"C\",'4   Earthwork'!$B158=\"D\",'4   Earthwork'!$B158=\"A\",'4   Earthwork'!$B158=\"E\",'4   Earthwork'!$B158=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B158=\"P\",0,\nIF(OR(C158=\"b\",C158=\"d\"),\nM158/(1+L158),\nIF(OR(LEFT(D158,2)=\"Rp\",LEFT(D158,2)=\"Mg\"),0,\nVLOOKUP(A158,Quantities[],Quantities!$F$2)+VLOOKUP(A158,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B158=\"P\",\"-\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A158,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C158=\"a\",\nVLOOKUP(A158,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A159","v":1100},{"$f":"'3   Material'!B159","v":"J"},{"$f":"'3   Material'!C159","v":"e"},{"$f":"'3   Material'!D159","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B159=\"P\",0,\nIF(AND(LEFT(D159,2)=\"Mg\",B159=\"A\",C159=\"a\"),(1+L159)*VLOOKUP($A159,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A159,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B159=\"P\",0,\nIF(AND(OR(C159=\"b\",C159=\"d\"),OR('4   Earthwork'!$B159=\"C\",'4   Earthwork'!$B159=\"D\",'4   Earthwork'!$B159=\"A\",'4   Earthwork'!$B159=\"E\",'4   Earthwork'!$B159=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B159=\"P\",0,\nIF(OR(C159=\"b\",C159=\"d\"),\nM159/(1+L159),\nIF(OR(LEFT(D159,2)=\"Rp\",LEFT(D159,2)=\"Mg\"),0,\nVLOOKUP(A159,Quantities[],Quantities!$F$2)+VLOOKUP(A159,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B159=\"P\",\"-\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A159,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C159=\"a\",\nVLOOKUP(A159,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A160","v":1200},{"$f":"'3   Material'!B160","v":"J"},{"$f":"'3   Material'!C160","v":"e"},{"$f":"'3   Material'!D160","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B160=\"P\",0,\nIF(AND(LEFT(D160,2)=\"Mg\",B160=\"A\",C160=\"a\"),(1+L160)*VLOOKUP($A160,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A160,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B160=\"P\",0,\nIF(AND(OR(C160=\"b\",C160=\"d\"),OR('4   Earthwork'!$B160=\"C\",'4   Earthwork'!$B160=\"D\",'4   Earthwork'!$B160=\"A\",'4   Earthwork'!$B160=\"E\",'4   Earthwork'!$B160=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B160=\"P\",0,\nIF(OR(C160=\"b\",C160=\"d\"),\nM160/(1+L160),\nIF(OR(LEFT(D160,2)=\"Rp\",LEFT(D160,2)=\"Mg\"),0,\nVLOOKUP(A160,Quantities[],Quantities!$F$2)+VLOOKUP(A160,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B160=\"P\",\"-\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A160,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C160=\"a\",\nVLOOKUP(A160,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A161","v":1300},{"$f":"'3   Material'!B161","v":"J"},{"$f":"'3   Material'!C161","v":"e"},{"$f":"'3   Material'!D161","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B161=\"P\",0,\nIF(AND(LEFT(D161,2)=\"Mg\",B161=\"A\",C161=\"a\"),(1+L161)*VLOOKUP($A161,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A161,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B161=\"P\",0,\nIF(AND(OR(C161=\"b\",C161=\"d\"),OR('4   Earthwork'!$B161=\"C\",'4   Earthwork'!$B161=\"D\",'4   Earthwork'!$B161=\"A\",'4   Earthwork'!$B161=\"E\",'4   Earthwork'!$B161=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B161=\"P\",0,\nIF(OR(C161=\"b\",C161=\"d\"),\nM161/(1+L161),\nIF(OR(LEFT(D161,2)=\"Rp\",LEFT(D161,2)=\"Mg\"),0,\nVLOOKUP(A161,Quantities[],Quantities!$F$2)+VLOOKUP(A161,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B161=\"P\",\"-\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A161,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C161=\"a\",\nVLOOKUP(A161,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A162","v":1500},{"$f":"'3   Material'!B162","v":"J"},{"$f":"'3   Material'!C162","v":"e"},{"$f":"'3   Material'!D162","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B162=\"P\",0,\nIF(AND(LEFT(D162,2)=\"Mg\",B162=\"A\",C162=\"a\"),(1+L162)*VLOOKUP($A162,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A162,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B162=\"P\",0,\nIF(AND(OR(C162=\"b\",C162=\"d\"),OR('4   Earthwork'!$B162=\"C\",'4   Earthwork'!$B162=\"D\",'4   Earthwork'!$B162=\"A\",'4   Earthwork'!$B162=\"E\",'4   Earthwork'!$B162=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B162=\"P\",0,\nIF(OR(C162=\"b\",C162=\"d\"),\nM162/(1+L162),\nIF(OR(LEFT(D162,2)=\"Rp\",LEFT(D162,2)=\"Mg\"),0,\nVLOOKUP(A162,Quantities[],Quantities!$F$2)+VLOOKUP(A162,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B162=\"P\",\"-\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A162,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C162=\"a\",\nVLOOKUP(A162,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A163","v":2200},{"$f":"'3   Material'!B163","v":"J"},{"$f":"'3   Material'!C163","v":"e"},{"$f":"'3   Material'!D163","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B163=\"P\",0,\nIF(AND(LEFT(D163,2)=\"Mg\",B163=\"A\",C163=\"a\"),(1+L163)*VLOOKUP($A163,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A163,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B163=\"P\",0,\nIF(AND(OR(C163=\"b\",C163=\"d\"),OR('4   Earthwork'!$B163=\"C\",'4   Earthwork'!$B163=\"D\",'4   Earthwork'!$B163=\"A\",'4   Earthwork'!$B163=\"E\",'4   Earthwork'!$B163=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B163=\"P\",0,\nIF(OR(C163=\"b\",C163=\"d\"),\nM163/(1+L163),\nIF(OR(LEFT(D163,2)=\"Rp\",LEFT(D163,2)=\"Mg\"),0,\nVLOOKUP(A163,Quantities[],Quantities!$F$2)+VLOOKUP(A163,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B163=\"P\",\"-\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A163,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C163=\"a\",\nVLOOKUP(A163,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A164","v":2300},{"$f":"'3   Material'!B164","v":"J"},{"$f":"'3   Material'!C164","v":"e"},{"$f":"'3   Material'!D164","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B164=\"P\",0,\nIF(AND(LEFT(D164,2)=\"Mg\",B164=\"A\",C164=\"a\"),(1+L164)*VLOOKUP($A164,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A164,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B164=\"P\",0,\nIF(AND(OR(C164=\"b\",C164=\"d\"),OR('4   Earthwork'!$B164=\"C\",'4   Earthwork'!$B164=\"D\",'4   Earthwork'!$B164=\"A\",'4   Earthwork'!$B164=\"E\",'4   Earthwork'!$B164=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B164=\"P\",0,\nIF(OR(C164=\"b\",C164=\"d\"),\nM164/(1+L164),\nIF(OR(LEFT(D164,2)=\"Rp\",LEFT(D164,2)=\"Mg\"),0,\nVLOOKUP(A164,Quantities[],Quantities!$F$2)+VLOOKUP(A164,Quantities[],Quantities!$AB$2))))","v":485000},{"$f":"IF(B164=\"P\",\"-\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A164,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C164=\"a\",\nVLOOKUP(A164,Quantities[],Quantities!$V$2,0),\n0)))","v":0},485000,null,"23"]
[{"$f":"'3   Material'!A165","v":1400},{"$f":"'3   Material'!B165","v":"J"},{"$f":"'3   Material'!C165","v":"e"},{"$f":"'3   Material'!D165","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B165=\"P\",0,\nIF(AND(LEFT(D165,2)=\"Mg\",B165=\"A\",C165=\"a\"),(1+L165)*VLOOKUP($A165,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A165,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B165=\"P\",0,\nIF(AND(OR(C165=\"b\",C165=\"d\"),OR('4   Earthwork'!$B165=\"C\",'4   Earthwork'!$B165=\"D\",'4   Earthwork'!$B165=\"A\",'4   Earthwork'!$B165=\"E\",'4   Earthwork'!$B165=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B165=\"P\",0,\nIF(OR(C165=\"b\",C165=\"d\"),\nM165/(1+L165),\nIF(OR(LEFT(D165,2)=\"Rp\",LEFT(D165,2)=\"Mg\"),0,\nVLOOKUP(A165,Quantities[],Quantities!$F$2)+VLOOKUP(A165,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B165=\"P\",\"-\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A165,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C165=\"a\",\nVLOOKUP(A165,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A166","v":1800},{"$f":"'3   Material'!B166","v":"J"},{"$f":"'3   Material'!C166","v":"e"},{"$f":"'3   Material'!D166","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B166=\"P\",0,\nIF(AND(LEFT(D166,2)=\"Mg\",B166=\"A\",C166=\"a\"),(1+L166)*VLOOKUP($A166,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A166,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B166=\"P\",0,\nIF(AND(OR(C166=\"b\",C166=\"d\"),OR('4   Earthwork'!$B166=\"C\",'4   Earthwork'!$B166=\"D\",'4   Earthwork'!$B166=\"A\",'4   Earthwork'!$B166=\"E\",'4   Earthwork'!$B166=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B166=\"P\",0,\nIF(OR(C166=\"b\",C166=\"d\"),\nM166/(1+L166),\nIF(OR(LEFT(D166,2)=\"Rp\",LEFT(D166,2)=\"Mg\"),0,\nVLOOKUP(A166,Quantities[],Quantities!$F$2)+VLOOKUP(A166,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B166=\"P\",\"-\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A166,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C166=\"a\",\nVLOOKUP(A166,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A167","v":1900},{"$f":"'3   Material'!B167","v":"J"},{"$f":"'3   Material'!C167","v":"e"},{"$f":"'3   Material'!D167","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B167=\"P\",0,\nIF(AND(LEFT(D167,2)=\"Mg\",B167=\"A\",C167=\"a\"),(1+L167)*VLOOKUP($A167,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A167,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B167=\"P\",0,\nIF(AND(OR(C167=\"b\",C167=\"d\"),OR('4   Earthwork'!$B167=\"C\",'4   Earthwork'!$B167=\"D\",'4   Earthwork'!$B167=\"A\",'4   Earthwork'!$B167=\"E\",'4   Earthwork'!$B167=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B167=\"P\",0,\nIF(OR(C167=\"b\",C167=\"d\"),\nM167/(1+L167),\nIF(OR(LEFT(D167,2)=\"Rp\",LEFT(D167,2)=\"Mg\"),0,\nVLOOKUP(A167,Quantities[],Quantities!$F$2)+VLOOKUP(A167,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B167=\"P\",\"-\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A167,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C167=\"a\",\nVLOOKUP(A167,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"19"]
[{"$f":"'3   Material'!A168","v":1600},{"$f":"'3   Material'!B168","v":"J"},{"$f":"'3   Material'!C168","v":"e"},{"$f":"'3   Material'!D168","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B168=\"P\",0,\nIF(AND(LEFT(D168,2)=\"Mg\",B168=\"A\",C168=\"a\"),(1+L168)*VLOOKUP($A168,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A168,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B168=\"P\",0,\nIF(AND(OR(C168=\"b\",C168=\"d\"),OR('4   Earthwork'!$B168=\"C\",'4   Earthwork'!$B168=\"D\",'4   Earthwork'!$B168=\"A\",'4   Earthwork'!$B168=\"E\",'4   Earthwork'!$B168=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B168=\"P\",0,\nIF(OR(C168=\"b\",C168=\"d\"),\nM168/(1+L168),\nIF(OR(LEFT(D168,2)=\"Rp\",LEFT(D168,2)=\"Mg\"),0,\nVLOOKUP(A168,Quantities[],Quantities!$F$2)+VLOOKUP(A168,Quantities[],Quantities!$AB$2))))","v":330000},{"$f":"IF(B168=\"P\",\"-\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A168,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C168=\"a\",\nVLOOKUP(A168,Quantities[],Quantities!$V$2,0),\n0)))","v":0},330000,null,"16"]
[{"$f":"'3   Material'!A169","v":1700},{"$f":"'3   Material'!B169","v":"J"},{"$f":"'3   Material'!C169","v":"e"},{"$f":"'3   Material'!D169","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B169=\"P\",0,\nIF(AND(LEFT(D169,2)=\"Mg\",B169=\"A\",C169=\"a\"),(1+L169)*VLOOKUP($A169,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A169,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B169=\"P\",0,\nIF(AND(OR(C169=\"b\",C169=\"d\"),OR('4   Earthwork'!$B169=\"C\",'4   Earthwork'!$B169=\"D\",'4   Earthwork'!$B169=\"A\",'4   Earthwork'!$B169=\"E\",'4   Earthwork'!$B169=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B169=\"P\",0,\nIF(OR(C169=\"b\",C169=\"d\"),\nM169/(1+L169),\nIF(OR(LEFT(D169,2)=\"Rp\",LEFT(D169,2)=\"Mg\"),0,\nVLOOKUP(A169,Quantities[],Quantities!$F$2)+VLOOKUP(A169,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B169=\"P\",\"-\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A169,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C169=\"a\",\nVLOOKUP(A169,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A170","v":2000},{"$f":"'3   Material'!B170","v":"J"},{"$f":"'3   Material'!C170","v":"e"},{"$f":"'3   Material'!D170","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B170=\"P\",0,\nIF(AND(LEFT(D170,2)=\"Mg\",B170=\"A\",C170=\"a\"),(1+L170)*VLOOKUP($A170,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A170,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B170=\"P\",0,\nIF(AND(OR(C170=\"b\",C170=\"d\"),OR('4   Earthwork'!$B170=\"C\",'4   Earthwork'!$B170=\"D\",'4   Earthwork'!$B170=\"A\",'4   Earthwork'!$B170=\"E\",'4   Earthwork'!$B170=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B170=\"P\",0,\nIF(OR(C170=\"b\",C170=\"d\"),\nM170/(1+L170),\nIF(OR(LEFT(D170,2)=\"Rp\",LEFT(D170,2)=\"Mg\"),0,\nVLOOKUP(A170,Quantities[],Quantities!$F$2)+VLOOKUP(A170,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B170=\"P\",\"-\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A170,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C170=\"a\",\nVLOOKUP(A170,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A171","v":2600},{"$f":"'3   Material'!B171","v":"J"},{"$f":"'3   Material'!C171","v":"e"},{"$f":"'3   Material'!D171","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B171=\"P\",0,\nIF(AND(LEFT(D171,2)=\"Mg\",B171=\"A\",C171=\"a\"),(1+L171)*VLOOKUP($A171,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A171,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B171=\"P\",0,\nIF(AND(OR(C171=\"b\",C171=\"d\"),OR('4   Earthwork'!$B171=\"C\",'4   Earthwork'!$B171=\"D\",'4   Earthwork'!$B171=\"A\",'4   Earthwork'!$B171=\"E\",'4   Earthwork'!$B171=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B171=\"P\",0,\nIF(OR(C171=\"b\",C171=\"d\"),\nM171/(1+L171),\nIF(OR(LEFT(D171,2)=\"Rp\",LEFT(D171,2)=\"Mg\"),0,\nVLOOKUP(A171,Quantities[],Quantities!$F$2)+VLOOKUP(A171,Quantities[],Quantities!$AB$2))))","v":117000},{"$f":"IF(B171=\"P\",\"-\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A171,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C171=\"a\",\nVLOOKUP(A171,Quantities[],Quantities!$V$2,0),\n0)))","v":0},117000,null,"26"]
[{"$f":"'3   Material'!A172","v":2900},{"$f":"'3   Material'!B172","v":"J"},{"$f":"'3   Material'!C172","v":"e"},{"$f":"'3   Material'!D172","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B172=\"P\",0,\nIF(AND(LEFT(D172,2)=\"Mg\",B172=\"A\",C172=\"a\"),(1+L172)*VLOOKUP($A172,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A172,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B172=\"P\",0,\nIF(AND(OR(C172=\"b\",C172=\"d\"),OR('4   Earthwork'!$B172=\"C\",'4   Earthwork'!$B172=\"D\",'4   Earthwork'!$B172=\"A\",'4   Earthwork'!$B172=\"E\",'4   Earthwork'!$B172=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B172=\"P\",0,\nIF(OR(C172=\"b\",C172=\"d\"),\nM172/(1+L172),\nIF(OR(LEFT(D172,2)=\"Rp\",LEFT(D172,2)=\"Mg\"),0,\nVLOOKUP(A172,Quantities[],Quantities!$F$2)+VLOOKUP(A172,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B172=\"P\",\"-\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A172,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C172=\"a\",\nVLOOKUP(A172,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"29"]
[{"$f":"'3   Material'!A173","v":2701},{"$f":"'3   Material'!B173","v":"J"},{"$f":"'3   Material'!C173","v":"e"},{"$f":"'3   Material'!D173","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B173=\"P\",0,\nIF(AND(LEFT(D173,2)=\"Mg\",B173=\"A\",C173=\"a\"),(1+L173)*VLOOKUP($A173,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A173,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B173=\"P\",0,\nIF(AND(OR(C173=\"b\",C173=\"d\"),OR('4   Earthwork'!$B173=\"C\",'4   Earthwork'!$B173=\"D\",'4   Earthwork'!$B173=\"A\",'4   Earthwork'!$B173=\"E\",'4   Earthwork'!$B173=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B173=\"P\",0,\nIF(OR(C173=\"b\",C173=\"d\"),\nM173/(1+L173),\nIF(OR(LEFT(D173,2)=\"Rp\",LEFT(D173,2)=\"Mg\"),0,\nVLOOKUP(A173,Quantities[],Quantities!$F$2)+VLOOKUP(A173,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B173=\"P\",\"-\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A173,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C173=\"a\",\nVLOOKUP(A173,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A174","v":2702},{"$f":"'3   Material'!B174","v":"J"},{"$f":"'3   Material'!C174","v":"e"},{"$f":"'3   Material'!D174","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B174=\"P\",0,\nIF(AND(LEFT(D174,2)=\"Mg\",B174=\"A\",C174=\"a\"),(1+L174)*VLOOKUP($A174,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A174,Quantities[],Quantities!$E$2)/43560))","v":0.48},{"$f":"IF(B174=\"P\",0,\nIF(AND(OR(C174=\"b\",C174=\"d\"),OR('4   Earthwork'!$B174=\"C\",'4   Earthwork'!$B174=\"D\",'4   Earthwork'!$B174=\"A\",'4   Earthwork'!$B174=\"E\",'4   Earthwork'!$B174=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B174=\"P\",0,\nIF(OR(C174=\"b\",C174=\"d\"),\nM174/(1+L174),\nIF(OR(LEFT(D174,2)=\"Rp\",LEFT(D174,2)=\"Mg\"),0,\nVLOOKUP(A174,Quantities[],Quantities!$F$2)+VLOOKUP(A174,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B174=\"P\",\"-\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A174,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C174=\"a\",\nVLOOKUP(A174,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A175","v":3300},{"$f":"'3   Material'!B175","v":"J"},{"$f":"'3   Material'!C175","v":"e"},{"$f":"'3   Material'!D175","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B175=\"P\",0,\nIF(AND(LEFT(D175,2)=\"Mg\",B175=\"A\",C175=\"a\"),(1+L175)*VLOOKUP($A175,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A175,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B175=\"P\",0,\nIF(AND(OR(C175=\"b\",C175=\"d\"),OR('4   Earthwork'!$B175=\"C\",'4   Earthwork'!$B175=\"D\",'4   Earthwork'!$B175=\"A\",'4   Earthwork'!$B175=\"E\",'4   Earthwork'!$B175=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B175=\"P\",0,\nIF(OR(C175=\"b\",C175=\"d\"),\nM175/(1+L175),\nIF(OR(LEFT(D175,2)=\"Rp\",LEFT(D175,2)=\"Mg\"),0,\nVLOOKUP(A175,Quantities[],Quantities!$F$2)+VLOOKUP(A175,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B175=\"P\",\"-\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A175,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C175=\"a\",\nVLOOKUP(A175,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"33"]
[{"$f":"'3   Material'!A176","v":2100},{"$f":"'3   Material'!B176","v":"J"},{"$f":"'3   Material'!C176","v":"e"},{"$f":"'3   Material'!D176","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B176=\"P\",0,\nIF(AND(LEFT(D176,2)=\"Mg\",B176=\"A\",C176=\"a\"),(1+L176)*VLOOKUP($A176,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A176,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B176=\"P\",0,\nIF(AND(OR(C176=\"b\",C176=\"d\"),OR('4   Earthwork'!$B176=\"C\",'4   Earthwork'!$B176=\"D\",'4   Earthwork'!$B176=\"A\",'4   Earthwork'!$B176=\"E\",'4   Earthwork'!$B176=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B176=\"P\",0,\nIF(OR(C176=\"b\",C176=\"d\"),\nM176/(1+L176),\nIF(OR(LEFT(D176,2)=\"Rp\",LEFT(D176,2)=\"Mg\"),0,\nVLOOKUP(A176,Quantities[],Quantities!$F$2)+VLOOKUP(A176,Quantities[],Quantities!$AB$2))))","v":601356},{"$f":"IF(B176=\"P\",\"-\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A176,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C176=\"a\",\nVLOOKUP(A176,Quantities[],Quantities!$V$2,0),\n0)))","v":0},601356,null,"21"]
[{"$f":"'3   Material'!A177","v":2803},{"$f":"'3   Material'!B177","v":"J"},{"$f":"'3   Material'!C177","v":"e"},{"$f":"'3   Material'!D177","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B177=\"P\",0,\nIF(AND(LEFT(D177,2)=\"Mg\",B177=\"A\",C177=\"a\"),(1+L177)*VLOOKUP($A177,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A177,Quantities[],Quantities!$E$2)/43560))","v":74.7},{"$f":"IF(B177=\"P\",0,\nIF(AND(OR(C177=\"b\",C177=\"d\"),OR('4   Earthwork'!$B177=\"C\",'4   Earthwork'!$B177=\"D\",'4   Earthwork'!$B177=\"A\",'4   Earthwork'!$B177=\"E\",'4   Earthwork'!$B177=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B177=\"P\",0,\nIF(OR(C177=\"b\",C177=\"d\"),\nM177/(1+L177),\nIF(OR(LEFT(D177,2)=\"Rp\",LEFT(D177,2)=\"Mg\"),0,\nVLOOKUP(A177,Quantities[],Quantities!$F$2)+VLOOKUP(A177,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B177=\"P\",\"-\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A177,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C177=\"a\",\nVLOOKUP(A177,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"28"]
[{"$f":"'3   Material'!A178","v":1000},{"$f":"'3   Material'!B178","v":"P"},{"$f":"'3   Material'!C178","v":"b"},{"$f":"'3   Material'!D178","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B178=\"P\",0,\nIF(AND(LEFT(D178,2)=\"Mg\",B178=\"A\",C178=\"a\"),(1+L178)*VLOOKUP($A178,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A178,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B178=\"P\",0,\nIF(AND(OR(C178=\"b\",C178=\"d\"),OR('4   Earthwork'!$B178=\"C\",'4   Earthwork'!$B178=\"D\",'4   Earthwork'!$B178=\"A\",'4   Earthwork'!$B178=\"E\",'4   Earthwork'!$B178=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B178=\"P\",0,\nIF(OR(C178=\"b\",C178=\"d\"),\nM178/(1+L178),\nIF(OR(LEFT(D178,2)=\"Rp\",LEFT(D178,2)=\"Mg\"),0,\nVLOOKUP(A178,Quantities[],Quantities!$F$2)+VLOOKUP(A178,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B178=\"P\",\"-\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A178,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C178=\"a\",\nVLOOKUP(A178,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"10"]
[{"$f":"'3   Material'!A179","v":1100},{"$f":"'3   Material'!B179","v":"P"},{"$f":"'3   Material'!C179","v":"b"},{"$f":"'3   Material'!D179","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B179=\"P\",0,\nIF(AND(LEFT(D179,2)=\"Mg\",B179=\"A\",C179=\"a\"),(1+L179)*VLOOKUP($A179,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A179,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B179=\"P\",0,\nIF(AND(OR(C179=\"b\",C179=\"d\"),OR('4   Earthwork'!$B179=\"C\",'4   Earthwork'!$B179=\"D\",'4   Earthwork'!$B179=\"A\",'4   Earthwork'!$B179=\"E\",'4   Earthwork'!$B179=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B179=\"P\",0,\nIF(OR(C179=\"b\",C179=\"d\"),\nM179/(1+L179),\nIF(OR(LEFT(D179,2)=\"Rp\",LEFT(D179,2)=\"Mg\"),0,\nVLOOKUP(A179,Quantities[],Quantities!$F$2)+VLOOKUP(A179,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B179=\"P\",\"-\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A179,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C179=\"a\",\nVLOOKUP(A179,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"11"]
[{"$f":"'3   Material'!A180","v":1200},{"$f":"'3   Material'!B180","v":"P"},{"$f":"'3   Material'!C180","v":"b"},{"$f":"'3   Material'!D180","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B180=\"P\",0,\nIF(AND(LEFT(D180,2)=\"Mg\",B180=\"A\",C180=\"a\"),(1+L180)*VLOOKUP($A180,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A180,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B180=\"P\",0,\nIF(AND(OR(C180=\"b\",C180=\"d\"),OR('4   Earthwork'!$B180=\"C\",'4   Earthwork'!$B180=\"D\",'4   Earthwork'!$B180=\"A\",'4   Earthwork'!$B180=\"E\",'4   Earthwork'!$B180=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B180=\"P\",0,\nIF(OR(C180=\"b\",C180=\"d\"),\nM180/(1+L180),\nIF(OR(LEFT(D180,2)=\"Rp\",LEFT(D180,2)=\"Mg\"),0,\nVLOOKUP(A180,Quantities[],Quantities!$F$2)+VLOOKUP(A180,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B180=\"P\",\"-\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A180,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C180=\"a\",\nVLOOKUP(A180,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"12"]
[{"$f":"'3   Material'!A181","v":1300},{"$f":"'3   Material'!B181","v":"P"},{"$f":"'3   Material'!C181","v":"b"},{"$f":"'3   Material'!D181","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B181=\"P\",0,\nIF(AND(LEFT(D181,2)=\"Mg\",B181=\"A\",C181=\"a\"),(1+L181)*VLOOKUP($A181,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A181,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B181=\"P\",0,\nIF(AND(OR(C181=\"b\",C181=\"d\"),OR('4   Earthwork'!$B181=\"C\",'4   Earthwork'!$B181=\"D\",'4   Earthwork'!$B181=\"A\",'4   Earthwork'!$B181=\"E\",'4   Earthwork'!$B181=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B181=\"P\",0,\nIF(OR(C181=\"b\",C181=\"d\"),\nM181/(1+L181),\nIF(OR(LEFT(D181,2)=\"Rp\",LEFT(D181,2)=\"Mg\"),0,\nVLOOKUP(A181,Quantities[],Quantities!$F$2)+VLOOKUP(A181,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B181=\"P\",\"-\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A181,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C181=\"a\",\nVLOOKUP(A181,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"13"]
[{"$f":"'3   Material'!A182","v":1500},{"$f":"'3   Material'!B182","v":"P"},{"$f":"'3   Material'!C182","v":"b"},{"$f":"'3   Material'!D182","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B182=\"P\",0,\nIF(AND(LEFT(D182,2)=\"Mg\",B182=\"A\",C182=\"a\"),(1+L182)*VLOOKUP($A182,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A182,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B182=\"P\",0,\nIF(AND(OR(C182=\"b\",C182=\"d\"),OR('4   Earthwork'!$B182=\"C\",'4   Earthwork'!$B182=\"D\",'4   Earthwork'!$B182=\"A\",'4   Earthwork'!$B182=\"E\",'4   Earthwork'!$B182=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B182=\"P\",0,\nIF(OR(C182=\"b\",C182=\"d\"),\nM182/(1+L182),\nIF(OR(LEFT(D182,2)=\"Rp\",LEFT(D182,2)=\"Mg\"),0,\nVLOOKUP(A182,Quantities[],Quantities!$F$2)+VLOOKUP(A182,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B182=\"P\",\"-\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A182,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C182=\"a\",\nVLOOKUP(A182,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"15"]
[{"$f":"'3   Material'!A183","v":2200},{"$f":"'3   Material'!B183","v":"P"},{"$f":"'3   Material'!C183","v":"b"},{"$f":"'3   Material'!D183","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B183=\"P\",0,\nIF(AND(LEFT(D183,2)=\"Mg\",B183=\"A\",C183=\"a\"),(1+L183)*VLOOKUP($A183,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A183,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B183=\"P\",0,\nIF(AND(OR(C183=\"b\",C183=\"d\"),OR('4   Earthwork'!$B183=\"C\",'4   Earthwork'!$B183=\"D\",'4   Earthwork'!$B183=\"A\",'4   Earthwork'!$B183=\"E\",'4   Earthwork'!$B183=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B183=\"P\",0,\nIF(OR(C183=\"b\",C183=\"d\"),\nM183/(1+L183),\nIF(OR(LEFT(D183,2)=\"Rp\",LEFT(D183,2)=\"Mg\"),0,\nVLOOKUP(A183,Quantities[],Quantities!$F$2)+VLOOKUP(A183,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B183=\"P\",\"-\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A183,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C183=\"a\",\nVLOOKUP(A183,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"22"]
[{"$f":"'3   Material'!A184","v":2300},{"$f":"'3   Material'!B184","v":"P"},{"$f":"'3   Material'!C184","v":"b"},{"$f":"'3   Material'!D184","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B184=\"P\",0,\nIF(AND(LEFT(D184,2)=\"Mg\",B184=\"A\",C184=\"a\"),(1+L184)*VLOOKUP($A184,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A184,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B184=\"P\",0,\nIF(AND(OR(C184=\"b\",C184=\"d\"),OR('4   Earthwork'!$B184=\"C\",'4   Earthwork'!$B184=\"D\",'4   Earthwork'!$B184=\"A\",'4   Earthwork'!$B184=\"E\",'4   Earthwork'!$B184=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B184=\"P\",0,\nIF(OR(C184=\"b\",C184=\"d\"),\nM184/(1+L184),\nIF(OR(LEFT(D184,2)=\"Rp\",LEFT(D184,2)=\"Mg\"),0,\nVLOOKUP(A184,Quantities[],Quantities!$F$2)+VLOOKUP(A184,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B184=\"P\",\"-\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A184,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C184=\"a\",\nVLOOKUP(A184,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"23"]
[{"$f":"'3   Material'!A185","v":1400},{"$f":"'3   Material'!B185","v":"P"},{"$f":"'3   Material'!C185","v":"b"},{"$f":"'3   Material'!D185","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B185=\"P\",0,\nIF(AND(LEFT(D185,2)=\"Mg\",B185=\"A\",C185=\"a\"),(1+L185)*VLOOKUP($A185,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A185,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B185=\"P\",0,\nIF(AND(OR(C185=\"b\",C185=\"d\"),OR('4   Earthwork'!$B185=\"C\",'4   Earthwork'!$B185=\"D\",'4   Earthwork'!$B185=\"A\",'4   Earthwork'!$B185=\"E\",'4   Earthwork'!$B185=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B185=\"P\",0,\nIF(OR(C185=\"b\",C185=\"d\"),\nM185/(1+L185),\nIF(OR(LEFT(D185,2)=\"Rp\",LEFT(D185,2)=\"Mg\"),0,\nVLOOKUP(A185,Quantities[],Quantities!$F$2)+VLOOKUP(A185,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B185=\"P\",\"-\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A185,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C185=\"a\",\nVLOOKUP(A185,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"14"]
[{"$f":"'3   Material'!A186","v":1800},{"$f":"'3   Material'!B186","v":"P"},{"$f":"'3   Material'!C186","v":"b"},{"$f":"'3   Material'!D186","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B186=\"P\",0,\nIF(AND(LEFT(D186,2)=\"Mg\",B186=\"A\",C186=\"a\"),(1+L186)*VLOOKUP($A186,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A186,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B186=\"P\",0,\nIF(AND(OR(C186=\"b\",C186=\"d\"),OR('4   Earthwork'!$B186=\"C\",'4   Earthwork'!$B186=\"D\",'4   Earthwork'!$B186=\"A\",'4   Earthwork'!$B186=\"E\",'4   Earthwork'!$B186=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B186=\"P\",0,\nIF(OR(C186=\"b\",C186=\"d\"),\nM186/(1+L186),\nIF(OR(LEFT(D186,2)=\"Rp\",LEFT(D186,2)=\"Mg\"),0,\nVLOOKUP(A186,Quantities[],Quantities!$F$2)+VLOOKUP(A186,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B186=\"P\",\"-\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A186,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C186=\"a\",\nVLOOKUP(A186,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"18"]
[{"$f":"'3   Material'!A187","v":1900},{"$f":"'3   Material'!B187","v":"P"},{"$f":"'3   Material'!C187","v":"b"},{"$f":"'3   Material'!D187","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B187=\"P\",0,\nIF(AND(LEFT(D187,2)=\"Mg\",B187=\"A\",C187=\"a\"),(1+L187)*VLOOKUP($A187,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A187,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B187=\"P\",0,\nIF(AND(OR(C187=\"b\",C187=\"d\"),OR('4   Earthwork'!$B187=\"C\",'4   Earthwork'!$B187=\"D\",'4   Earthwork'!$B187=\"A\",'4   Earthwork'!$B187=\"E\",'4   Earthwork'!$B187=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B187=\"P\",0,\nIF(OR(C187=\"b\",C187=\"d\"),\nM187/(1+L187),\nIF(OR(LEFT(D187,2)=\"Rp\",LEFT(D187,2)=\"Mg\"),0,\nVLOOKUP(A187,Quantities[],Quantities!$F$2)+VLOOKUP(A187,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B187=\"P\",\"-\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A187,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C187=\"a\",\nVLOOKUP(A187,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"19"]
[{"$f":"'3   Material'!A188","v":1600},{"$f":"'3   Material'!B188","v":"P"},{"$f":"'3   Material'!C188","v":"b"},{"$f":"'3   Material'!D188","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B188=\"P\",0,\nIF(AND(LEFT(D188,2)=\"Mg\",B188=\"A\",C188=\"a\"),(1+L188)*VLOOKUP($A188,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A188,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B188=\"P\",0,\nIF(AND(OR(C188=\"b\",C188=\"d\"),OR('4   Earthwork'!$B188=\"C\",'4   Earthwork'!$B188=\"D\",'4   Earthwork'!$B188=\"A\",'4   Earthwork'!$B188=\"E\",'4   Earthwork'!$B188=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B188=\"P\",0,\nIF(OR(C188=\"b\",C188=\"d\"),\nM188/(1+L188),\nIF(OR(LEFT(D188,2)=\"Rp\",LEFT(D188,2)=\"Mg\"),0,\nVLOOKUP(A188,Quantities[],Quantities!$F$2)+VLOOKUP(A188,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B188=\"P\",\"-\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A188,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C188=\"a\",\nVLOOKUP(A188,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"16"]
[{"$f":"'3   Material'!A189","v":1700},{"$f":"'3   Material'!B189","v":"P"},{"$f":"'3   Material'!C189","v":"b"},{"$f":"'3   Material'!D189","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B189=\"P\",0,\nIF(AND(LEFT(D189,2)=\"Mg\",B189=\"A\",C189=\"a\"),(1+L189)*VLOOKUP($A189,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A189,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B189=\"P\",0,\nIF(AND(OR(C189=\"b\",C189=\"d\"),OR('4   Earthwork'!$B189=\"C\",'4   Earthwork'!$B189=\"D\",'4   Earthwork'!$B189=\"A\",'4   Earthwork'!$B189=\"E\",'4   Earthwork'!$B189=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B189=\"P\",0,\nIF(OR(C189=\"b\",C189=\"d\"),\nM189/(1+L189),\nIF(OR(LEFT(D189,2)=\"Rp\",LEFT(D189,2)=\"Mg\"),0,\nVLOOKUP(A189,Quantities[],Quantities!$F$2)+VLOOKUP(A189,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B189=\"P\",\"-\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A189,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C189=\"a\",\nVLOOKUP(A189,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"17"]
[{"$f":"'3   Material'!A190","v":2701},{"$f":"'3   Material'!B190","v":"P"},{"$f":"'3   Material'!C190","v":"b"},{"$f":"'3   Material'!D190","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B190=\"P\",0,\nIF(AND(LEFT(D190,2)=\"Mg\",B190=\"A\",C190=\"a\"),(1+L190)*VLOOKUP($A190,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A190,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B190=\"P\",0,\nIF(AND(OR(C190=\"b\",C190=\"d\"),OR('4   Earthwork'!$B190=\"C\",'4   Earthwork'!$B190=\"D\",'4   Earthwork'!$B190=\"A\",'4   Earthwork'!$B190=\"E\",'4   Earthwork'!$B190=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B190=\"P\",0,\nIF(OR(C190=\"b\",C190=\"d\"),\nM190/(1+L190),\nIF(OR(LEFT(D190,2)=\"Rp\",LEFT(D190,2)=\"Mg\"),0,\nVLOOKUP(A190,Quantities[],Quantities!$F$2)+VLOOKUP(A190,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B190=\"P\",\"-\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A190,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C190=\"a\",\nVLOOKUP(A190,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"27"]
[{"$f":"'3   Material'!A191","v":3300},{"$f":"'3   Material'!B191","v":"P"},{"$f":"'3   Material'!C191","v":"b"},{"$f":"'3   Material'!D191","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B191=\"P\",0,\nIF(AND(LEFT(D191,2)=\"Mg\",B191=\"A\",C191=\"a\"),(1+L191)*VLOOKUP($A191,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A191,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B191=\"P\",0,\nIF(AND(OR(C191=\"b\",C191=\"d\"),OR('4   Earthwork'!$B191=\"C\",'4   Earthwork'!$B191=\"D\",'4   Earthwork'!$B191=\"A\",'4   Earthwork'!$B191=\"E\",'4   Earthwork'!$B191=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B191=\"P\",0,\nIF(OR(C191=\"b\",C191=\"d\"),\nM191/(1+L191),\nIF(OR(LEFT(D191,2)=\"Rp\",LEFT(D191,2)=\"Mg\"),0,\nVLOOKUP(A191,Quantities[],Quantities!$F$2)+VLOOKUP(A191,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B191=\"P\",\"-\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A191,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C191=\"a\",\nVLOOKUP(A191,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"33"]
[{"$f":"'3   Material'!A192","v":2000},{"$f":"'3   Material'!B192","v":"P"},{"$f":"'3   Material'!C192","v":"b"},{"$f":"'3   Material'!D192","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B192=\"P\",0,\nIF(AND(LEFT(D192,2)=\"Mg\",B192=\"A\",C192=\"a\"),(1+L192)*VLOOKUP($A192,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A192,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B192=\"P\",0,\nIF(AND(OR(C192=\"b\",C192=\"d\"),OR('4   Earthwork'!$B192=\"C\",'4   Earthwork'!$B192=\"D\",'4   Earthwork'!$B192=\"A\",'4   Earthwork'!$B192=\"E\",'4   Earthwork'!$B192=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B192=\"P\",0,\nIF(OR(C192=\"b\",C192=\"d\"),\nM192/(1+L192),\nIF(OR(LEFT(D192,2)=\"Rp\",LEFT(D192,2)=\"Mg\"),0,\nVLOOKUP(A192,Quantities[],Quantities!$F$2)+VLOOKUP(A192,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B192=\"P\",\"-\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A192,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C192=\"a\",\nVLOOKUP(A192,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"20"]
[{"$f":"'3   Material'!A193","v":2100},{"$f":"'3   Material'!B193","v":"P"},{"$f":"'3   Material'!C193","v":"b"},{"$f":"'3   Material'!D193","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B193=\"P\",0,\nIF(AND(LEFT(D193,2)=\"Mg\",B193=\"A\",C193=\"a\"),(1+L193)*VLOOKUP($A193,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A193,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B193=\"P\",0,\nIF(AND(OR(C193=\"b\",C193=\"d\"),OR('4   Earthwork'!$B193=\"C\",'4   Earthwork'!$B193=\"D\",'4   Earthwork'!$B193=\"A\",'4   Earthwork'!$B193=\"E\",'4   Earthwork'!$B193=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B193=\"P\",0,\nIF(OR(C193=\"b\",C193=\"d\"),\nM193/(1+L193),\nIF(OR(LEFT(D193,2)=\"Rp\",LEFT(D193,2)=\"Mg\"),0,\nVLOOKUP(A193,Quantities[],Quantities!$F$2)+VLOOKUP(A193,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B193=\"P\",\"-\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A193,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C193=\"a\",\nVLOOKUP(A193,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"21"]
[{"$f":"'3   Material'!A194","v":1302},{"$f":"'3   Material'!B194","v":"P"},{"$f":"'3   Material'!C194","v":"f"},{"$f":"'3   Material'!D194","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B194=\"P\",0,\nIF(AND(LEFT(D194,2)=\"Mg\",B194=\"A\",C194=\"a\"),(1+L194)*VLOOKUP($A194,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A194,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B194=\"P\",0,\nIF(AND(OR(C194=\"b\",C194=\"d\"),OR('4   Earthwork'!$B194=\"C\",'4   Earthwork'!$B194=\"D\",'4   Earthwork'!$B194=\"A\",'4   Earthwork'!$B194=\"E\",'4   Earthwork'!$B194=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B194=\"P\",0,\nIF(OR(C194=\"b\",C194=\"d\"),\nM194/(1+L194),\nIF(OR(LEFT(D194,2)=\"Rp\",LEFT(D194,2)=\"Mg\"),0,\nVLOOKUP(A194,Quantities[],Quantities!$F$2)+VLOOKUP(A194,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B194=\"P\",\"-\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A194,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C194=\"a\",\nVLOOKUP(A194,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"13"]
[{"$f":"'3   Material'!A195","v":2201},{"$f":"'3   Material'!B195","v":"P"},{"$f":"'3   Material'!C195","v":"f"},{"$f":"'3   Material'!D195","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B195=\"P\",0,\nIF(AND(LEFT(D195,2)=\"Mg\",B195=\"A\",C195=\"a\"),(1+L195)*VLOOKUP($A195,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A195,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B195=\"P\",0,\nIF(AND(OR(C195=\"b\",C195=\"d\"),OR('4   Earthwork'!$B195=\"C\",'4   Earthwork'!$B195=\"D\",'4   Earthwork'!$B195=\"A\",'4   Earthwork'!$B195=\"E\",'4   Earthwork'!$B195=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B195=\"P\",0,\nIF(OR(C195=\"b\",C195=\"d\"),\nM195/(1+L195),\nIF(OR(LEFT(D195,2)=\"Rp\",LEFT(D195,2)=\"Mg\"),0,\nVLOOKUP(A195,Quantities[],Quantities!$F$2)+VLOOKUP(A195,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B195=\"P\",\"-\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A195,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C195=\"a\",\nVLOOKUP(A195,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"22"]
[{"$f":"'3   Material'!A196","v":2600},{"$f":"'3   Material'!B196","v":"P"},{"$f":"'3   Material'!C196","v":"b"},{"$f":"'3   Material'!D196","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B196=\"P\",0,\nIF(AND(LEFT(D196,2)=\"Mg\",B196=\"A\",C196=\"a\"),(1+L196)*VLOOKUP($A196,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A196,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B196=\"P\",0,\nIF(AND(OR(C196=\"b\",C196=\"d\"),OR('4   Earthwork'!$B196=\"C\",'4   Earthwork'!$B196=\"D\",'4   Earthwork'!$B196=\"A\",'4   Earthwork'!$B196=\"E\",'4   Earthwork'!$B196=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B196=\"P\",0,\nIF(OR(C196=\"b\",C196=\"d\"),\nM196/(1+L196),\nIF(OR(LEFT(D196,2)=\"Rp\",LEFT(D196,2)=\"Mg\"),0,\nVLOOKUP(A196,Quantities[],Quantities!$F$2)+VLOOKUP(A196,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B196=\"P\",\"-\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A196,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C196=\"a\",\nVLOOKUP(A196,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"26"]
[{"$f":"'3   Material'!A197","v":2900},{"$f":"'3   Material'!B197","v":"P"},{"$f":"'3   Material'!C197","v":"b"},{"$f":"'3   Material'!D197","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B197=\"P\",0,\nIF(AND(LEFT(D197,2)=\"Mg\",B197=\"A\",C197=\"a\"),(1+L197)*VLOOKUP($A197,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A197,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B197=\"P\",0,\nIF(AND(OR(C197=\"b\",C197=\"d\"),OR('4   Earthwork'!$B197=\"C\",'4   Earthwork'!$B197=\"D\",'4   Earthwork'!$B197=\"A\",'4   Earthwork'!$B197=\"E\",'4   Earthwork'!$B197=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B197=\"P\",0,\nIF(OR(C197=\"b\",C197=\"d\"),\nM197/(1+L197),\nIF(OR(LEFT(D197,2)=\"Rp\",LEFT(D197,2)=\"Mg\"),0,\nVLOOKUP(A197,Quantities[],Quantities!$F$2)+VLOOKUP(A197,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B197=\"P\",\"-\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A197,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C197=\"a\",\nVLOOKUP(A197,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"29"]
[{"$f":"'3   Material'!A198","v":3002},{"$f":"'3   Material'!B198","v":"N"},{"$f":"'3   Material'!C198","v":"e"},{"$f":"'3   Material'!D198","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B198=\"P\",0,\nIF(AND(LEFT(D198,2)=\"Mg\",B198=\"A\",C198=\"a\"),(1+L198)*VLOOKUP($A198,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A198,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B198=\"P\",0,\nIF(AND(OR(C198=\"b\",C198=\"d\"),OR('4   Earthwork'!$B198=\"C\",'4   Earthwork'!$B198=\"D\",'4   Earthwork'!$B198=\"A\",'4   Earthwork'!$B198=\"E\",'4   Earthwork'!$B198=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B198=\"P\",0,\nIF(OR(C198=\"b\",C198=\"d\"),\nM198/(1+L198),\nIF(OR(LEFT(D198,2)=\"Rp\",LEFT(D198,2)=\"Mg\"),0,\nVLOOKUP(A198,Quantities[],Quantities!$F$2)+VLOOKUP(A198,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B198=\"P\",\"-\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A198,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C198=\"a\",\nVLOOKUP(A198,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A199","v":3003},{"$f":"'3   Material'!B199","v":"N"},{"$f":"'3   Material'!C199","v":"e"},{"$f":"'3   Material'!D199","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B199=\"P\",0,\nIF(AND(LEFT(D199,2)=\"Mg\",B199=\"A\",C199=\"a\"),(1+L199)*VLOOKUP($A199,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A199,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B199=\"P\",0,\nIF(AND(OR(C199=\"b\",C199=\"d\"),OR('4   Earthwork'!$B199=\"C\",'4   Earthwork'!$B199=\"D\",'4   Earthwork'!$B199=\"A\",'4   Earthwork'!$B199=\"E\",'4   Earthwork'!$B199=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B199=\"P\",0,\nIF(OR(C199=\"b\",C199=\"d\"),\nM199/(1+L199),\nIF(OR(LEFT(D199,2)=\"Rp\",LEFT(D199,2)=\"Mg\"),0,\nVLOOKUP(A199,Quantities[],Quantities!$F$2)+VLOOKUP(A199,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B199=\"P\",\"-\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A199,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C199=\"a\",\nVLOOKUP(A199,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A200","v":3004},{"$f":"'3   Material'!B200","v":"N"},{"$f":"'3   Material'!C200","v":"e"},{"$f":"'3   Material'!D200","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B200=\"P\",0,\nIF(AND(LEFT(D200,2)=\"Mg\",B200=\"A\",C200=\"a\"),(1+L200)*VLOOKUP($A200,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A200,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B200=\"P\",0,\nIF(AND(OR(C200=\"b\",C200=\"d\"),OR('4   Earthwork'!$B200=\"C\",'4   Earthwork'!$B200=\"D\",'4   Earthwork'!$B200=\"A\",'4   Earthwork'!$B200=\"E\",'4   Earthwork'!$B200=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B200=\"P\",0,\nIF(OR(C200=\"b\",C200=\"d\"),\nM200/(1+L200),\nIF(OR(LEFT(D200,2)=\"Rp\",LEFT(D200,2)=\"Mg\"),0,\nVLOOKUP(A200,Quantities[],Quantities!$F$2)+VLOOKUP(A200,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B200=\"P\",\"-\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A200,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C200=\"a\",\nVLOOKUP(A200,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A201","v":2100},{"$f":"'3   Material'!B201","v":"N"},{"$f":"'3   Material'!C201","v":"e"},{"$f":"'3   Material'!D201","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B201=\"P\",0,\nIF(AND(LEFT(D201,2)=\"Mg\",B201=\"A\",C201=\"a\"),(1+L201)*VLOOKUP($A201,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A201,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B201=\"P\",0,\nIF(AND(OR(C201=\"b\",C201=\"d\"),OR('4   Earthwork'!$B201=\"C\",'4   Earthwork'!$B201=\"D\",'4   Earthwork'!$B201=\"A\",'4   Earthwork'!$B201=\"E\",'4   Earthwork'!$B201=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B201=\"P\",0,\nIF(OR(C201=\"b\",C201=\"d\"),\nM201/(1+L201),\nIF(OR(LEFT(D201,2)=\"Rp\",LEFT(D201,2)=\"Mg\"),0,\nVLOOKUP(A201,Quantities[],Quantities!$F$2)+VLOOKUP(A201,Quantities[],Quantities!$AB$2))))","v":601356},{"$f":"IF(B201=\"P\",\"-\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A201,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C201=\"a\",\nVLOOKUP(A201,Quantities[],Quantities!$V$2,0),\n0)))","v":0},601356,null,"21"]
[{"$f":"'3   Material'!A202","v":3005},{"$f":"'3   Material'!B202","v":"O"},{"$f":"'3   Material'!C202","v":"e"},{"$f":"'3   Material'!D202","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B202=\"P\",0,\nIF(AND(LEFT(D202,2)=\"Mg\",B202=\"A\",C202=\"a\"),(1+L202)*VLOOKUP($A202,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A202,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B202=\"P\",0,\nIF(AND(OR(C202=\"b\",C202=\"d\"),OR('4   Earthwork'!$B202=\"C\",'4   Earthwork'!$B202=\"D\",'4   Earthwork'!$B202=\"A\",'4   Earthwork'!$B202=\"E\",'4   Earthwork'!$B202=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B202=\"P\",0,\nIF(OR(C202=\"b\",C202=\"d\"),\nM202/(1+L202),\nIF(OR(LEFT(D202,2)=\"Rp\",LEFT(D202,2)=\"Mg\"),0,\nVLOOKUP(A202,Quantities[],Quantities!$F$2)+VLOOKUP(A202,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B202=\"P\",\"-\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A202,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C202=\"a\",\nVLOOKUP(A202,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A203","v":3006},{"$f":"'3   Material'!B203","v":"O"},{"$f":"'3   Material'!C203","v":"e"},{"$f":"'3   Material'!D203","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B203=\"P\",0,\nIF(AND(LEFT(D203,2)=\"Mg\",B203=\"A\",C203=\"a\"),(1+L203)*VLOOKUP($A203,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A203,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B203=\"P\",0,\nIF(AND(OR(C203=\"b\",C203=\"d\"),OR('4   Earthwork'!$B203=\"C\",'4   Earthwork'!$B203=\"D\",'4   Earthwork'!$B203=\"A\",'4   Earthwork'!$B203=\"E\",'4   Earthwork'!$B203=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B203=\"P\",0,\nIF(OR(C203=\"b\",C203=\"d\"),\nM203/(1+L203),\nIF(OR(LEFT(D203,2)=\"Rp\",LEFT(D203,2)=\"Mg\"),0,\nVLOOKUP(A203,Quantities[],Quantities!$F$2)+VLOOKUP(A203,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B203=\"P\",\"-\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A203,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C203=\"a\",\nVLOOKUP(A203,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A204","v":3007},{"$f":"'3   Material'!B204","v":"O"},{"$f":"'3   Material'!C204","v":"e"},{"$f":"'3   Material'!D204","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B204=\"P\",0,\nIF(AND(LEFT(D204,2)=\"Mg\",B204=\"A\",C204=\"a\"),(1+L204)*VLOOKUP($A204,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A204,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B204=\"P\",0,\nIF(AND(OR(C204=\"b\",C204=\"d\"),OR('4   Earthwork'!$B204=\"C\",'4   Earthwork'!$B204=\"D\",'4   Earthwork'!$B204=\"A\",'4   Earthwork'!$B204=\"E\",'4   Earthwork'!$B204=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B204=\"P\",0,\nIF(OR(C204=\"b\",C204=\"d\"),\nM204/(1+L204),\nIF(OR(LEFT(D204,2)=\"Rp\",LEFT(D204,2)=\"Mg\"),0,\nVLOOKUP(A204,Quantities[],Quantities!$F$2)+VLOOKUP(A204,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B204=\"P\",\"-\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A204,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C204=\"a\",\nVLOOKUP(A204,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A205","v":3008},{"$f":"'3   Material'!B205","v":"O"},{"$f":"'3   Material'!C205","v":"e"},{"$f":"'3   Material'!D205","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B205=\"P\",0,\nIF(AND(LEFT(D205,2)=\"Mg\",B205=\"A\",C205=\"a\"),(1+L205)*VLOOKUP($A205,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A205,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B205=\"P\",0,\nIF(AND(OR(C205=\"b\",C205=\"d\"),OR('4   Earthwork'!$B205=\"C\",'4   Earthwork'!$B205=\"D\",'4   Earthwork'!$B205=\"A\",'4   Earthwork'!$B205=\"E\",'4   Earthwork'!$B205=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B205=\"P\",0,\nIF(OR(C205=\"b\",C205=\"d\"),\nM205/(1+L205),\nIF(OR(LEFT(D205,2)=\"Rp\",LEFT(D205,2)=\"Mg\"),0,\nVLOOKUP(A205,Quantities[],Quantities!$F$2)+VLOOKUP(A205,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B205=\"P\",\"-\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A205,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C205=\"a\",\nVLOOKUP(A205,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A206","v":3009},{"$f":"'3   Material'!B206","v":"N"},{"$f":"'3   Material'!C206","v":"e"},{"$f":"'3   Material'!D206","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B206=\"P\",0,\nIF(AND(LEFT(D206,2)=\"Mg\",B206=\"A\",C206=\"a\"),(1+L206)*VLOOKUP($A206,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A206,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B206=\"P\",0,\nIF(AND(OR(C206=\"b\",C206=\"d\"),OR('4   Earthwork'!$B206=\"C\",'4   Earthwork'!$B206=\"D\",'4   Earthwork'!$B206=\"A\",'4   Earthwork'!$B206=\"E\",'4   Earthwork'!$B206=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B206=\"P\",0,\nIF(OR(C206=\"b\",C206=\"d\"),\nM206/(1+L206),\nIF(OR(LEFT(D206,2)=\"Rp\",LEFT(D206,2)=\"Mg\"),0,\nVLOOKUP(A206,Quantities[],Quantities!$F$2)+VLOOKUP(A206,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B206=\"P\",\"-\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A206,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C206=\"a\",\nVLOOKUP(A206,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"30"]
[{"$f":"'3   Material'!A207","v":3100},{"$f":"'3   Material'!B207","v":"L"},{"$f":"'3   Material'!C207","v":"e"},{"$f":"'3   Material'!D207","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B207=\"P\",0,\nIF(AND(LEFT(D207,2)=\"Mg\",B207=\"A\",C207=\"a\"),(1+L207)*VLOOKUP($A207,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A207,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B207=\"P\",0,\nIF(AND(OR(C207=\"b\",C207=\"d\"),OR('4   Earthwork'!$B207=\"C\",'4   Earthwork'!$B207=\"D\",'4   Earthwork'!$B207=\"A\",'4   Earthwork'!$B207=\"E\",'4   Earthwork'!$B207=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B207=\"P\",0,\nIF(OR(C207=\"b\",C207=\"d\"),\nM207/(1+L207),\nIF(OR(LEFT(D207,2)=\"Rp\",LEFT(D207,2)=\"Mg\"),0,\nVLOOKUP(A207,Quantities[],Quantities!$F$2)+VLOOKUP(A207,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B207=\"P\",\"-\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A207,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C207=\"a\",\nVLOOKUP(A207,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"31"]
[{"$f":"'3   Material'!A208","v":2501},{"$f":"'3   Material'!B208","v":"L"},{"$f":"'3   Material'!C208","v":"e"},{"$f":"'3   Material'!D208","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B208=\"P\",0,\nIF(AND(LEFT(D208,2)=\"Mg\",B208=\"A\",C208=\"a\"),(1+L208)*VLOOKUP($A208,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A208,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B208=\"P\",0,\nIF(AND(OR(C208=\"b\",C208=\"d\"),OR('4   Earthwork'!$B208=\"C\",'4   Earthwork'!$B208=\"D\",'4   Earthwork'!$B208=\"A\",'4   Earthwork'!$B208=\"E\",'4   Earthwork'!$B208=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B208=\"P\",0,\nIF(OR(C208=\"b\",C208=\"d\"),\nM208/(1+L208),\nIF(OR(LEFT(D208,2)=\"Rp\",LEFT(D208,2)=\"Mg\"),0,\nVLOOKUP(A208,Quantities[],Quantities!$F$2)+VLOOKUP(A208,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B208=\"P\",\"-\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A208,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C208=\"a\",\nVLOOKUP(A208,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A209","v":2502},{"$f":"'3   Material'!B209","v":"L"},{"$f":"'3   Material'!C209","v":"e"},{"$f":"'3   Material'!D209","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B209=\"P\",0,\nIF(AND(LEFT(D209,2)=\"Mg\",B209=\"A\",C209=\"a\"),(1+L209)*VLOOKUP($A209,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A209,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B209=\"P\",0,\nIF(AND(OR(C209=\"b\",C209=\"d\"),OR('4   Earthwork'!$B209=\"C\",'4   Earthwork'!$B209=\"D\",'4   Earthwork'!$B209=\"A\",'4   Earthwork'!$B209=\"E\",'4   Earthwork'!$B209=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B209=\"P\",0,\nIF(OR(C209=\"b\",C209=\"d\"),\nM209/(1+L209),\nIF(OR(LEFT(D209,2)=\"Rp\",LEFT(D209,2)=\"Mg\"),0,\nVLOOKUP(A209,Quantities[],Quantities!$F$2)+VLOOKUP(A209,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B209=\"P\",\"-\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A209,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C209=\"a\",\nVLOOKUP(A209,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A210","v":2503},{"$f":"'3   Material'!B210","v":"L"},{"$f":"'3   Material'!C210","v":"e"},{"$f":"'3   Material'!D210","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B210=\"P\",0,\nIF(AND(LEFT(D210,2)=\"Mg\",B210=\"A\",C210=\"a\"),(1+L210)*VLOOKUP($A210,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A210,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B210=\"P\",0,\nIF(AND(OR(C210=\"b\",C210=\"d\"),OR('4   Earthwork'!$B210=\"C\",'4   Earthwork'!$B210=\"D\",'4   Earthwork'!$B210=\"A\",'4   Earthwork'!$B210=\"E\",'4   Earthwork'!$B210=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B210=\"P\",0,\nIF(OR(C210=\"b\",C210=\"d\"),\nM210/(1+L210),\nIF(OR(LEFT(D210,2)=\"Rp\",LEFT(D210,2)=\"Mg\"),0,\nVLOOKUP(A210,Quantities[],Quantities!$F$2)+VLOOKUP(A210,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B210=\"P\",\"-\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A210,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C210=\"a\",\nVLOOKUP(A210,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A211","v":2504},{"$f":"'3   Material'!B211","v":"L"},{"$f":"'3   Material'!C211","v":"e"},{"$f":"'3   Material'!D211","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B211=\"P\",0,\nIF(AND(LEFT(D211,2)=\"Mg\",B211=\"A\",C211=\"a\"),(1+L211)*VLOOKUP($A211,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A211,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B211=\"P\",0,\nIF(AND(OR(C211=\"b\",C211=\"d\"),OR('4   Earthwork'!$B211=\"C\",'4   Earthwork'!$B211=\"D\",'4   Earthwork'!$B211=\"A\",'4   Earthwork'!$B211=\"E\",'4   Earthwork'!$B211=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B211=\"P\",0,\nIF(OR(C211=\"b\",C211=\"d\"),\nM211/(1+L211),\nIF(OR(LEFT(D211,2)=\"Rp\",LEFT(D211,2)=\"Mg\"),0,\nVLOOKUP(A211,Quantities[],Quantities!$F$2)+VLOOKUP(A211,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B211=\"P\",\"-\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A211,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C211=\"a\",\nVLOOKUP(A211,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A212","v":2505},{"$f":"'3   Material'!B212","v":"L"},{"$f":"'3   Material'!C212","v":"e"},{"$f":"'3   Material'!D212","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B212=\"P\",0,\nIF(AND(LEFT(D212,2)=\"Mg\",B212=\"A\",C212=\"a\"),(1+L212)*VLOOKUP($A212,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A212,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B212=\"P\",0,\nIF(AND(OR(C212=\"b\",C212=\"d\"),OR('4   Earthwork'!$B212=\"C\",'4   Earthwork'!$B212=\"D\",'4   Earthwork'!$B212=\"A\",'4   Earthwork'!$B212=\"E\",'4   Earthwork'!$B212=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B212=\"P\",0,\nIF(OR(C212=\"b\",C212=\"d\"),\nM212/(1+L212),\nIF(OR(LEFT(D212,2)=\"Rp\",LEFT(D212,2)=\"Mg\"),0,\nVLOOKUP(A212,Quantities[],Quantities!$F$2)+VLOOKUP(A212,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B212=\"P\",\"-\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A212,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C212=\"a\",\nVLOOKUP(A212,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A213","v":2506},{"$f":"'3   Material'!B213","v":"L"},{"$f":"'3   Material'!C213","v":"e"},{"$f":"'3   Material'!D213","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B213=\"P\",0,\nIF(AND(LEFT(D213,2)=\"Mg\",B213=\"A\",C213=\"a\"),(1+L213)*VLOOKUP($A213,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A213,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B213=\"P\",0,\nIF(AND(OR(C213=\"b\",C213=\"d\"),OR('4   Earthwork'!$B213=\"C\",'4   Earthwork'!$B213=\"D\",'4   Earthwork'!$B213=\"A\",'4   Earthwork'!$B213=\"E\",'4   Earthwork'!$B213=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B213=\"P\",0,\nIF(OR(C213=\"b\",C213=\"d\"),\nM213/(1+L213),\nIF(OR(LEFT(D213,2)=\"Rp\",LEFT(D213,2)=\"Mg\"),0,\nVLOOKUP(A213,Quantities[],Quantities!$F$2)+VLOOKUP(A213,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B213=\"P\",\"-\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A213,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C213=\"a\",\nVLOOKUP(A213,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A214","v":2507},{"$f":"'3   Material'!B214","v":"L"},{"$f":"'3   Material'!C214","v":"e"},{"$f":"'3   Material'!D214","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B214=\"P\",0,\nIF(AND(LEFT(D214,2)=\"Mg\",B214=\"A\",C214=\"a\"),(1+L214)*VLOOKUP($A214,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A214,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B214=\"P\",0,\nIF(AND(OR(C214=\"b\",C214=\"d\"),OR('4   Earthwork'!$B214=\"C\",'4   Earthwork'!$B214=\"D\",'4   Earthwork'!$B214=\"A\",'4   Earthwork'!$B214=\"E\",'4   Earthwork'!$B214=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B214=\"P\",0,\nIF(OR(C214=\"b\",C214=\"d\"),\nM214/(1+L214),\nIF(OR(LEFT(D214,2)=\"Rp\",LEFT(D214,2)=\"Mg\"),0,\nVLOOKUP(A214,Quantities[],Quantities!$F$2)+VLOOKUP(A214,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B214=\"P\",\"-\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A214,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C214=\"a\",\nVLOOKUP(A214,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A215","v":2508},{"$f":"'3   Material'!B215","v":"L"},{"$f":"'3   Material'!C215","v":"e"},{"$f":"'3   Material'!D215","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B215=\"P\",0,\nIF(AND(LEFT(D215,2)=\"Mg\",B215=\"A\",C215=\"a\"),(1+L215)*VLOOKUP($A215,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A215,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B215=\"P\",0,\nIF(AND(OR(C215=\"b\",C215=\"d\"),OR('4   Earthwork'!$B215=\"C\",'4   Earthwork'!$B215=\"D\",'4   Earthwork'!$B215=\"A\",'4   Earthwork'!$B215=\"E\",'4   Earthwork'!$B215=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B215=\"P\",0,\nIF(OR(C215=\"b\",C215=\"d\"),\nM215/(1+L215),\nIF(OR(LEFT(D215,2)=\"Rp\",LEFT(D215,2)=\"Mg\"),0,\nVLOOKUP(A215,Quantities[],Quantities!$F$2)+VLOOKUP(A215,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B215=\"P\",\"-\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A215,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C215=\"a\",\nVLOOKUP(A215,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A216","v":2509},{"$f":"'3   Material'!B216","v":"L"},{"$f":"'3   Material'!C216","v":"e"},{"$f":"'3   Material'!D216","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B216=\"P\",0,\nIF(AND(LEFT(D216,2)=\"Mg\",B216=\"A\",C216=\"a\"),(1+L216)*VLOOKUP($A216,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A216,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B216=\"P\",0,\nIF(AND(OR(C216=\"b\",C216=\"d\"),OR('4   Earthwork'!$B216=\"C\",'4   Earthwork'!$B216=\"D\",'4   Earthwork'!$B216=\"A\",'4   Earthwork'!$B216=\"E\",'4   Earthwork'!$B216=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B216=\"P\",0,\nIF(OR(C216=\"b\",C216=\"d\"),\nM216/(1+L216),\nIF(OR(LEFT(D216,2)=\"Rp\",LEFT(D216,2)=\"Mg\"),0,\nVLOOKUP(A216,Quantities[],Quantities!$F$2)+VLOOKUP(A216,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B216=\"P\",\"-\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A216,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C216=\"a\",\nVLOOKUP(A216,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A217","v":2510},{"$f":"'3   Material'!B217","v":"L"},{"$f":"'3   Material'!C217","v":"e"},{"$f":"'3   Material'!D217","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B217=\"P\",0,\nIF(AND(LEFT(D217,2)=\"Mg\",B217=\"A\",C217=\"a\"),(1+L217)*VLOOKUP($A217,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A217,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B217=\"P\",0,\nIF(AND(OR(C217=\"b\",C217=\"d\"),OR('4   Earthwork'!$B217=\"C\",'4   Earthwork'!$B217=\"D\",'4   Earthwork'!$B217=\"A\",'4   Earthwork'!$B217=\"E\",'4   Earthwork'!$B217=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B217=\"P\",0,\nIF(OR(C217=\"b\",C217=\"d\"),\nM217/(1+L217),\nIF(OR(LEFT(D217,2)=\"Rp\",LEFT(D217,2)=\"Mg\"),0,\nVLOOKUP(A217,Quantities[],Quantities!$F$2)+VLOOKUP(A217,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B217=\"P\",\"-\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A217,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C217=\"a\",\nVLOOKUP(A217,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A218","v":2511},{"$f":"'3   Material'!B218","v":"L"},{"$f":"'3   Material'!C218","v":"e"},{"$f":"'3   Material'!D218","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B218=\"P\",0,\nIF(AND(LEFT(D218,2)=\"Mg\",B218=\"A\",C218=\"a\"),(1+L218)*VLOOKUP($A218,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A218,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B218=\"P\",0,\nIF(AND(OR(C218=\"b\",C218=\"d\"),OR('4   Earthwork'!$B218=\"C\",'4   Earthwork'!$B218=\"D\",'4   Earthwork'!$B218=\"A\",'4   Earthwork'!$B218=\"E\",'4   Earthwork'!$B218=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B218=\"P\",0,\nIF(OR(C218=\"b\",C218=\"d\"),\nM218/(1+L218),\nIF(OR(LEFT(D218,2)=\"Rp\",LEFT(D218,2)=\"Mg\"),0,\nVLOOKUP(A218,Quantities[],Quantities!$F$2)+VLOOKUP(A218,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B218=\"P\",\"-\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A218,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C218=\"a\",\nVLOOKUP(A218,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B218=\"P\",0,\nIF(AND(OR(C218=\"b\",C218=\"d\"),NOT($B218=\"E\")),\nI218*J218*43560/(12*27),\nIF(OR(LEFT(D218,2)=\"Rp\",LEFT(D218,2)=\"Mg\"),0,\nK218*(1+L218))))","v":0},null,{"$f":"LEFT(TEXT(A218,\"0\"),2)","v":"25"}]
[{"$f":"'3   Material'!A219","v":2512},{"$f":"'3   Material'!B219","v":"L"},{"$f":"'3   Material'!C219","v":"e"},{"$f":"'3   Material'!D219","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B219=\"P\",0,\nIF(AND(LEFT(D219,2)=\"Mg\",B219=\"A\",C219=\"a\"),(1+L219)*VLOOKUP($A219,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A219,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B219=\"P\",0,\nIF(AND(OR(C219=\"b\",C219=\"d\"),OR('4   Earthwork'!$B219=\"C\",'4   Earthwork'!$B219=\"D\",'4   Earthwork'!$B219=\"A\",'4   Earthwork'!$B219=\"E\",'4   Earthwork'!$B219=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B219=\"P\",0,\nIF(OR(C219=\"b\",C219=\"d\"),\nM219/(1+L219),\nIF(OR(LEFT(D219,2)=\"Rp\",LEFT(D219,2)=\"Mg\"),0,\nVLOOKUP(A219,Quantities[],Quantities!$F$2)+VLOOKUP(A219,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B219=\"P\",\"-\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A219,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C219=\"a\",\nVLOOKUP(A219,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A220","v":2513},{"$f":"'3   Material'!B220","v":"L"},{"$f":"'3   Material'!C220","v":"e"},{"$f":"'3   Material'!D220","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B220=\"P\",0,\nIF(AND(LEFT(D220,2)=\"Mg\",B220=\"A\",C220=\"a\"),(1+L220)*VLOOKUP($A220,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A220,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B220=\"P\",0,\nIF(AND(OR(C220=\"b\",C220=\"d\"),OR('4   Earthwork'!$B220=\"C\",'4   Earthwork'!$B220=\"D\",'4   Earthwork'!$B220=\"A\",'4   Earthwork'!$B220=\"E\",'4   Earthwork'!$B220=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B220=\"P\",0,\nIF(OR(C220=\"b\",C220=\"d\"),\nM220/(1+L220),\nIF(OR(LEFT(D220,2)=\"Rp\",LEFT(D220,2)=\"Mg\"),0,\nVLOOKUP(A220,Quantities[],Quantities!$F$2)+VLOOKUP(A220,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B220=\"P\",\"-\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A220,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C220=\"a\",\nVLOOKUP(A220,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"25"]
[{"$f":"'3   Material'!A221","v":2400},{"$f":"'3   Material'!B221","v":"S"},{"$f":"'3   Material'!C221","v":"e"},{"$f":"'3   Material'!D221","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B221=\"P\",0,\nIF(AND(LEFT(D221,2)=\"Mg\",B221=\"A\",C221=\"a\"),(1+L221)*VLOOKUP($A221,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A221,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B221=\"P\",0,\nIF(AND(OR(C221=\"b\",C221=\"d\"),OR('4   Earthwork'!$B221=\"C\",'4   Earthwork'!$B221=\"D\",'4   Earthwork'!$B221=\"A\",'4   Earthwork'!$B221=\"E\",'4   Earthwork'!$B221=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B221=\"P\",0,\nIF(OR(C221=\"b\",C221=\"d\"),\nM221/(1+L221),\nIF(OR(LEFT(D221,2)=\"Rp\",LEFT(D221,2)=\"Mg\"),0,\nVLOOKUP(A221,Quantities[],Quantities!$F$2)+VLOOKUP(A221,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B221=\"P\",\"-\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A221,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C221=\"a\",\nVLOOKUP(A221,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"24"]
[{"$f":"'3   Material'!A222","v":2400},{"$f":"'3   Material'!B222","v":"U"},{"$f":"'3   Material'!C222","v":"e"},{"$f":"'3   Material'!D222","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B222=\"P\",0,\nIF(AND(LEFT(D222,2)=\"Mg\",B222=\"A\",C222=\"a\"),(1+L222)*VLOOKUP($A222,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A222,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B222=\"P\",0,\nIF(AND(OR(C222=\"b\",C222=\"d\"),OR('4   Earthwork'!$B222=\"C\",'4   Earthwork'!$B222=\"D\",'4   Earthwork'!$B222=\"A\",'4   Earthwork'!$B222=\"E\",'4   Earthwork'!$B222=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B222=\"P\",0,\nIF(OR(C222=\"b\",C222=\"d\"),\nM222/(1+L222),\nIF(OR(LEFT(D222,2)=\"Rp\",LEFT(D222,2)=\"Mg\"),0,\nVLOOKUP(A222,Quantities[],Quantities!$F$2)+VLOOKUP(A222,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B222=\"P\",\"-\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A222,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C222=\"a\",\nVLOOKUP(A222,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"24"]
[{"$f":"'3   Material'!A223","v":2400},{"$f":"'3   Material'!B223","v":"V"},{"$f":"'3   Material'!C223","v":"e"},{"$f":"'3   Material'!D223","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B223=\"P\",0,\nIF(AND(LEFT(D223,2)=\"Mg\",B223=\"A\",C223=\"a\"),(1+L223)*VLOOKUP($A223,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A223,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B223=\"P\",0,\nIF(AND(OR(C223=\"b\",C223=\"d\"),OR('4   Earthwork'!$B223=\"C\",'4   Earthwork'!$B223=\"D\",'4   Earthwork'!$B223=\"A\",'4   Earthwork'!$B223=\"E\",'4   Earthwork'!$B223=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B223=\"P\",0,\nIF(OR(C223=\"b\",C223=\"d\"),\nM223/(1+L223),\nIF(OR(LEFT(D223,2)=\"Rp\",LEFT(D223,2)=\"Mg\"),0,\nVLOOKUP(A223,Quantities[],Quantities!$F$2)+VLOOKUP(A223,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B223=\"P\",\"-\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A223,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C223=\"a\",\nVLOOKUP(A223,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"24"]
[{"$f":"'3   Material'!A224","v":2900},{"$f":"'3   Material'!B224","v":"S"},{"$f":"'3   Material'!C224","v":"e"},{"$f":"'3   Material'!D224","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B224=\"P\",0,\nIF(AND(LEFT(D224,2)=\"Mg\",B224=\"A\",C224=\"a\"),(1+L224)*VLOOKUP($A224,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A224,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B224=\"P\",0,\nIF(AND(OR(C224=\"b\",C224=\"d\"),OR('4   Earthwork'!$B224=\"C\",'4   Earthwork'!$B224=\"D\",'4   Earthwork'!$B224=\"A\",'4   Earthwork'!$B224=\"E\",'4   Earthwork'!$B224=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B224=\"P\",0,\nIF(OR(C224=\"b\",C224=\"d\"),\nM224/(1+L224),\nIF(OR(LEFT(D224,2)=\"Rp\",LEFT(D224,2)=\"Mg\"),0,\nVLOOKUP(A224,Quantities[],Quantities!$F$2)+VLOOKUP(A224,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B224=\"P\",\"-\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A224,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C224=\"a\",\nVLOOKUP(A224,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"29"]
[{"$f":"'3   Material'!A225","v":1000},{"$f":"'3   Material'!B225","v":"F"},{"$f":"'3   Material'!C225","v":"e"},{"$f":"'3   Material'!D225","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B225=\"P\",0,\nIF(AND(LEFT(D225,2)=\"Mg\",B225=\"A\",C225=\"a\"),(1+L225)*VLOOKUP($A225,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A225,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B225=\"P\",0,\nIF(AND(OR(C225=\"b\",C225=\"d\"),OR('4   Earthwork'!$B225=\"C\",'4   Earthwork'!$B225=\"D\",'4   Earthwork'!$B225=\"A\",'4   Earthwork'!$B225=\"E\",'4   Earthwork'!$B225=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B225=\"P\",0,\nIF(OR(C225=\"b\",C225=\"d\"),\nM225/(1+L225),\nIF(OR(LEFT(D225,2)=\"Rp\",LEFT(D225,2)=\"Mg\"),0,\nVLOOKUP(A225,Quantities[],Quantities!$F$2)+VLOOKUP(A225,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B225=\"P\",\"-\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A225,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C225=\"a\",\nVLOOKUP(A225,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A226","v":1200},{"$f":"'3   Material'!B226","v":"F"},{"$f":"'3   Material'!C226","v":"e"},{"$f":"'3   Material'!D226","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B226=\"P\",0,\nIF(AND(LEFT(D226,2)=\"Mg\",B226=\"A\",C226=\"a\"),(1+L226)*VLOOKUP($A226,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A226,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B226=\"P\",0,\nIF(AND(OR(C226=\"b\",C226=\"d\"),OR('4   Earthwork'!$B226=\"C\",'4   Earthwork'!$B226=\"D\",'4   Earthwork'!$B226=\"A\",'4   Earthwork'!$B226=\"E\",'4   Earthwork'!$B226=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B226=\"P\",0,\nIF(OR(C226=\"b\",C226=\"d\"),\nM226/(1+L226),\nIF(OR(LEFT(D226,2)=\"Rp\",LEFT(D226,2)=\"Mg\"),0,\nVLOOKUP(A226,Quantities[],Quantities!$F$2)+VLOOKUP(A226,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B226=\"P\",\"-\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A226,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C226=\"a\",\nVLOOKUP(A226,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A227","v":1300},{"$f":"'3   Material'!B227","v":"F"},{"$f":"'3   Material'!C227","v":"e"},{"$f":"'3   Material'!D227","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B227=\"P\",0,\nIF(AND(LEFT(D227,2)=\"Mg\",B227=\"A\",C227=\"a\"),(1+L227)*VLOOKUP($A227,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A227,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B227=\"P\",0,\nIF(AND(OR(C227=\"b\",C227=\"d\"),OR('4   Earthwork'!$B227=\"C\",'4   Earthwork'!$B227=\"D\",'4   Earthwork'!$B227=\"A\",'4   Earthwork'!$B227=\"E\",'4   Earthwork'!$B227=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B227=\"P\",0,\nIF(OR(C227=\"b\",C227=\"d\"),\nM227/(1+L227),\nIF(OR(LEFT(D227,2)=\"Rp\",LEFT(D227,2)=\"Mg\"),0,\nVLOOKUP(A227,Quantities[],Quantities!$F$2)+VLOOKUP(A227,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B227=\"P\",\"-\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A227,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C227=\"a\",\nVLOOKUP(A227,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A228","v":1500},{"$f":"'3   Material'!B228","v":"F"},{"$f":"'3   Material'!C228","v":"e"},{"$f":"'3   Material'!D228","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B228=\"P\",0,\nIF(AND(LEFT(D228,2)=\"Mg\",B228=\"A\",C228=\"a\"),(1+L228)*VLOOKUP($A228,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A228,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B228=\"P\",0,\nIF(AND(OR(C228=\"b\",C228=\"d\"),OR('4   Earthwork'!$B228=\"C\",'4   Earthwork'!$B228=\"D\",'4   Earthwork'!$B228=\"A\",'4   Earthwork'!$B228=\"E\",'4   Earthwork'!$B228=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B228=\"P\",0,\nIF(OR(C228=\"b\",C228=\"d\"),\nM228/(1+L228),\nIF(OR(LEFT(D228,2)=\"Rp\",LEFT(D228,2)=\"Mg\"),0,\nVLOOKUP(A228,Quantities[],Quantities!$F$2)+VLOOKUP(A228,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B228=\"P\",\"-\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A228,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C228=\"a\",\nVLOOKUP(A228,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A229","v":2200},{"$f":"'3   Material'!B229","v":"F"},{"$f":"'3   Material'!C229","v":"e"},{"$f":"'3   Material'!D229","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B229=\"P\",0,\nIF(AND(LEFT(D229,2)=\"Mg\",B229=\"A\",C229=\"a\"),(1+L229)*VLOOKUP($A229,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A229,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B229=\"P\",0,\nIF(AND(OR(C229=\"b\",C229=\"d\"),OR('4   Earthwork'!$B229=\"C\",'4   Earthwork'!$B229=\"D\",'4   Earthwork'!$B229=\"A\",'4   Earthwork'!$B229=\"E\",'4   Earthwork'!$B229=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B229=\"P\",0,\nIF(OR(C229=\"b\",C229=\"d\"),\nM229/(1+L229),\nIF(OR(LEFT(D229,2)=\"Rp\",LEFT(D229,2)=\"Mg\"),0,\nVLOOKUP(A229,Quantities[],Quantities!$F$2)+VLOOKUP(A229,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B229=\"P\",\"-\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A229,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C229=\"a\",\nVLOOKUP(A229,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A230","v":1400},{"$f":"'3   Material'!B230","v":"F"},{"$f":"'3   Material'!C230","v":"e"},{"$f":"'3   Material'!D230","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B230=\"P\",0,\nIF(AND(LEFT(D230,2)=\"Mg\",B230=\"A\",C230=\"a\"),(1+L230)*VLOOKUP($A230,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A230,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B230=\"P\",0,\nIF(AND(OR(C230=\"b\",C230=\"d\"),OR('4   Earthwork'!$B230=\"C\",'4   Earthwork'!$B230=\"D\",'4   Earthwork'!$B230=\"A\",'4   Earthwork'!$B230=\"E\",'4   Earthwork'!$B230=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B230=\"P\",0,\nIF(OR(C230=\"b\",C230=\"d\"),\nM230/(1+L230),\nIF(OR(LEFT(D230,2)=\"Rp\",LEFT(D230,2)=\"Mg\"),0,\nVLOOKUP(A230,Quantities[],Quantities!$F$2)+VLOOKUP(A230,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B230=\"P\",\"-\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A230,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C230=\"a\",\nVLOOKUP(A230,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A231","v":1800},{"$f":"'3   Material'!B231","v":"F"},{"$f":"'3   Material'!C231","v":"e"},{"$f":"'3   Material'!D231","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B231=\"P\",0,\nIF(AND(LEFT(D231,2)=\"Mg\",B231=\"A\",C231=\"a\"),(1+L231)*VLOOKUP($A231,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A231,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B231=\"P\",0,\nIF(AND(OR(C231=\"b\",C231=\"d\"),OR('4   Earthwork'!$B231=\"C\",'4   Earthwork'!$B231=\"D\",'4   Earthwork'!$B231=\"A\",'4   Earthwork'!$B231=\"E\",'4   Earthwork'!$B231=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B231=\"P\",0,\nIF(OR(C231=\"b\",C231=\"d\"),\nM231/(1+L231),\nIF(OR(LEFT(D231,2)=\"Rp\",LEFT(D231,2)=\"Mg\"),0,\nVLOOKUP(A231,Quantities[],Quantities!$F$2)+VLOOKUP(A231,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B231=\"P\",\"-\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A231,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C231=\"a\",\nVLOOKUP(A231,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A232","v":1700},{"$f":"'3   Material'!B232","v":"F"},{"$f":"'3   Material'!C232","v":"e"},{"$f":"'3   Material'!D232","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B232=\"P\",0,\nIF(AND(LEFT(D232,2)=\"Mg\",B232=\"A\",C232=\"a\"),(1+L232)*VLOOKUP($A232,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A232,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B232=\"P\",0,\nIF(AND(OR(C232=\"b\",C232=\"d\"),OR('4   Earthwork'!$B232=\"C\",'4   Earthwork'!$B232=\"D\",'4   Earthwork'!$B232=\"A\",'4   Earthwork'!$B232=\"E\",'4   Earthwork'!$B232=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B232=\"P\",0,\nIF(OR(C232=\"b\",C232=\"d\"),\nM232/(1+L232),\nIF(OR(LEFT(D232,2)=\"Rp\",LEFT(D232,2)=\"Mg\"),0,\nVLOOKUP(A232,Quantities[],Quantities!$F$2)+VLOOKUP(A232,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B232=\"P\",\"-\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A232,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C232=\"a\",\nVLOOKUP(A232,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A233","v":2000},{"$f":"'3   Material'!B233","v":"F"},{"$f":"'3   Material'!C233","v":"e"},{"$f":"'3   Material'!D233","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B233=\"P\",0,\nIF(AND(LEFT(D233,2)=\"Mg\",B233=\"A\",C233=\"a\"),(1+L233)*VLOOKUP($A233,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A233,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B233=\"P\",0,\nIF(AND(OR(C233=\"b\",C233=\"d\"),OR('4   Earthwork'!$B233=\"C\",'4   Earthwork'!$B233=\"D\",'4   Earthwork'!$B233=\"A\",'4   Earthwork'!$B233=\"E\",'4   Earthwork'!$B233=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B233=\"P\",0,\nIF(OR(C233=\"b\",C233=\"d\"),\nM233/(1+L233),\nIF(OR(LEFT(D233,2)=\"Rp\",LEFT(D233,2)=\"Mg\"),0,\nVLOOKUP(A233,Quantities[],Quantities!$F$2)+VLOOKUP(A233,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B233=\"P\",\"-\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A233,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C233=\"a\",\nVLOOKUP(A233,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A234","v":2100},{"$f":"'3   Material'!B234","v":"F"},{"$f":"'3   Material'!C234","v":"e"},{"$f":"'3   Material'!D234","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B234=\"P\",0,\nIF(AND(LEFT(D234,2)=\"Mg\",B234=\"A\",C234=\"a\"),(1+L234)*VLOOKUP($A234,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A234,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B234=\"P\",0,\nIF(AND(OR(C234=\"b\",C234=\"d\"),OR('4   Earthwork'!$B234=\"C\",'4   Earthwork'!$B234=\"D\",'4   Earthwork'!$B234=\"A\",'4   Earthwork'!$B234=\"E\",'4   Earthwork'!$B234=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B234=\"P\",0,\nIF(OR(C234=\"b\",C234=\"d\"),\nM234/(1+L234),\nIF(OR(LEFT(D234,2)=\"Rp\",LEFT(D234,2)=\"Mg\"),0,\nVLOOKUP(A234,Quantities[],Quantities!$F$2)+VLOOKUP(A234,Quantities[],Quantities!$AB$2))))","v":601356},{"$f":"IF(B234=\"P\",\"-\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A234,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C234=\"a\",\nVLOOKUP(A234,Quantities[],Quantities!$V$2,0),\n0)))","v":0},601356,null,"21"]
[{"$f":"'3   Material'!A235","v":1000},{"$f":"'3   Material'!B235","v":"G"},{"$f":"'3   Material'!C235","v":"e"},{"$f":"'3   Material'!D235","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B235=\"P\",0,\nIF(AND(LEFT(D235,2)=\"Mg\",B235=\"A\",C235=\"a\"),(1+L235)*VLOOKUP($A235,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A235,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B235=\"P\",0,\nIF(AND(OR(C235=\"b\",C235=\"d\"),OR('4   Earthwork'!$B235=\"C\",'4   Earthwork'!$B235=\"D\",'4   Earthwork'!$B235=\"A\",'4   Earthwork'!$B235=\"E\",'4   Earthwork'!$B235=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B235=\"P\",0,\nIF(OR(C235=\"b\",C235=\"d\"),\nM235/(1+L235),\nIF(OR(LEFT(D235,2)=\"Rp\",LEFT(D235,2)=\"Mg\"),0,\nVLOOKUP(A235,Quantities[],Quantities!$F$2)+VLOOKUP(A235,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B235=\"P\",\"-\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A235,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C235=\"a\",\nVLOOKUP(A235,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A236","v":1200},{"$f":"'3   Material'!B236","v":"G"},{"$f":"'3   Material'!C236","v":"e"},{"$f":"'3   Material'!D236","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B236=\"P\",0,\nIF(AND(LEFT(D236,2)=\"Mg\",B236=\"A\",C236=\"a\"),(1+L236)*VLOOKUP($A236,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A236,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B236=\"P\",0,\nIF(AND(OR(C236=\"b\",C236=\"d\"),OR('4   Earthwork'!$B236=\"C\",'4   Earthwork'!$B236=\"D\",'4   Earthwork'!$B236=\"A\",'4   Earthwork'!$B236=\"E\",'4   Earthwork'!$B236=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B236=\"P\",0,\nIF(OR(C236=\"b\",C236=\"d\"),\nM236/(1+L236),\nIF(OR(LEFT(D236,2)=\"Rp\",LEFT(D236,2)=\"Mg\"),0,\nVLOOKUP(A236,Quantities[],Quantities!$F$2)+VLOOKUP(A236,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B236=\"P\",\"-\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A236,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C236=\"a\",\nVLOOKUP(A236,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A237","v":1300},{"$f":"'3   Material'!B237","v":"G"},{"$f":"'3   Material'!C237","v":"e"},{"$f":"'3   Material'!D237","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B237=\"P\",0,\nIF(AND(LEFT(D237,2)=\"Mg\",B237=\"A\",C237=\"a\"),(1+L237)*VLOOKUP($A237,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A237,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B237=\"P\",0,\nIF(AND(OR(C237=\"b\",C237=\"d\"),OR('4   Earthwork'!$B237=\"C\",'4   Earthwork'!$B237=\"D\",'4   Earthwork'!$B237=\"A\",'4   Earthwork'!$B237=\"E\",'4   Earthwork'!$B237=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B237=\"P\",0,\nIF(OR(C237=\"b\",C237=\"d\"),\nM237/(1+L237),\nIF(OR(LEFT(D237,2)=\"Rp\",LEFT(D237,2)=\"Mg\"),0,\nVLOOKUP(A237,Quantities[],Quantities!$F$2)+VLOOKUP(A237,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B237=\"P\",\"-\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A237,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C237=\"a\",\nVLOOKUP(A237,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A238","v":1500},{"$f":"'3   Material'!B238","v":"G"},{"$f":"'3   Material'!C238","v":"e"},{"$f":"'3   Material'!D238","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B238=\"P\",0,\nIF(AND(LEFT(D238,2)=\"Mg\",B238=\"A\",C238=\"a\"),(1+L238)*VLOOKUP($A238,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A238,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B238=\"P\",0,\nIF(AND(OR(C238=\"b\",C238=\"d\"),OR('4   Earthwork'!$B238=\"C\",'4   Earthwork'!$B238=\"D\",'4   Earthwork'!$B238=\"A\",'4   Earthwork'!$B238=\"E\",'4   Earthwork'!$B238=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B238=\"P\",0,\nIF(OR(C238=\"b\",C238=\"d\"),\nM238/(1+L238),\nIF(OR(LEFT(D238,2)=\"Rp\",LEFT(D238,2)=\"Mg\"),0,\nVLOOKUP(A238,Quantities[],Quantities!$F$2)+VLOOKUP(A238,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B238=\"P\",\"-\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A238,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C238=\"a\",\nVLOOKUP(A238,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A239","v":2200},{"$f":"'3   Material'!B239","v":"G"},{"$f":"'3   Material'!C239","v":"e"},{"$f":"'3   Material'!D239","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B239=\"P\",0,\nIF(AND(LEFT(D239,2)=\"Mg\",B239=\"A\",C239=\"a\"),(1+L239)*VLOOKUP($A239,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A239,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B239=\"P\",0,\nIF(AND(OR(C239=\"b\",C239=\"d\"),OR('4   Earthwork'!$B239=\"C\",'4   Earthwork'!$B239=\"D\",'4   Earthwork'!$B239=\"A\",'4   Earthwork'!$B239=\"E\",'4   Earthwork'!$B239=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B239=\"P\",0,\nIF(OR(C239=\"b\",C239=\"d\"),\nM239/(1+L239),\nIF(OR(LEFT(D239,2)=\"Rp\",LEFT(D239,2)=\"Mg\"),0,\nVLOOKUP(A239,Quantities[],Quantities!$F$2)+VLOOKUP(A239,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B239=\"P\",\"-\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A239,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C239=\"a\",\nVLOOKUP(A239,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A240","v":1400},{"$f":"'3   Material'!B240","v":"G"},{"$f":"'3   Material'!C240","v":"e"},{"$f":"'3   Material'!D240","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B240=\"P\",0,\nIF(AND(LEFT(D240,2)=\"Mg\",B240=\"A\",C240=\"a\"),(1+L240)*VLOOKUP($A240,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A240,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B240=\"P\",0,\nIF(AND(OR(C240=\"b\",C240=\"d\"),OR('4   Earthwork'!$B240=\"C\",'4   Earthwork'!$B240=\"D\",'4   Earthwork'!$B240=\"A\",'4   Earthwork'!$B240=\"E\",'4   Earthwork'!$B240=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B240=\"P\",0,\nIF(OR(C240=\"b\",C240=\"d\"),\nM240/(1+L240),\nIF(OR(LEFT(D240,2)=\"Rp\",LEFT(D240,2)=\"Mg\"),0,\nVLOOKUP(A240,Quantities[],Quantities!$F$2)+VLOOKUP(A240,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B240=\"P\",\"-\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A240,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C240=\"a\",\nVLOOKUP(A240,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A241","v":1800},{"$f":"'3   Material'!B241","v":"G"},{"$f":"'3   Material'!C241","v":"e"},{"$f":"'3   Material'!D241","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B241=\"P\",0,\nIF(AND(LEFT(D241,2)=\"Mg\",B241=\"A\",C241=\"a\"),(1+L241)*VLOOKUP($A241,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A241,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B241=\"P\",0,\nIF(AND(OR(C241=\"b\",C241=\"d\"),OR('4   Earthwork'!$B241=\"C\",'4   Earthwork'!$B241=\"D\",'4   Earthwork'!$B241=\"A\",'4   Earthwork'!$B241=\"E\",'4   Earthwork'!$B241=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B241=\"P\",0,\nIF(OR(C241=\"b\",C241=\"d\"),\nM241/(1+L241),\nIF(OR(LEFT(D241,2)=\"Rp\",LEFT(D241,2)=\"Mg\"),0,\nVLOOKUP(A241,Quantities[],Quantities!$F$2)+VLOOKUP(A241,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B241=\"P\",\"-\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A241,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C241=\"a\",\nVLOOKUP(A241,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A242","v":1600},{"$f":"'3   Material'!B242","v":"G"},{"$f":"'3   Material'!C242","v":"e"},{"$f":"'3   Material'!D242","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B242=\"P\",0,\nIF(AND(LEFT(D242,2)=\"Mg\",B242=\"A\",C242=\"a\"),(1+L242)*VLOOKUP($A242,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A242,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B242=\"P\",0,\nIF(AND(OR(C242=\"b\",C242=\"d\"),OR('4   Earthwork'!$B242=\"C\",'4   Earthwork'!$B242=\"D\",'4   Earthwork'!$B242=\"A\",'4   Earthwork'!$B242=\"E\",'4   Earthwork'!$B242=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B242=\"P\",0,\nIF(OR(C242=\"b\",C242=\"d\"),\nM242/(1+L242),\nIF(OR(LEFT(D242,2)=\"Rp\",LEFT(D242,2)=\"Mg\"),0,\nVLOOKUP(A242,Quantities[],Quantities!$F$2)+VLOOKUP(A242,Quantities[],Quantities!$AB$2))))","v":330000},{"$f":"IF(B242=\"P\",\"-\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A242,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C242=\"a\",\nVLOOKUP(A242,Quantities[],Quantities!$V$2,0),\n0)))","v":0},330000,null,"16"]
[{"$f":"'3   Material'!A243","v":1700},{"$f":"'3   Material'!B243","v":"G"},{"$f":"'3   Material'!C243","v":"e"},{"$f":"'3   Material'!D243","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B243=\"P\",0,\nIF(AND(LEFT(D243,2)=\"Mg\",B243=\"A\",C243=\"a\"),(1+L243)*VLOOKUP($A243,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A243,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B243=\"P\",0,\nIF(AND(OR(C243=\"b\",C243=\"d\"),OR('4   Earthwork'!$B243=\"C\",'4   Earthwork'!$B243=\"D\",'4   Earthwork'!$B243=\"A\",'4   Earthwork'!$B243=\"E\",'4   Earthwork'!$B243=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B243=\"P\",0,\nIF(OR(C243=\"b\",C243=\"d\"),\nM243/(1+L243),\nIF(OR(LEFT(D243,2)=\"Rp\",LEFT(D243,2)=\"Mg\"),0,\nVLOOKUP(A243,Quantities[],Quantities!$F$2)+VLOOKUP(A243,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B243=\"P\",\"-\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A243,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C243=\"a\",\nVLOOKUP(A243,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A244","v":2000},{"$f":"'3   Material'!B244","v":"G"},{"$f":"'3   Material'!C244","v":"e"},{"$f":"'3   Material'!D244","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B244=\"P\",0,\nIF(AND(LEFT(D244,2)=\"Mg\",B244=\"A\",C244=\"a\"),(1+L244)*VLOOKUP($A244,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A244,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B244=\"P\",0,\nIF(AND(OR(C244=\"b\",C244=\"d\"),OR('4   Earthwork'!$B244=\"C\",'4   Earthwork'!$B244=\"D\",'4   Earthwork'!$B244=\"A\",'4   Earthwork'!$B244=\"E\",'4   Earthwork'!$B244=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B244=\"P\",0,\nIF(OR(C244=\"b\",C244=\"d\"),\nM244/(1+L244),\nIF(OR(LEFT(D244,2)=\"Rp\",LEFT(D244,2)=\"Mg\"),0,\nVLOOKUP(A244,Quantities[],Quantities!$F$2)+VLOOKUP(A244,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B244=\"P\",\"-\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A244,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C244=\"a\",\nVLOOKUP(A244,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A245","v":1000},{"$f":"'3   Material'!B245","v":"Gb"},{"$f":"'3   Material'!C245","v":"e"},{"$f":"'3   Material'!D245","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B245=\"P\",0,\nIF(AND(LEFT(D245,2)=\"Mg\",B245=\"A\",C245=\"a\"),(1+L245)*VLOOKUP($A245,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A245,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B245=\"P\",0,\nIF(AND(OR(C245=\"b\",C245=\"d\"),OR('4   Earthwork'!$B245=\"C\",'4   Earthwork'!$B245=\"D\",'4   Earthwork'!$B245=\"A\",'4   Earthwork'!$B245=\"E\",'4   Earthwork'!$B245=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B245=\"P\",0,\nIF(OR(C245=\"b\",C245=\"d\"),\nM245/(1+L245),\nIF(OR(LEFT(D245,2)=\"Rp\",LEFT(D245,2)=\"Mg\"),0,\nVLOOKUP(A245,Quantities[],Quantities!$F$2)+VLOOKUP(A245,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B245=\"P\",\"-\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A245,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C245=\"a\",\nVLOOKUP(A245,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A246","v":1200},{"$f":"'3   Material'!B246","v":"Gb"},{"$f":"'3   Material'!C246","v":"e"},{"$f":"'3   Material'!D246","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B246=\"P\",0,\nIF(AND(LEFT(D246,2)=\"Mg\",B246=\"A\",C246=\"a\"),(1+L246)*VLOOKUP($A246,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A246,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B246=\"P\",0,\nIF(AND(OR(C246=\"b\",C246=\"d\"),OR('4   Earthwork'!$B246=\"C\",'4   Earthwork'!$B246=\"D\",'4   Earthwork'!$B246=\"A\",'4   Earthwork'!$B246=\"E\",'4   Earthwork'!$B246=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B246=\"P\",0,\nIF(OR(C246=\"b\",C246=\"d\"),\nM246/(1+L246),\nIF(OR(LEFT(D246,2)=\"Rp\",LEFT(D246,2)=\"Mg\"),0,\nVLOOKUP(A246,Quantities[],Quantities!$F$2)+VLOOKUP(A246,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B246=\"P\",\"-\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A246,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C246=\"a\",\nVLOOKUP(A246,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A247","v":1300},{"$f":"'3   Material'!B247","v":"Gb"},{"$f":"'3   Material'!C247","v":"e"},{"$f":"'3   Material'!D247","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B247=\"P\",0,\nIF(AND(LEFT(D247,2)=\"Mg\",B247=\"A\",C247=\"a\"),(1+L247)*VLOOKUP($A247,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A247,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B247=\"P\",0,\nIF(AND(OR(C247=\"b\",C247=\"d\"),OR('4   Earthwork'!$B247=\"C\",'4   Earthwork'!$B247=\"D\",'4   Earthwork'!$B247=\"A\",'4   Earthwork'!$B247=\"E\",'4   Earthwork'!$B247=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B247=\"P\",0,\nIF(OR(C247=\"b\",C247=\"d\"),\nM247/(1+L247),\nIF(OR(LEFT(D247,2)=\"Rp\",LEFT(D247,2)=\"Mg\"),0,\nVLOOKUP(A247,Quantities[],Quantities!$F$2)+VLOOKUP(A247,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B247=\"P\",\"-\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A247,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C247=\"a\",\nVLOOKUP(A247,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A248","v":1500},{"$f":"'3   Material'!B248","v":"Gb"},{"$f":"'3   Material'!C248","v":"e"},{"$f":"'3   Material'!D248","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B248=\"P\",0,\nIF(AND(LEFT(D248,2)=\"Mg\",B248=\"A\",C248=\"a\"),(1+L248)*VLOOKUP($A248,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A248,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B248=\"P\",0,\nIF(AND(OR(C248=\"b\",C248=\"d\"),OR('4   Earthwork'!$B248=\"C\",'4   Earthwork'!$B248=\"D\",'4   Earthwork'!$B248=\"A\",'4   Earthwork'!$B248=\"E\",'4   Earthwork'!$B248=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B248=\"P\",0,\nIF(OR(C248=\"b\",C248=\"d\"),\nM248/(1+L248),\nIF(OR(LEFT(D248,2)=\"Rp\",LEFT(D248,2)=\"Mg\"),0,\nVLOOKUP(A248,Quantities[],Quantities!$F$2)+VLOOKUP(A248,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B248=\"P\",\"-\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A248,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C248=\"a\",\nVLOOKUP(A248,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A249","v":2200},{"$f":"'3   Material'!B249","v":"Gb"},{"$f":"'3   Material'!C249","v":"e"},{"$f":"'3   Material'!D249","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B249=\"P\",0,\nIF(AND(LEFT(D249,2)=\"Mg\",B249=\"A\",C249=\"a\"),(1+L249)*VLOOKUP($A249,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A249,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B249=\"P\",0,\nIF(AND(OR(C249=\"b\",C249=\"d\"),OR('4   Earthwork'!$B249=\"C\",'4   Earthwork'!$B249=\"D\",'4   Earthwork'!$B249=\"A\",'4   Earthwork'!$B249=\"E\",'4   Earthwork'!$B249=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B249=\"P\",0,\nIF(OR(C249=\"b\",C249=\"d\"),\nM249/(1+L249),\nIF(OR(LEFT(D249,2)=\"Rp\",LEFT(D249,2)=\"Mg\"),0,\nVLOOKUP(A249,Quantities[],Quantities!$F$2)+VLOOKUP(A249,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B249=\"P\",\"-\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A249,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C249=\"a\",\nVLOOKUP(A249,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A250","v":1400},{"$f":"'3   Material'!B250","v":"Gb"},{"$f":"'3   Material'!C250","v":"e"},{"$f":"'3   Material'!D250","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B250=\"P\",0,\nIF(AND(LEFT(D250,2)=\"Mg\",B250=\"A\",C250=\"a\"),(1+L250)*VLOOKUP($A250,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A250,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B250=\"P\",0,\nIF(AND(OR(C250=\"b\",C250=\"d\"),OR('4   Earthwork'!$B250=\"C\",'4   Earthwork'!$B250=\"D\",'4   Earthwork'!$B250=\"A\",'4   Earthwork'!$B250=\"E\",'4   Earthwork'!$B250=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B250=\"P\",0,\nIF(OR(C250=\"b\",C250=\"d\"),\nM250/(1+L250),\nIF(OR(LEFT(D250,2)=\"Rp\",LEFT(D250,2)=\"Mg\"),0,\nVLOOKUP(A250,Quantities[],Quantities!$F$2)+VLOOKUP(A250,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B250=\"P\",\"-\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A250,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C250=\"a\",\nVLOOKUP(A250,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A251","v":1800},{"$f":"'3   Material'!B251","v":"Gb"},{"$f":"'3   Material'!C251","v":"e"},{"$f":"'3   Material'!D251","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B251=\"P\",0,\nIF(AND(LEFT(D251,2)=\"Mg\",B251=\"A\",C251=\"a\"),(1+L251)*VLOOKUP($A251,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A251,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B251=\"P\",0,\nIF(AND(OR(C251=\"b\",C251=\"d\"),OR('4   Earthwork'!$B251=\"C\",'4   Earthwork'!$B251=\"D\",'4   Earthwork'!$B251=\"A\",'4   Earthwork'!$B251=\"E\",'4   Earthwork'!$B251=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B251=\"P\",0,\nIF(OR(C251=\"b\",C251=\"d\"),\nM251/(1+L251),\nIF(OR(LEFT(D251,2)=\"Rp\",LEFT(D251,2)=\"Mg\"),0,\nVLOOKUP(A251,Quantities[],Quantities!$F$2)+VLOOKUP(A251,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B251=\"P\",\"-\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A251,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C251=\"a\",\nVLOOKUP(A251,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A252","v":1600},{"$f":"'3   Material'!B252","v":"Gb"},{"$f":"'3   Material'!C252","v":"e"},{"$f":"'3   Material'!D252","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B252=\"P\",0,\nIF(AND(LEFT(D252,2)=\"Mg\",B252=\"A\",C252=\"a\"),(1+L252)*VLOOKUP($A252,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A252,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B252=\"P\",0,\nIF(AND(OR(C252=\"b\",C252=\"d\"),OR('4   Earthwork'!$B252=\"C\",'4   Earthwork'!$B252=\"D\",'4   Earthwork'!$B252=\"A\",'4   Earthwork'!$B252=\"E\",'4   Earthwork'!$B252=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B252=\"P\",0,\nIF(OR(C252=\"b\",C252=\"d\"),\nM252/(1+L252),\nIF(OR(LEFT(D252,2)=\"Rp\",LEFT(D252,2)=\"Mg\"),0,\nVLOOKUP(A252,Quantities[],Quantities!$F$2)+VLOOKUP(A252,Quantities[],Quantities!$AB$2))))","v":330000},{"$f":"IF(B252=\"P\",\"-\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A252,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C252=\"a\",\nVLOOKUP(A252,Quantities[],Quantities!$V$2,0),\n0)))","v":0},330000,null,"16"]
[{"$f":"'3   Material'!A253","v":1700},{"$f":"'3   Material'!B253","v":"Gb"},{"$f":"'3   Material'!C253","v":"e"},{"$f":"'3   Material'!D253","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B253=\"P\",0,\nIF(AND(LEFT(D253,2)=\"Mg\",B253=\"A\",C253=\"a\"),(1+L253)*VLOOKUP($A253,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A253,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B253=\"P\",0,\nIF(AND(OR(C253=\"b\",C253=\"d\"),OR('4   Earthwork'!$B253=\"C\",'4   Earthwork'!$B253=\"D\",'4   Earthwork'!$B253=\"A\",'4   Earthwork'!$B253=\"E\",'4   Earthwork'!$B253=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B253=\"P\",0,\nIF(OR(C253=\"b\",C253=\"d\"),\nM253/(1+L253),\nIF(OR(LEFT(D253,2)=\"Rp\",LEFT(D253,2)=\"Mg\"),0,\nVLOOKUP(A253,Quantities[],Quantities!$F$2)+VLOOKUP(A253,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B253=\"P\",\"-\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A253,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C253=\"a\",\nVLOOKUP(A253,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A254","v":2000},{"$f":"'3   Material'!B254","v":"Gb"},{"$f":"'3   Material'!C254","v":"e"},{"$f":"'3   Material'!D254","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B254=\"P\",0,\nIF(AND(LEFT(D254,2)=\"Mg\",B254=\"A\",C254=\"a\"),(1+L254)*VLOOKUP($A254,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A254,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B254=\"P\",0,\nIF(AND(OR(C254=\"b\",C254=\"d\"),OR('4   Earthwork'!$B254=\"C\",'4   Earthwork'!$B254=\"D\",'4   Earthwork'!$B254=\"A\",'4   Earthwork'!$B254=\"E\",'4   Earthwork'!$B254=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B254=\"P\",0,\nIF(OR(C254=\"b\",C254=\"d\"),\nM254/(1+L254),\nIF(OR(LEFT(D254,2)=\"Rp\",LEFT(D254,2)=\"Mg\"),0,\nVLOOKUP(A254,Quantities[],Quantities!$F$2)+VLOOKUP(A254,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B254=\"P\",\"-\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A254,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C254=\"a\",\nVLOOKUP(A254,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A255","v":1000},{"$f":"'3   Material'!B255","v":"H"},{"$f":"'3   Material'!C255","v":"e"},{"$f":"'3   Material'!D255","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B255=\"P\",0,\nIF(AND(LEFT(D255,2)=\"Mg\",B255=\"A\",C255=\"a\"),(1+L255)*VLOOKUP($A255,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A255,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B255=\"P\",0,\nIF(AND(OR(C255=\"b\",C255=\"d\"),OR('4   Earthwork'!$B255=\"C\",'4   Earthwork'!$B255=\"D\",'4   Earthwork'!$B255=\"A\",'4   Earthwork'!$B255=\"E\",'4   Earthwork'!$B255=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B255=\"P\",0,\nIF(OR(C255=\"b\",C255=\"d\"),\nM255/(1+L255),\nIF(OR(LEFT(D255,2)=\"Rp\",LEFT(D255,2)=\"Mg\"),0,\nVLOOKUP(A255,Quantities[],Quantities!$F$2)+VLOOKUP(A255,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B255=\"P\",\"-\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A255,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C255=\"a\",\nVLOOKUP(A255,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A256","v":1200},{"$f":"'3   Material'!B256","v":"H"},{"$f":"'3   Material'!C256","v":"e"},{"$f":"'3   Material'!D256","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B256=\"P\",0,\nIF(AND(LEFT(D256,2)=\"Mg\",B256=\"A\",C256=\"a\"),(1+L256)*VLOOKUP($A256,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A256,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B256=\"P\",0,\nIF(AND(OR(C256=\"b\",C256=\"d\"),OR('4   Earthwork'!$B256=\"C\",'4   Earthwork'!$B256=\"D\",'4   Earthwork'!$B256=\"A\",'4   Earthwork'!$B256=\"E\",'4   Earthwork'!$B256=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B256=\"P\",0,\nIF(OR(C256=\"b\",C256=\"d\"),\nM256/(1+L256),\nIF(OR(LEFT(D256,2)=\"Rp\",LEFT(D256,2)=\"Mg\"),0,\nVLOOKUP(A256,Quantities[],Quantities!$F$2)+VLOOKUP(A256,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B256=\"P\",\"-\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A256,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C256=\"a\",\nVLOOKUP(A256,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A257","v":1300},{"$f":"'3   Material'!B257","v":"H"},{"$f":"'3   Material'!C257","v":"e"},{"$f":"'3   Material'!D257","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B257=\"P\",0,\nIF(AND(LEFT(D257,2)=\"Mg\",B257=\"A\",C257=\"a\"),(1+L257)*VLOOKUP($A257,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A257,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B257=\"P\",0,\nIF(AND(OR(C257=\"b\",C257=\"d\"),OR('4   Earthwork'!$B257=\"C\",'4   Earthwork'!$B257=\"D\",'4   Earthwork'!$B257=\"A\",'4   Earthwork'!$B257=\"E\",'4   Earthwork'!$B257=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B257=\"P\",0,\nIF(OR(C257=\"b\",C257=\"d\"),\nM257/(1+L257),\nIF(OR(LEFT(D257,2)=\"Rp\",LEFT(D257,2)=\"Mg\"),0,\nVLOOKUP(A257,Quantities[],Quantities!$F$2)+VLOOKUP(A257,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B257=\"P\",\"-\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A257,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C257=\"a\",\nVLOOKUP(A257,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A258","v":1500},{"$f":"'3   Material'!B258","v":"H"},{"$f":"'3   Material'!C258","v":"e"},{"$f":"'3   Material'!D258","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B258=\"P\",0,\nIF(AND(LEFT(D258,2)=\"Mg\",B258=\"A\",C258=\"a\"),(1+L258)*VLOOKUP($A258,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A258,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B258=\"P\",0,\nIF(AND(OR(C258=\"b\",C258=\"d\"),OR('4   Earthwork'!$B258=\"C\",'4   Earthwork'!$B258=\"D\",'4   Earthwork'!$B258=\"A\",'4   Earthwork'!$B258=\"E\",'4   Earthwork'!$B258=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B258=\"P\",0,\nIF(OR(C258=\"b\",C258=\"d\"),\nM258/(1+L258),\nIF(OR(LEFT(D258,2)=\"Rp\",LEFT(D258,2)=\"Mg\"),0,\nVLOOKUP(A258,Quantities[],Quantities!$F$2)+VLOOKUP(A258,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B258=\"P\",\"-\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A258,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C258=\"a\",\nVLOOKUP(A258,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A259","v":2200},{"$f":"'3   Material'!B259","v":"H"},{"$f":"'3   Material'!C259","v":"e"},{"$f":"'3   Material'!D259","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B259=\"P\",0,\nIF(AND(LEFT(D259,2)=\"Mg\",B259=\"A\",C259=\"a\"),(1+L259)*VLOOKUP($A259,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A259,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B259=\"P\",0,\nIF(AND(OR(C259=\"b\",C259=\"d\"),OR('4   Earthwork'!$B259=\"C\",'4   Earthwork'!$B259=\"D\",'4   Earthwork'!$B259=\"A\",'4   Earthwork'!$B259=\"E\",'4   Earthwork'!$B259=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B259=\"P\",0,\nIF(OR(C259=\"b\",C259=\"d\"),\nM259/(1+L259),\nIF(OR(LEFT(D259,2)=\"Rp\",LEFT(D259,2)=\"Mg\"),0,\nVLOOKUP(A259,Quantities[],Quantities!$F$2)+VLOOKUP(A259,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B259=\"P\",\"-\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A259,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C259=\"a\",\nVLOOKUP(A259,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A260","v":1400},{"$f":"'3   Material'!B260","v":"H"},{"$f":"'3   Material'!C260","v":"e"},{"$f":"'3   Material'!D260","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B260=\"P\",0,\nIF(AND(LEFT(D260,2)=\"Mg\",B260=\"A\",C260=\"a\"),(1+L260)*VLOOKUP($A260,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A260,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B260=\"P\",0,\nIF(AND(OR(C260=\"b\",C260=\"d\"),OR('4   Earthwork'!$B260=\"C\",'4   Earthwork'!$B260=\"D\",'4   Earthwork'!$B260=\"A\",'4   Earthwork'!$B260=\"E\",'4   Earthwork'!$B260=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B260=\"P\",0,\nIF(OR(C260=\"b\",C260=\"d\"),\nM260/(1+L260),\nIF(OR(LEFT(D260,2)=\"Rp\",LEFT(D260,2)=\"Mg\"),0,\nVLOOKUP(A260,Quantities[],Quantities!$F$2)+VLOOKUP(A260,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B260=\"P\",\"-\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A260,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C260=\"a\",\nVLOOKUP(A260,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A261","v":1600},{"$f":"'3   Material'!B261","v":"H"},{"$f":"'3   Material'!C261","v":"e"},{"$f":"'3   Material'!D261","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B261=\"P\",0,\nIF(AND(LEFT(D261,2)=\"Mg\",B261=\"A\",C261=\"a\"),(1+L261)*VLOOKUP($A261,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A261,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B261=\"P\",0,\nIF(AND(OR(C261=\"b\",C261=\"d\"),OR('4   Earthwork'!$B261=\"C\",'4   Earthwork'!$B261=\"D\",'4   Earthwork'!$B261=\"A\",'4   Earthwork'!$B261=\"E\",'4   Earthwork'!$B261=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B261=\"P\",0,\nIF(OR(C261=\"b\",C261=\"d\"),\nM261/(1+L261),\nIF(OR(LEFT(D261,2)=\"Rp\",LEFT(D261,2)=\"Mg\"),0,\nVLOOKUP(A261,Quantities[],Quantities!$F$2)+VLOOKUP(A261,Quantities[],Quantities!$AB$2))))","v":330000},{"$f":"IF(B261=\"P\",\"-\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A261,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C261=\"a\",\nVLOOKUP(A261,Quantities[],Quantities!$V$2,0),\n0)))","v":0},330000,null,"16"]
[{"$f":"'3   Material'!A262","v":1800},{"$f":"'3   Material'!B262","v":"H"},{"$f":"'3   Material'!C262","v":"e"},{"$f":"'3   Material'!D262","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B262=\"P\",0,\nIF(AND(LEFT(D262,2)=\"Mg\",B262=\"A\",C262=\"a\"),(1+L262)*VLOOKUP($A262,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A262,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B262=\"P\",0,\nIF(AND(OR(C262=\"b\",C262=\"d\"),OR('4   Earthwork'!$B262=\"C\",'4   Earthwork'!$B262=\"D\",'4   Earthwork'!$B262=\"A\",'4   Earthwork'!$B262=\"E\",'4   Earthwork'!$B262=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B262=\"P\",0,\nIF(OR(C262=\"b\",C262=\"d\"),\nM262/(1+L262),\nIF(OR(LEFT(D262,2)=\"Rp\",LEFT(D262,2)=\"Mg\"),0,\nVLOOKUP(A262,Quantities[],Quantities!$F$2)+VLOOKUP(A262,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B262=\"P\",\"-\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A262,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C262=\"a\",\nVLOOKUP(A262,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A263","v":1700},{"$f":"'3   Material'!B263","v":"H"},{"$f":"'3   Material'!C263","v":"e"},{"$f":"'3   Material'!D263","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B263=\"P\",0,\nIF(AND(LEFT(D263,2)=\"Mg\",B263=\"A\",C263=\"a\"),(1+L263)*VLOOKUP($A263,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A263,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B263=\"P\",0,\nIF(AND(OR(C263=\"b\",C263=\"d\"),OR('4   Earthwork'!$B263=\"C\",'4   Earthwork'!$B263=\"D\",'4   Earthwork'!$B263=\"A\",'4   Earthwork'!$B263=\"E\",'4   Earthwork'!$B263=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B263=\"P\",0,\nIF(OR(C263=\"b\",C263=\"d\"),\nM263/(1+L263),\nIF(OR(LEFT(D263,2)=\"Rp\",LEFT(D263,2)=\"Mg\"),0,\nVLOOKUP(A263,Quantities[],Quantities!$F$2)+VLOOKUP(A263,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B263=\"P\",\"-\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A263,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C263=\"a\",\nVLOOKUP(A263,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A264","v":2000},{"$f":"'3   Material'!B264","v":"H"},{"$f":"'3   Material'!C264","v":"e"},{"$f":"'3   Material'!D264","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B264=\"P\",0,\nIF(AND(LEFT(D264,2)=\"Mg\",B264=\"A\",C264=\"a\"),(1+L264)*VLOOKUP($A264,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A264,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B264=\"P\",0,\nIF(AND(OR(C264=\"b\",C264=\"d\"),OR('4   Earthwork'!$B264=\"C\",'4   Earthwork'!$B264=\"D\",'4   Earthwork'!$B264=\"A\",'4   Earthwork'!$B264=\"E\",'4   Earthwork'!$B264=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B264=\"P\",0,\nIF(OR(C264=\"b\",C264=\"d\"),\nM264/(1+L264),\nIF(OR(LEFT(D264,2)=\"Rp\",LEFT(D264,2)=\"Mg\"),0,\nVLOOKUP(A264,Quantities[],Quantities!$F$2)+VLOOKUP(A264,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B264=\"P\",\"-\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A264,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C264=\"a\",\nVLOOKUP(A264,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A265","v":2100},{"$f":"'3   Material'!B265","v":"H"},{"$f":"'3   Material'!C265","v":"e"},{"$f":"'3   Material'!D265","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B265=\"P\",0,\nIF(AND(LEFT(D265,2)=\"Mg\",B265=\"A\",C265=\"a\"),(1+L265)*VLOOKUP($A265,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A265,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B265=\"P\",0,\nIF(AND(OR(C265=\"b\",C265=\"d\"),OR('4   Earthwork'!$B265=\"C\",'4   Earthwork'!$B265=\"D\",'4   Earthwork'!$B265=\"A\",'4   Earthwork'!$B265=\"E\",'4   Earthwork'!$B265=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B265=\"P\",0,\nIF(OR(C265=\"b\",C265=\"d\"),\nM265/(1+L265),\nIF(OR(LEFT(D265,2)=\"Rp\",LEFT(D265,2)=\"Mg\"),0,\nVLOOKUP(A265,Quantities[],Quantities!$F$2)+VLOOKUP(A265,Quantities[],Quantities!$AB$2))))","v":601356},{"$f":"IF(B265=\"P\",\"-\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A265,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C265=\"a\",\nVLOOKUP(A265,Quantities[],Quantities!$V$2,0),\n0)))","v":0},601356,null,"21"]
[{"$f":"'3   Material'!A266","v":2800},{"$f":"'3   Material'!B266","v":"Hb"},{"$f":"'3   Material'!C266","v":"e"},{"$f":"'3   Material'!D266","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B266=\"P\",0,\nIF(AND(LEFT(D266,2)=\"Mg\",B266=\"A\",C266=\"a\"),(1+L266)*VLOOKUP($A266,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A266,Quantities[],Quantities!$E$2)/43560))","v":169.1},{"$f":"IF(B266=\"P\",0,\nIF(AND(OR(C266=\"b\",C266=\"d\"),OR('4   Earthwork'!$B266=\"C\",'4   Earthwork'!$B266=\"D\",'4   Earthwork'!$B266=\"A\",'4   Earthwork'!$B266=\"E\",'4   Earthwork'!$B266=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B266=\"P\",0,\nIF(OR(C266=\"b\",C266=\"d\"),\nM266/(1+L266),\nIF(OR(LEFT(D266,2)=\"Rp\",LEFT(D266,2)=\"Mg\"),0,\nVLOOKUP(A266,Quantities[],Quantities!$F$2)+VLOOKUP(A266,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B266=\"P\",\"-\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A266,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C266=\"a\",\nVLOOKUP(A266,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"28"]
[{"$f":"'3   Material'!A267","v":2800},{"$f":"'3   Material'!B267","v":"R"},{"$f":"'3   Material'!C267","v":"e"},{"$f":"'3   Material'!D267","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B267=\"P\",0,\nIF(AND(LEFT(D267,2)=\"Mg\",B267=\"A\",C267=\"a\"),(1+L267)*VLOOKUP($A267,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A267,Quantities[],Quantities!$E$2)/43560))","v":169.1},{"$f":"IF(B267=\"P\",0,\nIF(AND(OR(C267=\"b\",C267=\"d\"),OR('4   Earthwork'!$B267=\"C\",'4   Earthwork'!$B267=\"D\",'4   Earthwork'!$B267=\"A\",'4   Earthwork'!$B267=\"E\",'4   Earthwork'!$B267=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B267=\"P\",0,\nIF(OR(C267=\"b\",C267=\"d\"),\nM267/(1+L267),\nIF(OR(LEFT(D267,2)=\"Rp\",LEFT(D267,2)=\"Mg\"),0,\nVLOOKUP(A267,Quantities[],Quantities!$F$2)+VLOOKUP(A267,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B267=\"P\",\"-\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A267,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C267=\"a\",\nVLOOKUP(A267,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"28"]
[{"$f":"'3   Material'!A268","v":2600},{"$f":"'3   Material'!B268","v":"T"},{"$f":"'3   Material'!C268","v":"e"},{"$f":"'3   Material'!D268","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B268=\"P\",0,\nIF(AND(LEFT(D268,2)=\"Mg\",B268=\"A\",C268=\"a\"),(1+L268)*VLOOKUP($A268,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A268,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B268=\"P\",0,\nIF(AND(OR(C268=\"b\",C268=\"d\"),OR('4   Earthwork'!$B268=\"C\",'4   Earthwork'!$B268=\"D\",'4   Earthwork'!$B268=\"A\",'4   Earthwork'!$B268=\"E\",'4   Earthwork'!$B268=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B268=\"P\",0,\nIF(OR(C268=\"b\",C268=\"d\"),\nM268/(1+L268),\nIF(OR(LEFT(D268,2)=\"Rp\",LEFT(D268,2)=\"Mg\"),0,\nVLOOKUP(A268,Quantities[],Quantities!$F$2)+VLOOKUP(A268,Quantities[],Quantities!$AB$2))))","v":117000},{"$f":"IF(B268=\"P\",\"-\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A268,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C268=\"a\",\nVLOOKUP(A268,Quantities[],Quantities!$V$2,0),\n0)))","v":0},117000,null,"26"]
[{"$f":"'3   Material'!A269","v":1000},{"$f":"'3   Material'!B269","v":"M"},{"$f":"'3   Material'!C269","v":"e"},{"$f":"'3   Material'!D269","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B269=\"P\",0,\nIF(AND(LEFT(D269,2)=\"Mg\",B269=\"A\",C269=\"a\"),(1+L269)*VLOOKUP($A269,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A269,Quantities[],Quantities!$E$2)/43560))","v":273},{"$f":"IF(B269=\"P\",0,\nIF(AND(OR(C269=\"b\",C269=\"d\"),OR('4   Earthwork'!$B269=\"C\",'4   Earthwork'!$B269=\"D\",'4   Earthwork'!$B269=\"A\",'4   Earthwork'!$B269=\"E\",'4   Earthwork'!$B269=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B269=\"P\",0,\nIF(OR(C269=\"b\",C269=\"d\"),\nM269/(1+L269),\nIF(OR(LEFT(D269,2)=\"Rp\",LEFT(D269,2)=\"Mg\"),0,\nVLOOKUP(A269,Quantities[],Quantities!$F$2)+VLOOKUP(A269,Quantities[],Quantities!$AB$2))))","v":1548670.3296703298},{"$f":"IF(B269=\"P\",\"-\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A269,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C269=\"a\",\nVLOOKUP(A269,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1548670.3296703298,null,"10"]
[{"$f":"'3   Material'!A270","v":1100},{"$f":"'3   Material'!B270","v":"M"},{"$f":"'3   Material'!C270","v":"e"},{"$f":"'3   Material'!D270","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B270=\"P\",0,\nIF(AND(LEFT(D270,2)=\"Mg\",B270=\"A\",C270=\"a\"),(1+L270)*VLOOKUP($A270,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A270,Quantities[],Quantities!$E$2)/43560))","v":17.00413},{"$f":"IF(B270=\"P\",0,\nIF(AND(OR(C270=\"b\",C270=\"d\"),OR('4   Earthwork'!$B270=\"C\",'4   Earthwork'!$B270=\"D\",'4   Earthwork'!$B270=\"A\",'4   Earthwork'!$B270=\"E\",'4   Earthwork'!$B270=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B270=\"P\",0,\nIF(OR(C270=\"b\",C270=\"d\"),\nM270/(1+L270),\nIF(OR(LEFT(D270,2)=\"Rp\",LEFT(D270,2)=\"Mg\"),0,\nVLOOKUP(A270,Quantities[],Quantities!$F$2)+VLOOKUP(A270,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B270=\"P\",\"-\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A270,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C270=\"a\",\nVLOOKUP(A270,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A271","v":1200},{"$f":"'3   Material'!B271","v":"M"},{"$f":"'3   Material'!C271","v":"e"},{"$f":"'3   Material'!D271","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B271=\"P\",0,\nIF(AND(LEFT(D271,2)=\"Mg\",B271=\"A\",C271=\"a\"),(1+L271)*VLOOKUP($A271,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A271,Quantities[],Quantities!$E$2)/43560))","v":486.99169999999998},{"$f":"IF(B271=\"P\",0,\nIF(AND(OR(C271=\"b\",C271=\"d\"),OR('4   Earthwork'!$B271=\"C\",'4   Earthwork'!$B271=\"D\",'4   Earthwork'!$B271=\"A\",'4   Earthwork'!$B271=\"E\",'4   Earthwork'!$B271=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B271=\"P\",0,\nIF(OR(C271=\"b\",C271=\"d\"),\nM271/(1+L271),\nIF(OR(LEFT(D271,2)=\"Rp\",LEFT(D271,2)=\"Mg\"),0,\nVLOOKUP(A271,Quantities[],Quantities!$F$2)+VLOOKUP(A271,Quantities[],Quantities!$AB$2))))","v":8203000},{"$f":"IF(B271=\"P\",\"-\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A271,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C271=\"a\",\nVLOOKUP(A271,Quantities[],Quantities!$V$2,0),\n0)))","v":0},8203000,null,"12"]
[{"$f":"'3   Material'!A272","v":1300},{"$f":"'3   Material'!B272","v":"M"},{"$f":"'3   Material'!C272","v":"e"},{"$f":"'3   Material'!D272","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B272=\"P\",0,\nIF(AND(LEFT(D272,2)=\"Mg\",B272=\"A\",C272=\"a\"),(1+L272)*VLOOKUP($A272,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A272,Quantities[],Quantities!$E$2)/43560))","v":455},{"$f":"IF(B272=\"P\",0,\nIF(AND(OR(C272=\"b\",C272=\"d\"),OR('4   Earthwork'!$B272=\"C\",'4   Earthwork'!$B272=\"D\",'4   Earthwork'!$B272=\"A\",'4   Earthwork'!$B272=\"E\",'4   Earthwork'!$B272=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B272=\"P\",0,\nIF(OR(C272=\"b\",C272=\"d\"),\nM272/(1+L272),\nIF(OR(LEFT(D272,2)=\"Rp\",LEFT(D272,2)=\"Mg\"),0,\nVLOOKUP(A272,Quantities[],Quantities!$F$2)+VLOOKUP(A272,Quantities[],Quantities!$AB$2))))","v":5289064.102564103},{"$f":"IF(B272=\"P\",\"-\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A272,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C272=\"a\",\nVLOOKUP(A272,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5289064.102564103,null,"13"]
[{"$f":"'3   Material'!A273","v":1500},{"$f":"'3   Material'!B273","v":"M"},{"$f":"'3   Material'!C273","v":"e"},{"$f":"'3   Material'!D273","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B273=\"P\",0,\nIF(AND(LEFT(D273,2)=\"Mg\",B273=\"A\",C273=\"a\"),(1+L273)*VLOOKUP($A273,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A273,Quantities[],Quantities!$E$2)/43560))","v":371},{"$f":"IF(B273=\"P\",0,\nIF(AND(OR(C273=\"b\",C273=\"d\"),OR('4   Earthwork'!$B273=\"C\",'4   Earthwork'!$B273=\"D\",'4   Earthwork'!$B273=\"A\",'4   Earthwork'!$B273=\"E\",'4   Earthwork'!$B273=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B273=\"P\",0,\nIF(OR(C273=\"b\",C273=\"d\"),\nM273/(1+L273),\nIF(OR(LEFT(D273,2)=\"Rp\",LEFT(D273,2)=\"Mg\"),0,\nVLOOKUP(A273,Quantities[],Quantities!$F$2)+VLOOKUP(A273,Quantities[],Quantities!$AB$2))))","v":6713000},{"$f":"IF(B273=\"P\",\"-\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A273,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C273=\"a\",\nVLOOKUP(A273,Quantities[],Quantities!$V$2,0),\n0)))","v":0},6713000,null,"15"]
[{"$f":"'3   Material'!A274","v":2200},{"$f":"'3   Material'!B274","v":"M"},{"$f":"'3   Material'!C274","v":"e"},{"$f":"'3   Material'!D274","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B274=\"P\",0,\nIF(AND(LEFT(D274,2)=\"Mg\",B274=\"A\",C274=\"a\"),(1+L274)*VLOOKUP($A274,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A274,Quantities[],Quantities!$E$2)/43560))","v":115},{"$f":"IF(B274=\"P\",0,\nIF(AND(OR(C274=\"b\",C274=\"d\"),OR('4   Earthwork'!$B274=\"C\",'4   Earthwork'!$B274=\"D\",'4   Earthwork'!$B274=\"A\",'4   Earthwork'!$B274=\"E\",'4   Earthwork'!$B274=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B274=\"P\",0,\nIF(OR(C274=\"b\",C274=\"d\"),\nM274/(1+L274),\nIF(OR(LEFT(D274,2)=\"Rp\",LEFT(D274,2)=\"Mg\"),0,\nVLOOKUP(A274,Quantities[],Quantities!$F$2)+VLOOKUP(A274,Quantities[],Quantities!$AB$2))))","v":1600000},{"$f":"IF(B274=\"P\",\"-\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A274,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C274=\"a\",\nVLOOKUP(A274,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1600000,null,"22"]
[{"$f":"'3   Material'!A275","v":2300},{"$f":"'3   Material'!B275","v":"M"},{"$f":"'3   Material'!C275","v":"e"},{"$f":"'3   Material'!D275","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B275=\"P\",0,\nIF(AND(LEFT(D275,2)=\"Mg\",B275=\"A\",C275=\"a\"),(1+L275)*VLOOKUP($A275,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A275,Quantities[],Quantities!$E$2)/43560))","v":65},{"$f":"IF(B275=\"P\",0,\nIF(AND(OR(C275=\"b\",C275=\"d\"),OR('4   Earthwork'!$B275=\"C\",'4   Earthwork'!$B275=\"D\",'4   Earthwork'!$B275=\"A\",'4   Earthwork'!$B275=\"E\",'4   Earthwork'!$B275=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B275=\"P\",0,\nIF(OR(C275=\"b\",C275=\"d\"),\nM275/(1+L275),\nIF(OR(LEFT(D275,2)=\"Rp\",LEFT(D275,2)=\"Mg\"),0,\nVLOOKUP(A275,Quantities[],Quantities!$F$2)+VLOOKUP(A275,Quantities[],Quantities!$AB$2))))","v":485000},{"$f":"IF(B275=\"P\",\"-\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A275,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C275=\"a\",\nVLOOKUP(A275,Quantities[],Quantities!$V$2,0),\n0)))","v":0},485000,null,"23"]
[{"$f":"'3   Material'!A276","v":1400},{"$f":"'3   Material'!B276","v":"M"},{"$f":"'3   Material'!C276","v":"e"},{"$f":"'3   Material'!D276","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B276=\"P\",0,\nIF(AND(LEFT(D276,2)=\"Mg\",B276=\"A\",C276=\"a\"),(1+L276)*VLOOKUP($A276,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A276,Quantities[],Quantities!$E$2)/43560))","v":183},{"$f":"IF(B276=\"P\",0,\nIF(AND(OR(C276=\"b\",C276=\"d\"),OR('4   Earthwork'!$B276=\"C\",'4   Earthwork'!$B276=\"D\",'4   Earthwork'!$B276=\"A\",'4   Earthwork'!$B276=\"E\",'4   Earthwork'!$B276=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B276=\"P\",0,\nIF(OR(C276=\"b\",C276=\"d\"),\nM276/(1+L276),\nIF(OR(LEFT(D276,2)=\"Rp\",LEFT(D276,2)=\"Mg\"),0,\nVLOOKUP(A276,Quantities[],Quantities!$F$2)+VLOOKUP(A276,Quantities[],Quantities!$AB$2))))","v":2767000},{"$f":"IF(B276=\"P\",\"-\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A276,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C276=\"a\",\nVLOOKUP(A276,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2767000,null,"14"]
[{"$f":"'3   Material'!A277","v":1800},{"$f":"'3   Material'!B277","v":"M"},{"$f":"'3   Material'!C277","v":"e"},{"$f":"'3   Material'!D277","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B277=\"P\",0,\nIF(AND(LEFT(D277,2)=\"Mg\",B277=\"A\",C277=\"a\"),(1+L277)*VLOOKUP($A277,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A277,Quantities[],Quantities!$E$2)/43560))","v":375},{"$f":"IF(B277=\"P\",0,\nIF(AND(OR(C277=\"b\",C277=\"d\"),OR('4   Earthwork'!$B277=\"C\",'4   Earthwork'!$B277=\"D\",'4   Earthwork'!$B277=\"A\",'4   Earthwork'!$B277=\"E\",'4   Earthwork'!$B277=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B277=\"P\",0,\nIF(OR(C277=\"b\",C277=\"d\"),\nM277/(1+L277),\nIF(OR(LEFT(D277,2)=\"Rp\",LEFT(D277,2)=\"Mg\"),0,\nVLOOKUP(A277,Quantities[],Quantities!$F$2)+VLOOKUP(A277,Quantities[],Quantities!$AB$2))))","v":3303000},{"$f":"IF(B277=\"P\",\"-\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A277,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C277=\"a\",\nVLOOKUP(A277,Quantities[],Quantities!$V$2,0),\n0)))","v":0},3303000,null,"18"]
[{"$f":"'3   Material'!A278","v":1900},{"$f":"'3   Material'!B278","v":"M"},{"$f":"'3   Material'!C278","v":"e"},{"$f":"'3   Material'!D278","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B278=\"P\",0,\nIF(AND(LEFT(D278,2)=\"Mg\",B278=\"A\",C278=\"a\"),(1+L278)*VLOOKUP($A278,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A278,Quantities[],Quantities!$E$2)/43560))","v":47.36},{"$f":"IF(B278=\"P\",0,\nIF(AND(OR(C278=\"b\",C278=\"d\"),OR('4   Earthwork'!$B278=\"C\",'4   Earthwork'!$B278=\"D\",'4   Earthwork'!$B278=\"A\",'4   Earthwork'!$B278=\"E\",'4   Earthwork'!$B278=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B278=\"P\",0,\nIF(OR(C278=\"b\",C278=\"d\"),\nM278/(1+L278),\nIF(OR(LEFT(D278,2)=\"Rp\",LEFT(D278,2)=\"Mg\"),0,\nVLOOKUP(A278,Quantities[],Quantities!$F$2)+VLOOKUP(A278,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B278=\"P\",\"-\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A278,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C278=\"a\",\nVLOOKUP(A278,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"19"]
[{"$f":"'3   Material'!A279","v":1600},{"$f":"'3   Material'!B279","v":"M"},{"$f":"'3   Material'!C279","v":"e"},{"$f":"'3   Material'!D279","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B279=\"P\",0,\nIF(AND(LEFT(D279,2)=\"Mg\",B279=\"A\",C279=\"a\"),(1+L279)*VLOOKUP($A279,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A279,Quantities[],Quantities!$E$2)/43560))","v":54},{"$f":"IF(B279=\"P\",0,\nIF(AND(OR(C279=\"b\",C279=\"d\"),OR('4   Earthwork'!$B279=\"C\",'4   Earthwork'!$B279=\"D\",'4   Earthwork'!$B279=\"A\",'4   Earthwork'!$B279=\"E\",'4   Earthwork'!$B279=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B279=\"P\",0,\nIF(OR(C279=\"b\",C279=\"d\"),\nM279/(1+L279),\nIF(OR(LEFT(D279,2)=\"Rp\",LEFT(D279,2)=\"Mg\"),0,\nVLOOKUP(A279,Quantities[],Quantities!$F$2)+VLOOKUP(A279,Quantities[],Quantities!$AB$2))))","v":330000},{"$f":"IF(B279=\"P\",\"-\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A279,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C279=\"a\",\nVLOOKUP(A279,Quantities[],Quantities!$V$2,0),\n0)))","v":0},330000,null,"16"]
[{"$f":"'3   Material'!A280","v":1700},{"$f":"'3   Material'!B280","v":"M"},{"$f":"'3   Material'!C280","v":"e"},{"$f":"'3   Material'!D280","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B280=\"P\",0,\nIF(AND(LEFT(D280,2)=\"Mg\",B280=\"A\",C280=\"a\"),(1+L280)*VLOOKUP($A280,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A280,Quantities[],Quantities!$E$2)/43560))","v":66},{"$f":"IF(B280=\"P\",0,\nIF(AND(OR(C280=\"b\",C280=\"d\"),OR('4   Earthwork'!$B280=\"C\",'4   Earthwork'!$B280=\"D\",'4   Earthwork'!$B280=\"A\",'4   Earthwork'!$B280=\"E\",'4   Earthwork'!$B280=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B280=\"P\",0,\nIF(OR(C280=\"b\",C280=\"d\"),\nM280/(1+L280),\nIF(OR(LEFT(D280,2)=\"Rp\",LEFT(D280,2)=\"Mg\"),0,\nVLOOKUP(A280,Quantities[],Quantities!$F$2)+VLOOKUP(A280,Quantities[],Quantities!$AB$2))))","v":669000},{"$f":"IF(B280=\"P\",\"-\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A280,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C280=\"a\",\nVLOOKUP(A280,Quantities[],Quantities!$V$2,0),\n0)))","v":0},669000,null,"17"]
[{"$f":"'3   Material'!A281","v":2000},{"$f":"'3   Material'!B281","v":"M"},{"$f":"'3   Material'!C281","v":"e"},{"$f":"'3   Material'!D281","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B281=\"P\",0,\nIF(AND(LEFT(D281,2)=\"Mg\",B281=\"A\",C281=\"a\"),(1+L281)*VLOOKUP($A281,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A281,Quantities[],Quantities!$E$2)/43560))","v":129},{"$f":"IF(B281=\"P\",0,\nIF(AND(OR(C281=\"b\",C281=\"d\"),OR('4   Earthwork'!$B281=\"C\",'4   Earthwork'!$B281=\"D\",'4   Earthwork'!$B281=\"A\",'4   Earthwork'!$B281=\"E\",'4   Earthwork'!$B281=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B281=\"P\",0,\nIF(OR(C281=\"b\",C281=\"d\"),\nM281/(1+L281),\nIF(OR(LEFT(D281,2)=\"Rp\",LEFT(D281,2)=\"Mg\"),0,\nVLOOKUP(A281,Quantities[],Quantities!$F$2)+VLOOKUP(A281,Quantities[],Quantities!$AB$2))))","v":682673.99267399276},{"$f":"IF(B281=\"P\",\"-\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A281,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C281=\"a\",\nVLOOKUP(A281,Quantities[],Quantities!$V$2,0),\n0)))","v":0},682673.99267399276,null,"20"]
[{"$f":"'3   Material'!A282","v":2600},{"$f":"'3   Material'!B282","v":"M"},{"$f":"'3   Material'!C282","v":"e"},{"$f":"'3   Material'!D282","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B282=\"P\",0,\nIF(AND(LEFT(D282,2)=\"Mg\",B282=\"A\",C282=\"a\"),(1+L282)*VLOOKUP($A282,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A282,Quantities[],Quantities!$E$2)/43560))","v":7.4042011019283747},{"$f":"IF(B282=\"P\",0,\nIF(AND(OR(C282=\"b\",C282=\"d\"),OR('4   Earthwork'!$B282=\"C\",'4   Earthwork'!$B282=\"D\",'4   Earthwork'!$B282=\"A\",'4   Earthwork'!$B282=\"E\",'4   Earthwork'!$B282=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B282=\"P\",0,\nIF(OR(C282=\"b\",C282=\"d\"),\nM282/(1+L282),\nIF(OR(LEFT(D282,2)=\"Rp\",LEFT(D282,2)=\"Mg\"),0,\nVLOOKUP(A282,Quantities[],Quantities!$F$2)+VLOOKUP(A282,Quantities[],Quantities!$AB$2))))","v":117000},{"$f":"IF(B282=\"P\",\"-\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A282,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C282=\"a\",\nVLOOKUP(A282,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B282=\"P\",0,\nIF(AND(OR(C282=\"b\",C282=\"d\"),NOT($B282=\"E\")),\nI282*J282*43560/(12*27),\nIF(OR(LEFT(D282,2)=\"Rp\",LEFT(D282,2)=\"Mg\"),0,\nK282*(1+L282))))","v":117000},null,{"$f":"LEFT(TEXT(A282,\"0\"),2)","v":"26"}]
[{"$f":"'3   Material'!A283","v":2900},{"$f":"'3   Material'!B283","v":"M"},{"$f":"'3   Material'!C283","v":"e"},{"$f":"'3   Material'!D283","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B283=\"P\",0,\nIF(AND(LEFT(D283,2)=\"Mg\",B283=\"A\",C283=\"a\"),(1+L283)*VLOOKUP($A283,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A283,Quantities[],Quantities!$E$2)/43560))","v":7},{"$f":"IF(B283=\"P\",0,\nIF(AND(OR(C283=\"b\",C283=\"d\"),OR('4   Earthwork'!$B283=\"C\",'4   Earthwork'!$B283=\"D\",'4   Earthwork'!$B283=\"A\",'4   Earthwork'!$B283=\"E\",'4   Earthwork'!$B283=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B283=\"P\",0,\nIF(OR(C283=\"b\",C283=\"d\"),\nM283/(1+L283),\nIF(OR(LEFT(D283,2)=\"Rp\",LEFT(D283,2)=\"Mg\"),0,\nVLOOKUP(A283,Quantities[],Quantities!$F$2)+VLOOKUP(A283,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B283=\"P\",\"-\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A283,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C283=\"a\",\nVLOOKUP(A283,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"29"]
[{"$f":"'3   Material'!A284","v":2701},{"$f":"'3   Material'!B284","v":"M"},{"$f":"'3   Material'!C284","v":"e"},{"$f":"'3   Material'!D284","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B284=\"P\",0,\nIF(AND(LEFT(D284,2)=\"Mg\",B284=\"A\",C284=\"a\"),(1+L284)*VLOOKUP($A284,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A284,Quantities[],Quantities!$E$2)/43560))","v":21.23},{"$f":"IF(B284=\"P\",0,\nIF(AND(OR(C284=\"b\",C284=\"d\"),OR('4   Earthwork'!$B284=\"C\",'4   Earthwork'!$B284=\"D\",'4   Earthwork'!$B284=\"A\",'4   Earthwork'!$B284=\"E\",'4   Earthwork'!$B284=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B284=\"P\",0,\nIF(OR(C284=\"b\",C284=\"d\"),\nM284/(1+L284),\nIF(OR(LEFT(D284,2)=\"Rp\",LEFT(D284,2)=\"Mg\"),0,\nVLOOKUP(A284,Quantities[],Quantities!$F$2)+VLOOKUP(A284,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B284=\"P\",\"-\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A284,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C284=\"a\",\nVLOOKUP(A284,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"27"]
[{"$f":"'3   Material'!A285","v":2702},{"$f":"'3   Material'!B285","v":"M"},{"$f":"'3   Material'!C285","v":"e"},{"$f":"'3   Material'!D285","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B285=\"P\",0,\nIF(AND(LEFT(D285,2)=\"Mg\",B285=\"A\",C285=\"a\"),(1+L285)*VLOOKUP($A285,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A285,Quantities[],Quantities!$E$2)/43560))","v":0.48},{"$f":"IF(B285=\"P\",0,\nIF(AND(OR(C285=\"b\",C285=\"d\"),OR('4   Earthwork'!$B285=\"C\",'4   Earthwork'!$B285=\"D\",'4   Earthwork'!$B285=\"A\",'4   Earthwork'!$B285=\"E\",'4   Earthwork'!$B285=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B285=\"P\",0,\nIF(OR(C285=\"b\",C285=\"d\"),\nM285/(1+L285),\nIF(OR(LEFT(D285,2)=\"Rp\",LEFT(D285,2)=\"Mg\"),0,\nVLOOKUP(A285,Quantities[],Quantities!$F$2)+VLOOKUP(A285,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B285=\"P\",\"-\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A285,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C285=\"a\",\nVLOOKUP(A285,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B285=\"P\",0,\nIF(AND(OR(C285=\"b\",C285=\"d\"),NOT($B285=\"E\")),\nI285*J285*43560/(12*27),\nIF(OR(LEFT(D285,2)=\"Rp\",LEFT(D285,2)=\"Mg\"),0,\nK285*(1+L285))))","v":0},null,{"$f":"LEFT(TEXT(A285,\"0\"),2)","v":"27"}]
[{"$f":"'3   Material'!A286","v":3300},{"$f":"'3   Material'!B286","v":"M"},{"$f":"'3   Material'!C286","v":"e"},{"$f":"'3   Material'!D286","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B286=\"P\",0,\nIF(AND(LEFT(D286,2)=\"Mg\",B286=\"A\",C286=\"a\"),(1+L286)*VLOOKUP($A286,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A286,Quantities[],Quantities!$E$2)/43560))","v":200},{"$f":"IF(B286=\"P\",0,\nIF(AND(OR(C286=\"b\",C286=\"d\"),OR('4   Earthwork'!$B286=\"C\",'4   Earthwork'!$B286=\"D\",'4   Earthwork'!$B286=\"A\",'4   Earthwork'!$B286=\"E\",'4   Earthwork'!$B286=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B286=\"P\",0,\nIF(OR(C286=\"b\",C286=\"d\"),\nM286/(1+L286),\nIF(OR(LEFT(D286,2)=\"Rp\",LEFT(D286,2)=\"Mg\"),0,\nVLOOKUP(A286,Quantities[],Quantities!$F$2)+VLOOKUP(A286,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B286=\"P\",\"-\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A286,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C286=\"a\",\nVLOOKUP(A286,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"33"]
[{"$f":"'3   Material'!A287","v":2100},{"$f":"'3   Material'!B287","v":"M"},{"$f":"'3   Material'!C287","v":"e"},{"$f":"'3   Material'!D287","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B287=\"P\",0,\nIF(AND(LEFT(D287,2)=\"Mg\",B287=\"A\",C287=\"a\"),(1+L287)*VLOOKUP($A287,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A287,Quantities[],Quantities!$E$2)/43560))","v":63.7},{"$f":"IF(B287=\"P\",0,\nIF(AND(OR(C287=\"b\",C287=\"d\"),OR('4   Earthwork'!$B287=\"C\",'4   Earthwork'!$B287=\"D\",'4   Earthwork'!$B287=\"A\",'4   Earthwork'!$B287=\"E\",'4   Earthwork'!$B287=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B287=\"P\",0,\nIF(OR(C287=\"b\",C287=\"d\"),\nM287/(1+L287),\nIF(OR(LEFT(D287,2)=\"Rp\",LEFT(D287,2)=\"Mg\"),0,\nVLOOKUP(A287,Quantities[],Quantities!$F$2)+VLOOKUP(A287,Quantities[],Quantities!$AB$2))))","v":601356},{"$f":"IF(B287=\"P\",\"-\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A287,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C287=\"a\",\nVLOOKUP(A287,Quantities[],Quantities!$V$2,0),\n0)))","v":0},601356,null,"21"]
[{"$f":"'3   Material'!A288","v":2800},{"$f":"'3   Material'!B288","v":"M"},{"$f":"'3   Material'!C288","v":"e"},{"$f":"'3   Material'!D288","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B288=\"P\",0,\nIF(AND(LEFT(D288,2)=\"Mg\",B288=\"A\",C288=\"a\"),(1+L288)*VLOOKUP($A288,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A288,Quantities[],Quantities!$E$2)/43560))","v":169.1},{"$f":"IF(B288=\"P\",0,\nIF(AND(OR(C288=\"b\",C288=\"d\"),OR('4   Earthwork'!$B288=\"C\",'4   Earthwork'!$B288=\"D\",'4   Earthwork'!$B288=\"A\",'4   Earthwork'!$B288=\"E\",'4   Earthwork'!$B288=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B288=\"P\",0,\nIF(OR(C288=\"b\",C288=\"d\"),\nM288/(1+L288),\nIF(OR(LEFT(D288,2)=\"Rp\",LEFT(D288,2)=\"Mg\"),0,\nVLOOKUP(A288,Quantities[],Quantities!$F$2)+VLOOKUP(A288,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B288=\"P\",\"-\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A288,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C288=\"a\",\nVLOOKUP(A288,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"28"]
[{"$f":"'3   Material'!A289","v":3200},{"$f":"'3   Material'!B289","v":"M"},{"$f":"'3   Material'!C289","v":"e"},{"$f":"'3   Material'!D289","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B289=\"P\",0,\nIF(AND(LEFT(D289,2)=\"Mg\",B289=\"A\",C289=\"a\"),(1+L289)*VLOOKUP($A289,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A289,Quantities[],Quantities!$E$2)/43560))","v":47.580844379760329},{"$f":"IF(B289=\"P\",0,\nIF(AND(OR(C289=\"b\",C289=\"d\"),OR('4   Earthwork'!$B289=\"C\",'4   Earthwork'!$B289=\"D\",'4   Earthwork'!$B289=\"A\",'4   Earthwork'!$B289=\"E\",'4   Earthwork'!$B289=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B289=\"P\",0,\nIF(OR(C289=\"b\",C289=\"d\"),\nM289/(1+L289),\nIF(OR(LEFT(D289,2)=\"Rp\",LEFT(D289,2)=\"Mg\"),0,\nVLOOKUP(A289,Quantities[],Quantities!$F$2)+VLOOKUP(A289,Quantities[],Quantities!$AB$2))))","v":0},{"$f":"IF(B289=\"P\",\"-\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH(A289,Quantities!$C$100:$C$118)),Quantities[],Quantities!$V$2),\nIF(C289=\"a\",\nVLOOKUP(A289,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"32"]

{"sheet":"5   Dozer","index":8,"n_rows":289,"n_cols":34,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #5"]
[null,null,null,null,"Productivity and Hours Required for Dozer Use---Earthmoving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses volumes of outslope sections and dam breaches to calculate productivity",null,null,null,null,"Number of Dozers per Assist =",1]
[null,null,null,null,"Uses push distances of outslope sections for grading productivity",null,null,null,null,"2 dozers per assist at 3A Leach,3B Leach and San Salvador Pit (manually entered)"]
[null,null,null,null,"Uses scraper push cycle time for dozer assist with scraper "]
[null,null,null,null,"Uses loader cycle time for dozer assist with loader at cover stockpiles"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide",null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist","Loose /Stockpile Volume (cy)","Area (ac)","Productivity (cy/hr)","Productivity (ac/hr)","Scraper Pusher Cycle Time (min)","Cycles per Scraper per Hr","Loader/ Shovel/ Excavator Cycle Time (hr)","Total Task Time (hrs)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Effective Blade Width (ft)","Speed (mph)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Direct Drive Trans.","Cut to Fill Haul Grade (%)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n(Z15*AC15*U15*(AD15/60)*V15*(2300/W15)*X15*AE15*AF15*AG15),\n0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(AND(OR(C15=\"a\",C15=\"f\",C15=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B15=\"B\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B15=\"B\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J15,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q15/60*L15,\nIF(OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Ex\"), S15*L15,\nIF(O15>0,(M15/O15),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N15/P15),0)\n)))","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\"), VLOOKUP(A15,Quantities[], Quantities!$X$2),\nIF(C15=\"f\", VLOOKUP(A15,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"), VLOOKUP(A15,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y15>0,\nIF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n(VLOOKUP(D15,Equipment[],Equipment!$N$2))*((Y15)^(VLOOKUP(D15,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),VLOOKUP(D15,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(AND(OR(C16=\"a\",C16=\"f\",C16=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B16=\"B\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B16=\"B\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J16,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q16/60*L16,\nIF(OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Ex\"), S16*L16,\nIF(O16>0,(M16/O16),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N16/P16),0)\n)))","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\"), VLOOKUP(A16,Quantities[], Quantities!$X$2),\nIF(C16=\"f\", VLOOKUP(A16,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"), VLOOKUP(A16,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y16>0,\nIF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n(VLOOKUP(D16,Equipment[],Equipment!$N$2))*((Y16)^(VLOOKUP(D16,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),VLOOKUP(D16,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(AND(OR(C17=\"a\",C17=\"f\",C17=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B17=\"B\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B17=\"B\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J17,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q17/60*L17,\nIF(OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Ex\"), S17*L17,\nIF(O17>0,(M17/O17),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N17/P17),0)\n)))","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\"), VLOOKUP(A17,Quantities[], Quantities!$X$2),\nIF(C17=\"f\", VLOOKUP(A17,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"), VLOOKUP(A17,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y17>0,\nIF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n(VLOOKUP(D17,Equipment[],Equipment!$N$2))*((Y17)^(VLOOKUP(D17,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),VLOOKUP(D17,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(AND(OR(C18=\"a\",C18=\"f\",C18=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B18=\"B\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B18=\"B\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J18,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q18/60*L18,\nIF(OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Ex\"), S18*L18,\nIF(O18>0,(M18/O18),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N18/P18),0)\n)))","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\"), VLOOKUP(A18,Quantities[], Quantities!$X$2),\nIF(C18=\"f\", VLOOKUP(A18,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"), VLOOKUP(A18,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y18>0,\nIF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n(VLOOKUP(D18,Equipment[],Equipment!$N$2))*((Y18)^(VLOOKUP(D18,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),VLOOKUP(D18,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(AND(OR(C19=\"a\",C19=\"f\",C19=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B19=\"B\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B19=\"B\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J19,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q19/60*L19,\nIF(OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Ex\"), S19*L19,\nIF(O19>0,(M19/O19),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N19/P19),0)\n)))","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\"), VLOOKUP(A19,Quantities[], Quantities!$X$2),\nIF(C19=\"f\", VLOOKUP(A19,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"), VLOOKUP(A19,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y19>0,\nIF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n(VLOOKUP(D19,Equipment[],Equipment!$N$2))*((Y19)^(VLOOKUP(D19,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),VLOOKUP(D19,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(AND(OR(C20=\"a\",C20=\"f\",C20=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B20=\"B\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B20=\"B\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J20,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q20/60*L20,\nIF(OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Ex\"), S20*L20,\nIF(O20>0,(M20/O20),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N20/P20),0)\n)))","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\"), VLOOKUP(A20,Quantities[], Quantities!$X$2),\nIF(C20=\"f\", VLOOKUP(A20,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"), VLOOKUP(A20,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y20>0,\nIF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n(VLOOKUP(D20,Equipment[],Equipment!$N$2))*((Y20)^(VLOOKUP(D20,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),VLOOKUP(D20,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\n(Z21*AC21*U21*(AD21/60)*V21*(2300/W21)*X21*AE21*AF21*AG21),\n0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(AND(OR(C21=\"a\",C21=\"f\",C21=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B21=\"B\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B21=\"B\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J21,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q21/60*L21,\nIF(OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Ex\"), S21*L21,\nIF(O21>0,(M21/O21),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N21/P21),0)\n)))","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\"), VLOOKUP(A21,Quantities[], Quantities!$X$2),\nIF(C21=\"f\", VLOOKUP(A21,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"), VLOOKUP(A21,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y21>0,\nIF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n(VLOOKUP(D21,Equipment[],Equipment!$N$2))*((Y21)^(VLOOKUP(D21,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),VLOOKUP(D21,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(AND(OR(C22=\"a\",C22=\"f\",C22=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B22=\"B\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B22=\"B\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J22,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q22/60*L22,\nIF(OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Ex\"), S22*L22,\nIF(O22>0,(M22/O22),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N22/P22),0)\n)))","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\"), VLOOKUP(A22,Quantities[], Quantities!$X$2),\nIF(C22=\"f\", VLOOKUP(A22,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"), VLOOKUP(A22,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y22>0,\nIF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n(VLOOKUP(D22,Equipment[],Equipment!$N$2))*((Y22)^(VLOOKUP(D22,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),VLOOKUP(D22,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(AND(OR(C23=\"a\",C23=\"f\",C23=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B23=\"B\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B23=\"B\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J23,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q23/60*L23,\nIF(OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Ex\"), S23*L23,\nIF(O23>0,(M23/O23),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N23/P23),0)\n)))","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\"), VLOOKUP(A23,Quantities[], Quantities!$X$2),\nIF(C23=\"f\", VLOOKUP(A23,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"), VLOOKUP(A23,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y23>0,\nIF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n(VLOOKUP(D23,Equipment[],Equipment!$N$2))*((Y23)^(VLOOKUP(D23,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),VLOOKUP(D23,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(AND(OR(C24=\"a\",C24=\"f\",C24=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B24=\"B\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B24=\"B\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J24,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q24/60*L24,\nIF(OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Ex\"), S24*L24,\nIF(O24>0,(M24/O24),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N24/P24),0)\n)))","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\"), VLOOKUP(A24,Quantities[], Quantities!$X$2),\nIF(C24=\"f\", VLOOKUP(A24,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"), VLOOKUP(A24,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y24>0,\nIF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n(VLOOKUP(D24,Equipment[],Equipment!$N$2))*((Y24)^(VLOOKUP(D24,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),VLOOKUP(D24,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(AND(OR(C25=\"a\",C25=\"f\",C25=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B25=\"B\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B25=\"B\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J25,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q25/60*L25,\nIF(OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Ex\"), S25*L25,\nIF(O25>0,(M25/O25),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N25/P25),0)\n)))","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\"), VLOOKUP(A25,Quantities[], Quantities!$X$2),\nIF(C25=\"f\", VLOOKUP(A25,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"), VLOOKUP(A25,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y25>0,\nIF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n(VLOOKUP(D25,Equipment[],Equipment!$N$2))*((Y25)^(VLOOKUP(D25,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),VLOOKUP(D25,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(AND(OR(C26=\"a\",C26=\"f\",C26=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B26=\"B\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B26=\"B\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J26,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q26/60*L26,\nIF(OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Ex\"), S26*L26,\nIF(O26>0,(M26/O26),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N26/P26),0)\n)))","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\"), VLOOKUP(A26,Quantities[], Quantities!$X$2),\nIF(C26=\"f\", VLOOKUP(A26,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"), VLOOKUP(A26,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y26>0,\nIF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n(VLOOKUP(D26,Equipment[],Equipment!$N$2))*((Y26)^(VLOOKUP(D26,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),VLOOKUP(D26,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(AND(OR(C27=\"a\",C27=\"f\",C27=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B27=\"B\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B27=\"B\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J27,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q27/60*L27,\nIF(OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Ex\"), S27*L27,\nIF(O27>0,(M27/O27),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N27/P27),0)\n)))","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\"), VLOOKUP(A27,Quantities[], Quantities!$X$2),\nIF(C27=\"f\", VLOOKUP(A27,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"), VLOOKUP(A27,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y27>0,\nIF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n(VLOOKUP(D27,Equipment[],Equipment!$N$2))*((Y27)^(VLOOKUP(D27,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),VLOOKUP(D27,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(AND(OR(C28=\"a\",C28=\"f\",C28=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B28=\"B\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B28=\"B\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J28,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q28/60*L28,\nIF(OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Ex\"), S28*L28,\nIF(O28>0,(M28/O28),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N28/P28),0)\n)))","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\"), VLOOKUP(A28,Quantities[], Quantities!$X$2),\nIF(C28=\"f\", VLOOKUP(A28,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"), VLOOKUP(A28,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y28>0,\nIF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n(VLOOKUP(D28,Equipment[],Equipment!$N$2))*((Y28)^(VLOOKUP(D28,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),VLOOKUP(D28,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(AND(OR(C29=\"a\",C29=\"f\",C29=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B29=\"B\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B29=\"B\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J29,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q29/60*L29,\nIF(OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Ex\"), S29*L29,\nIF(O29>0,(M29/O29),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N29/P29),0)\n)))","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\"), VLOOKUP(A29,Quantities[], Quantities!$X$2),\nIF(C29=\"f\", VLOOKUP(A29,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"), VLOOKUP(A29,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y29>0,\nIF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n(VLOOKUP(D29,Equipment[],Equipment!$N$2))*((Y29)^(VLOOKUP(D29,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),VLOOKUP(D29,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\n(Z30*AC30*U30*(AD30/60)*V30*(2300/W30)*X30*AE30*AF30*AG30),\n0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(AND(OR(C30=\"a\",C30=\"f\",C30=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B30=\"B\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B30=\"B\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J30,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q30/60*L30,\nIF(OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Ex\"), S30*L30,\nIF(O30>0,(M30/O30),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N30/P30),0)\n)))","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\"), VLOOKUP(A30,Quantities[], Quantities!$X$2),\nIF(C30=\"f\", VLOOKUP(A30,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"), VLOOKUP(A30,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y30>0,\nIF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n(VLOOKUP(D30,Equipment[],Equipment!$N$2))*((Y30)^(VLOOKUP(D30,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),VLOOKUP(D30,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(AND(OR(C31=\"a\",C31=\"f\",C31=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B31=\"B\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B31=\"B\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J31,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q31/60*L31,\nIF(OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Ex\"), S31*L31,\nIF(O31>0,(M31/O31),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N31/P31),0)\n)))","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\"), VLOOKUP(A31,Quantities[], Quantities!$X$2),\nIF(C31=\"f\", VLOOKUP(A31,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"), VLOOKUP(A31,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y31>0,\nIF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n(VLOOKUP(D31,Equipment[],Equipment!$N$2))*((Y31)^(VLOOKUP(D31,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),VLOOKUP(D31,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(AND(OR(C32=\"a\",C32=\"f\",C32=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B32=\"B\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B32=\"B\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J32,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q32/60*L32,\nIF(OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Ex\"), S32*L32,\nIF(O32>0,(M32/O32),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N32/P32),0)\n)))","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\"), VLOOKUP(A32,Quantities[], Quantities!$X$2),\nIF(C32=\"f\", VLOOKUP(A32,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"), VLOOKUP(A32,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y32>0,\nIF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n(VLOOKUP(D32,Equipment[],Equipment!$N$2))*((Y32)^(VLOOKUP(D32,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),VLOOKUP(D32,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(AND(OR(C33=\"a\",C33=\"f\",C33=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B33=\"B\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B33=\"B\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J33,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q33/60*L33,\nIF(OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Ex\"), S33*L33,\nIF(O33>0,(M33/O33),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N33/P33),0)\n)))","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\"), VLOOKUP(A33,Quantities[], Quantities!$X$2),\nIF(C33=\"f\", VLOOKUP(A33,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"), VLOOKUP(A33,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y33>0,\nIF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n(VLOOKUP(D33,Equipment[],Equipment!$N$2))*((Y33)^(VLOOKUP(D33,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),VLOOKUP(D33,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":140000},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":256},1796.0713127904908,{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(AND(OR(C34=\"a\",C34=\"f\",C34=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B34=\"B\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B34=\"B\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J34,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q34/60*L34,\nIF(OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Ex\"), S34*L34,\nIF(O34>0,(M34/O34),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N34/P34),0)\n)))","v":77.947907192218935},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\"), VLOOKUP(A34,Quantities[], Quantities!$X$2),\nIF(C34=\"f\", VLOOKUP(A34,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"), VLOOKUP(A34,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":250},{"$f":"IF(Y34>0,\nIF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n(VLOOKUP(D34,Equipment[],Equipment!$N$2))*((Y34)^(VLOOKUP(D34,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1359.16238584861},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),VLOOKUP(D34,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1329670.3296703298},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},4353.837399020812,{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(AND(OR(C35=\"a\",C35=\"f\",C35=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B35=\"B\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B35=\"B\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J35,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q35/60*L35,\nIF(OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Ex\"), S35*L35,\nIF(O35>0,(M35/O35),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N35/P35),0)\n)))","v":305.40192657846518},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\"), VLOOKUP(A35,Quantities[], Quantities!$X$2),\nIF(C35=\"f\", VLOOKUP(A35,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"), VLOOKUP(A35,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":90},{"$f":"IF(Y35>0,\nIF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n(VLOOKUP(D35,Equipment[],Equipment!$N$2))*((Y35)^(VLOOKUP(D35,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":3294.7311082298384},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),VLOOKUP(D35,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":8060000},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":450.99169999999998},1039.2342127191196,{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(AND(OR(C36=\"a\",C36=\"f\",C36=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B36=\"B\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B36=\"B\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J36,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q36/60*L36,\nIF(OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Ex\"), S36*L36,\nIF(O36>0,(M36/O36),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N36/P36),0)\n)))","v":7755.7107929609965},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\"), VLOOKUP(A36,Quantities[], Quantities!$X$2),\nIF(C36=\"f\", VLOOKUP(A36,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"), VLOOKUP(A36,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":470},{"$f":"IF(Y36>0,\nIF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n(VLOOKUP(D36,Equipment[],Equipment!$N$2))*((Y36)^(VLOOKUP(D36,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":786.43205420406673},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),VLOOKUP(D36,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":3500000},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":422},892.82588107242725,{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(AND(OR(C37=\"a\",C37=\"f\",C37=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B37=\"B\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B37=\"B\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J37,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q37/60*L37,\nIF(OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Ex\"), S37*L37,\nIF(O37>0,(M37/O37),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N37/P37),0)\n)))","v":3920.1372565454062},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\"), VLOOKUP(A37,Quantities[], Quantities!$X$2),\nIF(C37=\"f\", VLOOKUP(A37,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"), VLOOKUP(A37,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":560},{"$f":"IF(Y37>0,\nIF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n(VLOOKUP(D37,Equipment[],Equipment!$N$2))*((Y37)^(VLOOKUP(D37,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":675.63873774055435},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),VLOOKUP(D37,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1590064.1025641027},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},3628.1978325173441,{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(AND(OR(C38=\"a\",C38=\"f\",C38=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B38=\"B\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B38=\"B\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J38,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q38/60*L38,\nIF(OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Ex\"), S38*L38,\nIF(O38>0,(M38/O38),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N38/P38),0)\n)))","v":438.25176464009746},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\"), VLOOKUP(A38,Quantities[], Quantities!$X$2),\nIF(C38=\"f\", VLOOKUP(A38,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"), VLOOKUP(A38,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":90},{"$f":"IF(Y38>0,\nIF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n(VLOOKUP(D38,Equipment[],Equipment!$N$2))*((Y38)^(VLOOKUP(D38,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":3294.7311082298384},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),VLOOKUP(D38,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":6300000},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":308},921.41551397787725,{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(AND(OR(C39=\"a\",C39=\"f\",C39=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B39=\"B\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B39=\"B\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J39,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q39/60*L39,\nIF(OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Ex\"), S39*L39,\nIF(O39>0,(M39/O39),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N39/P39),0)\n)))","v":6837.3061929487549},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\"), VLOOKUP(A39,Quantities[], Quantities!$X$2),\nIF(C39=\"f\", VLOOKUP(A39,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"), VLOOKUP(A39,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":540},{"$f":"IF(Y39>0,\nIF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n(VLOOKUP(D39,Equipment[],Equipment!$N$2))*((Y39)^(VLOOKUP(D39,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":697.27371035750207},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),VLOOKUP(D39,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":135000},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":32.5},2644.2690904521396,{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(AND(OR(C40=\"a\",C40=\"f\",C40=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B40=\"B\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B40=\"B\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J40,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q40/60*L40,\nIF(OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Ex\"), S40*L40,\nIF(O40>0,(M40/O40),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N40/P40),0)\n)))","v":51.053805562926485},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\"), VLOOKUP(A40,Quantities[], Quantities!$X$2),\nIF(C40=\"f\", VLOOKUP(A40,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"), VLOOKUP(A40,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":160},{"$f":"IF(Y40>0,\nIF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n(VLOOKUP(D40,Equipment[],Equipment!$N$2))*((Y40)^(VLOOKUP(D40,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":2001.0291686140292},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),VLOOKUP(D40,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":2700000},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":170},1122.5176828494893,{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(AND(OR(C41=\"a\",C41=\"f\",C41=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B41=\"B\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B41=\"B\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J41,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q41/60*L41,\nIF(OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Ex\"), S41*L41,\nIF(O41>0,(M41/O41),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N41/P41),0)\n)))","v":2405.3073205458131},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\"), VLOOKUP(A41,Quantities[], Quantities!$X$2),\nIF(C41=\"f\", VLOOKUP(A41,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"), VLOOKUP(A41,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":430},{"$f":"IF(Y41>0,\nIF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n(VLOOKUP(D41,Equipment[],Equipment!$N$2))*((Y41)^(VLOOKUP(D41,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":849.4561441486228},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),VLOOKUP(D41,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D41,2)=\"Dz\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":2300000},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":249},1145.6449619157952,{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(AND(OR(C42=\"a\",C42=\"f\",C42=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B42=\"B\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B42=\"B\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J42,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q42/60*L42,\nIF(OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Ex\"), S42*L42,\nIF(O42>0,(M42/O42),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N42/P42),0)\n)))","v":2007.6027708914673},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\"), VLOOKUP(A42,Quantities[], Quantities!$X$2),\nIF(C42=\"f\", VLOOKUP(A42,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"), VLOOKUP(A42,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":420},{"$f":"IF(Y42>0,\nIF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n(VLOOKUP(D42,Equipment[],Equipment!$N$2))*((Y42)^(VLOOKUP(D42,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":866.95752483996591},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),VLOOKUP(D42,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":183000},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":15},2387.658536410685,{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(AND(OR(C43=\"a\",C43=\"f\",C43=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B43=\"B\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B43=\"B\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J43,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q43/60*L43,\nIF(OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Ex\"), S43*L43,\nIF(O43>0,(M43/O43),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N43/P43),0)\n)))","v":76.644125283969586},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\"), VLOOKUP(A43,Quantities[], Quantities!$X$2),\nIF(C43=\"f\", VLOOKUP(A43,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"), VLOOKUP(A43,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":180},{"$f":"IF(Y43>0,\nIF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n(VLOOKUP(D43,Equipment[],Equipment!$N$2))*((Y43)^(VLOOKUP(D43,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1806.8412149502979},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),VLOOKUP(D43,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":650000},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":56},1430.7702402517029,{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(AND(OR(C44=\"a\",C44=\"f\",C44=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B44=\"B\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B44=\"B\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J44,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q44/60*L44,\nIF(OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Ex\"), S44*L44,\nIF(O44>0,(M44/O44),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N44/P44),0)\n)))","v":454.30075473589051},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\"), VLOOKUP(A44,Quantities[], Quantities!$X$2),\nIF(C44=\"f\", VLOOKUP(A44,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"), VLOOKUP(A44,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":325},{"$f":"IF(Y44>0,\nIF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n(VLOOKUP(D44,Equipment[],Equipment!$N$2))*((Y44)^(VLOOKUP(D44,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1082.7237646373644},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),VLOOKUP(D44,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":642673.99267399276},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":116},4353.837399020812,{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(AND(OR(C45=\"a\",C45=\"f\",C45=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B45=\"B\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B45=\"B\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J45,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q45/60*L45,\nIF(OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Ex\"), S45*L45,\nIF(O45>0,(M45/O45),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N45/P45),0)\n)))","v":147.61093117959152},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\"), VLOOKUP(A45,Quantities[], Quantities!$X$2),\nIF(C45=\"f\", VLOOKUP(A45,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"), VLOOKUP(A45,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":90},{"$f":"IF(Y45>0,\nIF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n(VLOOKUP(D45,Equipment[],Equipment!$N$2))*((Y45)^(VLOOKUP(D45,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":3294.7311082298384},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),VLOOKUP(D45,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(AND(OR(C46=\"a\",C46=\"f\",C46=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B46=\"B\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B46=\"B\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J46,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q46/60*L46,\nIF(OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Ex\"), S46*L46,\nIF(O46>0,(M46/O46),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N46/P46),0)\n)))","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\"), VLOOKUP(A46,Quantities[], Quantities!$X$2),\nIF(C46=\"f\", VLOOKUP(A46,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"), VLOOKUP(A46,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y46>0,\nIF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n(VLOOKUP(D46,Equipment[],Equipment!$N$2))*((Y46)^(VLOOKUP(D46,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),VLOOKUP(D46,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(AND(OR(C47=\"a\",C47=\"f\",C47=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B47=\"B\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B47=\"B\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J47,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q47/60*L47,\nIF(OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Ex\"), S47*L47,\nIF(O47>0,(M47/O47),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N47/P47),0)\n)))","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\"), VLOOKUP(A47,Quantities[], Quantities!$X$2),\nIF(C47=\"f\", VLOOKUP(A47,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"), VLOOKUP(A47,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y47>0,\nIF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n(VLOOKUP(D47,Equipment[],Equipment!$N$2))*((Y47)^(VLOOKUP(D47,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),VLOOKUP(D47,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(AND(OR(C48=\"a\",C48=\"f\",C48=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B48=\"B\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B48=\"B\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J48,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q48/60*L48,\nIF(OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Ex\"), S48*L48,\nIF(O48>0,(M48/O48),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N48/P48),0)\n)))","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\"), VLOOKUP(A48,Quantities[], Quantities!$X$2),\nIF(C48=\"f\", VLOOKUP(A48,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"), VLOOKUP(A48,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y48>0,\nIF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n(VLOOKUP(D48,Equipment[],Equipment!$N$2))*((Y48)^(VLOOKUP(D48,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),VLOOKUP(D48,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(AND(OR(C49=\"a\",C49=\"f\",C49=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B49=\"B\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B49=\"B\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J49,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q49/60*L49,\nIF(OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Ex\"), S49*L49,\nIF(O49>0,(M49/O49),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N49/P49),0)\n)))","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\"), VLOOKUP(A49,Quantities[], Quantities!$X$2),\nIF(C49=\"f\", VLOOKUP(A49,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"), VLOOKUP(A49,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y49>0,\nIF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n(VLOOKUP(D49,Equipment[],Equipment!$N$2))*((Y49)^(VLOOKUP(D49,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),VLOOKUP(D49,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1600000},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":115},1623.2853383329659,{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(AND(OR(C50=\"a\",C50=\"f\",C50=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B50=\"B\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B50=\"B\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J50,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q50/60*L50,\nIF(OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Ex\"), S50*L50,\nIF(O50>0,(M50/O50),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N50/P50),0)\n)))","v":985.65542496867567},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\"), VLOOKUP(A50,Quantities[], Quantities!$X$2),\nIF(C50=\"f\", VLOOKUP(A50,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.1000000000000001},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"), VLOOKUP(A50,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":185},{"$f":"IF(Y50>0,\nIF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n(VLOOKUP(D50,Equipment[],Equipment!$N$2))*((Y50)^(VLOOKUP(D50,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1764.4405851445281},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),VLOOKUP(D50,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.05}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(AND(OR(C51=\"a\",C51=\"f\",C51=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B51=\"B\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B51=\"B\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J51,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q51/60*L51,\nIF(OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Ex\"), S51*L51,\nIF(O51>0,(M51/O51),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N51/P51),0)\n)))","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\"), VLOOKUP(A51,Quantities[], Quantities!$X$2),\nIF(C51=\"f\", VLOOKUP(A51,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"), VLOOKUP(A51,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y51>0,\nIF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n(VLOOKUP(D51,Equipment[],Equipment!$N$2))*((Y51)^(VLOOKUP(D51,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),VLOOKUP(D51,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(AND(OR(C52=\"a\",C52=\"f\",C52=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B52=\"B\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B52=\"B\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J52,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q52/60*L52,\nIF(OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Ex\"), S52*L52,\nIF(O52>0,(M52/O52),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N52/P52),0)\n)))","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\"), VLOOKUP(A52,Quantities[], Quantities!$X$2),\nIF(C52=\"f\", VLOOKUP(A52,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"), VLOOKUP(A52,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y52>0,\nIF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n(VLOOKUP(D52,Equipment[],Equipment!$N$2))*((Y52)^(VLOOKUP(D52,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),VLOOKUP(D52,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(AND(OR(C53=\"a\",C53=\"f\",C53=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B53=\"B\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B53=\"B\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J53,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q53/60*L53,\nIF(OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Ex\"), S53*L53,\nIF(O53>0,(M53/O53),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N53/P53),0)\n)))","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\"), VLOOKUP(A53,Quantities[], Quantities!$X$2),\nIF(C53=\"f\", VLOOKUP(A53,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"), VLOOKUP(A53,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y53>0,\nIF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n(VLOOKUP(D53,Equipment[],Equipment!$N$2))*((Y53)^(VLOOKUP(D53,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),VLOOKUP(D53,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(AND(OR(C54=\"a\",C54=\"f\",C54=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B54=\"B\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B54=\"B\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J54,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q54/60*L54,\nIF(OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Ex\"), S54*L54,\nIF(O54>0,(M54/O54),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N54/P54),0)\n)))","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\"), VLOOKUP(A54,Quantities[], Quantities!$X$2),\nIF(C54=\"f\", VLOOKUP(A54,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"), VLOOKUP(A54,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y54>0,\nIF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n(VLOOKUP(D54,Equipment[],Equipment!$N$2))*((Y54)^(VLOOKUP(D54,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),VLOOKUP(D54,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(AND(OR(C55=\"a\",C55=\"f\",C55=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B55=\"B\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B55=\"B\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J55,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q55/60*L55,\nIF(OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Ex\"), S55*L55,\nIF(O55>0,(M55/O55),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N55/P55),0)\n)))","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\"), VLOOKUP(A55,Quantities[], Quantities!$X$2),\nIF(C55=\"f\", VLOOKUP(A55,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"), VLOOKUP(A55,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y55>0,\nIF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n(VLOOKUP(D55,Equipment[],Equipment!$N$2))*((Y55)^(VLOOKUP(D55,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),VLOOKUP(D55,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(AND(OR(C56=\"a\",C56=\"f\",C56=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B56=\"B\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B56=\"B\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J56,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q56/60*L56,\nIF(OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Ex\"), S56*L56,\nIF(O56>0,(M56/O56),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N56/P56),0)\n)))","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\"), VLOOKUP(A56,Quantities[], Quantities!$X$2),\nIF(C56=\"f\", VLOOKUP(A56,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"), VLOOKUP(A56,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y56>0,\nIF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n(VLOOKUP(D56,Equipment[],Equipment!$N$2))*((Y56)^(VLOOKUP(D56,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),VLOOKUP(D56,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":47.36},0,{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(AND(OR(C57=\"a\",C57=\"f\",C57=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.5757575757575761},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B57=\"B\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B57=\"B\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J57,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q57/60*L57,\nIF(OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Ex\"), S57*L57,\nIF(O57>0,(M57/O57),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N57/P57),0)\n)))","v":8.4939130434782601},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\"), VLOOKUP(A57,Quantities[], Quantities!$X$2),\nIF(C57=\"f\", VLOOKUP(A57,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"), VLOOKUP(A57,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y57>0,\nIF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n(VLOOKUP(D57,Equipment[],Equipment!$N$2))*((Y57)^(VLOOKUP(D57,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),VLOOKUP(D57,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":21.23},0,{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(AND(OR(C58=\"a\",C58=\"f\",C58=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.4642424242424248},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B58=\"B\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B58=\"B\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J58,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q58/60*L58,\nIF(OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Ex\"), S58*L58,\nIF(O58>0,(M58/O58),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N58/P58),0)\n)))","v":3.8852595385980475},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\"), VLOOKUP(A58,Quantities[], Quantities!$X$2),\nIF(C58=\"f\", VLOOKUP(A58,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0.98},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"), VLOOKUP(A58,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y58>0,\nIF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n(VLOOKUP(D58,Equipment[],Equipment!$N$2))*((Y58)^(VLOOKUP(D58,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),VLOOKUP(D58,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":200},0,{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(AND(OR(C59=\"a\",C59=\"f\",C59=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.4642424242424248},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B59=\"B\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B59=\"B\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J59,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q59/60*L59,\nIF(OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Ex\"), S59*L59,\nIF(O59>0,(M59/O59),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N59/P59),0)\n)))","v":36.601597160603369},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\"), VLOOKUP(A59,Quantities[], Quantities!$X$2),\nIF(C59=\"f\", VLOOKUP(A59,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0.98},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"), VLOOKUP(A59,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y59>0,\nIF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n(VLOOKUP(D59,Equipment[],Equipment!$N$2))*((Y59)^(VLOOKUP(D59,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),VLOOKUP(D59,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":451017},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":47.775000000000006},974.22636267546557,{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(AND(OR(C60=\"a\",C60=\"f\",C60=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B60=\"B\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B60=\"B\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J60,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q60/60*L60,\nIF(OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Ex\"), S60*L60,\nIF(O60>0,(M60/O60),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N60/P60),0)\n)))","v":462.94887644119609},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\"), VLOOKUP(A60,Quantities[], Quantities!$X$2),\nIF(C60=\"f\", VLOOKUP(A60,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"), VLOOKUP(A60,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":458},{"$f":"IF(Y60>0,\nIF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n(VLOOKUP(D60,Equipment[],Equipment!$N$2))*((Y60)^(VLOOKUP(D60,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":804.25951789389012},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),VLOOKUP(D60,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":150339},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":15.925000000000001},1737.1001701553669,{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(AND(OR(C61=\"a\",C61=\"f\",C61=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B61=\"B\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B61=\"B\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J61,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q61/60*L61,\nIF(OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Ex\"), S61*L61,\nIF(O61>0,(M61/O61),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N61/P61),0)\n)))","v":86.545958939462665},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\"), VLOOKUP(A61,Quantities[], Quantities!$X$2),\nIF(C61=\"f\", VLOOKUP(A61,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"), VLOOKUP(A61,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":235},{"$f":"IF(Y61>0,\nIF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n(VLOOKUP(D61,Equipment[],Equipment!$N$2))*((Y61)^(VLOOKUP(D61,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":1434.0397662262249},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),VLOOKUP(D61,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":134550},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":7.4042011019283747},2464.8108046895532,{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(AND(OR(C62=\"a\",C62=\"f\",C62=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B62=\"B\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B62=\"B\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J62,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q62/60*L62,\nIF(OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Ex\"), S62*L62,\nIF(O62>0,(M62/O62),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N62/P62),0)\n)))","v":54.588368301536548},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\"), VLOOKUP(A62,Quantities[], Quantities!$X$2),\nIF(C62=\"f\", VLOOKUP(A62,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0.98},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"), VLOOKUP(A62,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":100},{"$f":"IF(Y62>0,\nIF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n(VLOOKUP(D62,Equipment[],Equipment!$N$2))*((Y62)^(VLOOKUP(D62,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":3007.2004050116552},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),VLOOKUP(D62,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(AND(OR(C63=\"a\",C63=\"f\",C63=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B63=\"B\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B63=\"B\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J63,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q63/60*L63,\nIF(OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Ex\"), S63*L63,\nIF(O63>0,(M63/O63),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N63/P63),0)\n)))","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\"), VLOOKUP(A63,Quantities[], Quantities!$X$2),\nIF(C63=\"f\", VLOOKUP(A63,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"), VLOOKUP(A63,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y63>0,\nIF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n(VLOOKUP(D63,Equipment[],Equipment!$N$2))*((Y63)^(VLOOKUP(D63,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),VLOOKUP(D63,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(AND(OR(C64=\"a\",C64=\"f\",C64=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B64=\"B\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B64=\"B\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J64,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q64/60*L64,\nIF(OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Ex\"), S64*L64,\nIF(O64>0,(M64/O64),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N64/P64),0)\n)))","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\"), VLOOKUP(A64,Quantities[], Quantities!$X$2),\nIF(C64=\"f\", VLOOKUP(A64,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"), VLOOKUP(A64,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y64>0,\nIF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n(VLOOKUP(D64,Equipment[],Equipment!$N$2))*((Y64)^(VLOOKUP(D64,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),VLOOKUP(D64,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(AND(OR(C65=\"a\",C65=\"f\",C65=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B65=\"B\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B65=\"B\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J65,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q65/60*L65,\nIF(OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Ex\"), S65*L65,\nIF(O65>0,(M65/O65),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N65/P65),0)\n)))","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\"), VLOOKUP(A65,Quantities[], Quantities!$X$2),\nIF(C65=\"f\", VLOOKUP(A65,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"), VLOOKUP(A65,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y65>0,\nIF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n(VLOOKUP(D65,Equipment[],Equipment!$N$2))*((Y65)^(VLOOKUP(D65,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),VLOOKUP(D65,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(AND(OR(C66=\"a\",C66=\"f\",C66=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B66=\"B\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B66=\"B\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J66,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q66/60*L66,\nIF(OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Ex\"), S66*L66,\nIF(O66>0,(M66/O66),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N66/P66),0)\n)))","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\"), VLOOKUP(A66,Quantities[], Quantities!$X$2),\nIF(C66=\"f\", VLOOKUP(A66,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"), VLOOKUP(A66,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y66>0,\nIF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n(VLOOKUP(D66,Equipment[],Equipment!$N$2))*((Y66)^(VLOOKUP(D66,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),VLOOKUP(D66,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(AND(OR(C67=\"a\",C67=\"f\",C67=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B67=\"B\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B67=\"B\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J67,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q67/60*L67,\nIF(OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Ex\"), S67*L67,\nIF(O67>0,(M67/O67),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N67/P67),0)\n)))","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\"), VLOOKUP(A67,Quantities[], Quantities!$X$2),\nIF(C67=\"f\", VLOOKUP(A67,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"), VLOOKUP(A67,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y67>0,\nIF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n(VLOOKUP(D67,Equipment[],Equipment!$N$2))*((Y67)^(VLOOKUP(D67,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),VLOOKUP(D67,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(AND(OR(C68=\"a\",C68=\"f\",C68=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B68=\"B\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B68=\"B\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J68,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q68/60*L68,\nIF(OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Ex\"), S68*L68,\nIF(O68>0,(M68/O68),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N68/P68),0)\n)))","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\"), VLOOKUP(A68,Quantities[], Quantities!$X$2),\nIF(C68=\"f\", VLOOKUP(A68,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"), VLOOKUP(A68,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y68>0,\nIF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n(VLOOKUP(D68,Equipment[],Equipment!$N$2))*((Y68)^(VLOOKUP(D68,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),VLOOKUP(D68,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(AND(OR(C69=\"a\",C69=\"f\",C69=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B69=\"B\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B69=\"B\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J69,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q69/60*L69,\nIF(OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Ex\"), S69*L69,\nIF(O69>0,(M69/O69),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N69/P69),0)\n)))","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\"), VLOOKUP(A69,Quantities[], Quantities!$X$2),\nIF(C69=\"f\", VLOOKUP(A69,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"), VLOOKUP(A69,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y69>0,\nIF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n(VLOOKUP(D69,Equipment[],Equipment!$N$2))*((Y69)^(VLOOKUP(D69,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),VLOOKUP(D69,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(AND(OR(C70=\"a\",C70=\"f\",C70=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B70=\"B\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B70=\"B\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J70,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q70/60*L70,\nIF(OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Ex\"), S70*L70,\nIF(O70>0,(M70/O70),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N70/P70),0)\n)))","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\"), VLOOKUP(A70,Quantities[], Quantities!$X$2),\nIF(C70=\"f\", VLOOKUP(A70,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"), VLOOKUP(A70,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y70>0,\nIF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n(VLOOKUP(D70,Equipment[],Equipment!$N$2))*((Y70)^(VLOOKUP(D70,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),VLOOKUP(D70,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(AND(OR(C71=\"a\",C71=\"f\",C71=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B71=\"B\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B71=\"B\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J71,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q71/60*L71,\nIF(OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Ex\"), S71*L71,\nIF(O71>0,(M71/O71),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N71/P71),0)\n)))","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\"), VLOOKUP(A71,Quantities[], Quantities!$X$2),\nIF(C71=\"f\", VLOOKUP(A71,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"), VLOOKUP(A71,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y71>0,\nIF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n(VLOOKUP(D71,Equipment[],Equipment!$N$2))*((Y71)^(VLOOKUP(D71,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),VLOOKUP(D71,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(AND(OR(C72=\"a\",C72=\"f\",C72=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B72=\"B\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B72=\"B\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J72,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q72/60*L72,\nIF(OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Ex\"), S72*L72,\nIF(O72>0,(M72/O72),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N72/P72),0)\n)))","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\"), VLOOKUP(A72,Quantities[], Quantities!$X$2),\nIF(C72=\"f\", VLOOKUP(A72,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"), VLOOKUP(A72,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y72>0,\nIF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n(VLOOKUP(D72,Equipment[],Equipment!$N$2))*((Y72)^(VLOOKUP(D72,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),VLOOKUP(D72,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(AND(OR(C73=\"a\",C73=\"f\",C73=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B73=\"B\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B73=\"B\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J73,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q73/60*L73,\nIF(OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Ex\"), S73*L73,\nIF(O73>0,(M73/O73),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N73/P73),0)\n)))","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\"), VLOOKUP(A73,Quantities[], Quantities!$X$2),\nIF(C73=\"f\", VLOOKUP(A73,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"), VLOOKUP(A73,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y73>0,\nIF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n(VLOOKUP(D73,Equipment[],Equipment!$N$2))*((Y73)^(VLOOKUP(D73,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),VLOOKUP(D73,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(AND(OR(C74=\"a\",C74=\"f\",C74=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B74=\"B\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B74=\"B\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J74,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q74/60*L74,\nIF(OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Ex\"), S74*L74,\nIF(O74>0,(M74/O74),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N74/P74),0)\n)))","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\"), VLOOKUP(A74,Quantities[], Quantities!$X$2),\nIF(C74=\"f\", VLOOKUP(A74,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"), VLOOKUP(A74,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y74>0,\nIF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n(VLOOKUP(D74,Equipment[],Equipment!$N$2))*((Y74)^(VLOOKUP(D74,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),VLOOKUP(D74,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(AND(OR(C75=\"a\",C75=\"f\",C75=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B75=\"B\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B75=\"B\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J75,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q75/60*L75,\nIF(OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Ex\"), S75*L75,\nIF(O75>0,(M75/O75),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N75/P75),0)\n)))","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\"), VLOOKUP(A75,Quantities[], Quantities!$X$2),\nIF(C75=\"f\", VLOOKUP(A75,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"), VLOOKUP(A75,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y75>0,\nIF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n(VLOOKUP(D75,Equipment[],Equipment!$N$2))*((Y75)^(VLOOKUP(D75,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),VLOOKUP(D75,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(AND(OR(C76=\"a\",C76=\"f\",C76=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B76=\"B\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B76=\"B\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J76,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q76/60*L76,\nIF(OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Ex\"), S76*L76,\nIF(O76>0,(M76/O76),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N76/P76),0)\n)))","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\"), VLOOKUP(A76,Quantities[], Quantities!$X$2),\nIF(C76=\"f\", VLOOKUP(A76,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"), VLOOKUP(A76,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y76>0,\nIF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n(VLOOKUP(D76,Equipment[],Equipment!$N$2))*((Y76)^(VLOOKUP(D76,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),VLOOKUP(D76,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D77,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(AND(OR(C77=\"a\",C77=\"f\",C77=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B77=\"B\",LEFT(J77,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B77=\"B\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B77=\"B\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"A-\",C77,\"-\",J77),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J77,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q77/60*L77,\nIF(OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Ex\"), S77*L77,\nIF(O77>0,(M77/O77),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N77/P77),0)\n)))","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\"), VLOOKUP(A77,Quantities[], Quantities!$X$2),\nIF(C77=\"f\", VLOOKUP(A77,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"), VLOOKUP(A77,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y77>0,\nIF(LEFT(D77,2)=\"Dz\",\nIF(AND(LEFT(D77,2)=\"Dz\",B77=\"B\",C77=\"b\"),0,\n(VLOOKUP(D77,Equipment[],Equipment!$N$2))*((Y77)^(VLOOKUP(D77,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",\nIF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),VLOOKUP(D77,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Dz\",IF(OR(C77=\"a\",C77=\"d\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D78,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(AND(OR(C78=\"a\",C78=\"f\",C78=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B78=\"B\",LEFT(J78,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B78=\"B\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B78=\"B\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"A-\",C78,\"-\",J78),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J78,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q78/60*L78,\nIF(OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Ex\"), S78*L78,\nIF(O78>0,(M78/O78),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N78/P78),0)\n)))","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\"), VLOOKUP(A78,Quantities[], Quantities!$X$2),\nIF(C78=\"f\", VLOOKUP(A78,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"), VLOOKUP(A78,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y78>0,\nIF(LEFT(D78,2)=\"Dz\",\nIF(AND(LEFT(D78,2)=\"Dz\",B78=\"B\",C78=\"b\"),0,\n(VLOOKUP(D78,Equipment[],Equipment!$N$2))*((Y78)^(VLOOKUP(D78,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",\nIF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),VLOOKUP(D78,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Dz\",IF(OR(C78=\"a\",C78=\"d\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(AND(B79=\"B\",LEFT(D79,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B79=\"B\",LEFT(D79,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D79,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(AND(OR(C79=\"a\",C79=\"f\",C79=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B79=\"B\",LEFT(J79,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B79=\"B\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B79=\"B\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"A-\",C79,\"-\",J79),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J79,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q79/60*L79,\nIF(OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Ex\"), S79*L79,\nIF(O79>0,(M79/O79),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N79/P79),0)\n)))","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\"), VLOOKUP(A79,Quantities[], Quantities!$X$2),\nIF(C79=\"f\", VLOOKUP(A79,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"), VLOOKUP(A79,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y79>0,\nIF(LEFT(D79,2)=\"Dz\",\nIF(AND(LEFT(D79,2)=\"Dz\",B79=\"B\",C79=\"b\"),0,\n(VLOOKUP(D79,Equipment[],Equipment!$N$2))*((Y79)^(VLOOKUP(D79,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",\nIF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),VLOOKUP(D79,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Dz\",IF(OR(C79=\"a\",C79=\"d\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D80,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1321320},{"$f":"IF(LEFT(D80,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":273},0,{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(AND(OR(C80=\"a\",C80=\"f\",C80=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B80=\"B\",LEFT(J80,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B80=\"B\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B80=\"B\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"A-\",C80,\"-\",J80),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":423.42460388107537},{"$f":"IF(LEFT(J80,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q80/60*L80,\nIF(OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Ex\"), S80*L80,\nIF(O80>0,(M80/O80),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N80/P80),0)\n)))","v":423.42460388107537},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\"), VLOOKUP(A80,Quantities[], Quantities!$X$2),\nIF(C80=\"f\", VLOOKUP(A80,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"), VLOOKUP(A80,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y80>0,\nIF(LEFT(D80,2)=\"Dz\",\nIF(AND(LEFT(D80,2)=\"Dz\",B80=\"B\",C80=\"b\"),0,\n(VLOOKUP(D80,Equipment[],Equipment!$N$2))*((Y80)^(VLOOKUP(D80,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",\nIF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),VLOOKUP(D80,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Dz\",IF(OR(C80=\"a\",C80=\"d\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D81,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":82299.989200000011},{"$f":"IF(LEFT(D81,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":17.00413},0,{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(AND(OR(C81=\"a\",C81=\"f\",C81=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B81=\"B\",LEFT(J81,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B81=\"B\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B81=\"B\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"A-\",C81,\"-\",J81),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":26.373505529642163},{"$f":"IF(LEFT(J81,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q81/60*L81,\nIF(OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Ex\"), S81*L81,\nIF(O81>0,(M81/O81),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N81/P81),0)\n)))","v":26.373505529642163},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\"), VLOOKUP(A81,Quantities[], Quantities!$X$2),\nIF(C81=\"f\", VLOOKUP(A81,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"), VLOOKUP(A81,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y81>0,\nIF(LEFT(D81,2)=\"Dz\",\nIF(AND(LEFT(D81,2)=\"Dz\",B81=\"B\",C81=\"b\"),0,\n(VLOOKUP(D81,Equipment[],Equipment!$N$2))*((Y81)^(VLOOKUP(D81,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",\nIF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),VLOOKUP(D81,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Dz\",IF(OR(C81=\"a\",C81=\"d\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D82,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":2357039.8279999997},{"$f":"IF(LEFT(D82,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":486.99169999999998},0,{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(AND(OR(C82=\"a\",C82=\"f\",C82=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B82=\"B\",LEFT(J82,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B82=\"B\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B82=\"B\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"A-\",C82,\"-\",J82),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":776.01736161148881},{"$f":"IF(LEFT(J82,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q82/60*L82,\nIF(OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Ex\"), S82*L82,\nIF(O82>0,(M82/O82),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N82/P82),0)\n)))","v":776.01736161148881},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\"), VLOOKUP(A82,Quantities[], Quantities!$X$2),\nIF(C82=\"f\", VLOOKUP(A82,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"), VLOOKUP(A82,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y82>0,\nIF(LEFT(D82,2)=\"Dz\",\nIF(AND(LEFT(D82,2)=\"Dz\",B82=\"B\",C82=\"b\"),0,\n(VLOOKUP(D82,Equipment[],Equipment!$N$2))*((Y82)^(VLOOKUP(D82,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",\nIF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),VLOOKUP(D82,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Dz\",IF(OR(C82=\"a\",C82=\"d\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D83,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":2202200},{"$f":"IF(LEFT(D83,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":455},0,{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(AND(OR(C83=\"a\",C83=\"f\",C83=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B83=\"B\",LEFT(J83,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B83=\"B\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B83=\"B\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"A-\",C83,\"-\",J83),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":721.50572324779216},{"$f":"IF(LEFT(J83,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q83/60*L83,\nIF(OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Ex\"), S83*L83,\nIF(O83>0,(M83/O83),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N83/P83),0)\n)))","v":721.50572324779216},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\"), VLOOKUP(A83,Quantities[], Quantities!$X$2),\nIF(C83=\"f\", VLOOKUP(A83,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"), VLOOKUP(A83,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y83>0,\nIF(LEFT(D83,2)=\"Dz\",\nIF(AND(LEFT(D83,2)=\"Dz\",B83=\"B\",C83=\"b\"),0,\n(VLOOKUP(D83,Equipment[],Equipment!$N$2))*((Y83)^(VLOOKUP(D83,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",\nIF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),VLOOKUP(D83,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Dz\",IF(OR(C83=\"a\",C83=\"d\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D84,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1795640},{"$f":"IF(LEFT(D84,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":371},0,{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(AND(OR(C84=\"a\",C84=\"f\",C84=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B84=\"B\",LEFT(J84,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B84=\"B\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B84=\"B\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"A-\",C84,\"-\",J84),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":575.42317963325627},{"$f":"IF(LEFT(J84,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q84/60*L84,\nIF(OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Ex\"), S84*L84,\nIF(O84>0,(M84/O84),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N84/P84),0)\n)))","v":575.42317963325627},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\"), VLOOKUP(A84,Quantities[], Quantities!$X$2),\nIF(C84=\"f\", VLOOKUP(A84,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"), VLOOKUP(A84,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y84>0,\nIF(LEFT(D84,2)=\"Dz\",\nIF(AND(LEFT(D84,2)=\"Dz\",B84=\"B\",C84=\"b\"),0,\n(VLOOKUP(D84,Equipment[],Equipment!$N$2))*((Y84)^(VLOOKUP(D84,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",\nIF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),VLOOKUP(D84,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Dz\",IF(OR(C84=\"a\",C84=\"d\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D85,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":556600},{"$f":"IF(LEFT(D85,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":115},0,{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(AND(OR(C85=\"a\",C85=\"f\",C85=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B85=\"B\",LEFT(J85,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B85=\"B\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B85=\"B\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",J85),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":186.40687418764588},{"$f":"IF(LEFT(J85,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q85/60*L85,\nIF(OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Ex\"), S85*L85,\nIF(O85>0,(M85/O85),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N85/P85),0)\n)))","v":186.40687418764588},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\"), VLOOKUP(A85,Quantities[], Quantities!$X$2),\nIF(C85=\"f\", VLOOKUP(A85,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"), VLOOKUP(A85,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y85>0,\nIF(LEFT(D85,2)=\"Dz\",\nIF(AND(LEFT(D85,2)=\"Dz\",B85=\"B\",C85=\"b\"),0,\n(VLOOKUP(D85,Equipment[],Equipment!$N$2))*((Y85)^(VLOOKUP(D85,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",\nIF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),VLOOKUP(D85,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Dz\",IF(OR(C85=\"a\",C85=\"d\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.05}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D86,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":314600},{"$f":"IF(LEFT(D86,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":65},0,{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(AND(OR(C86=\"a\",C86=\"f\",C86=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B86=\"B\",LEFT(J86,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B86=\"B\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B86=\"B\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"A-\",C86,\"-\",J86),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":102.04833266208955},{"$f":"IF(LEFT(J86,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q86/60*L86,\nIF(OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Ex\"), S86*L86,\nIF(O86>0,(M86/O86),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N86/P86),0)\n)))","v":102.04833266208955},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\"), VLOOKUP(A86,Quantities[], Quantities!$X$2),\nIF(C86=\"f\", VLOOKUP(A86,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"), VLOOKUP(A86,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y86>0,\nIF(LEFT(D86,2)=\"Dz\",\nIF(AND(LEFT(D86,2)=\"Dz\",B86=\"B\",C86=\"b\"),0,\n(VLOOKUP(D86,Equipment[],Equipment!$N$2))*((Y86)^(VLOOKUP(D86,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",\nIF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),VLOOKUP(D86,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Dz\",IF(OR(C86=\"a\",C86=\"d\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D87,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":885720},{"$f":"IF(LEFT(D87,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":183},0,{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(AND(OR(C87=\"a\",C87=\"f\",C87=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B87=\"B\",LEFT(J87,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B87=\"B\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B87=\"B\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"A-\",C87,\"-\",J87),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":290.8875640265955},{"$f":"IF(LEFT(J87,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q87/60*L87,\nIF(OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Ex\"), S87*L87,\nIF(O87>0,(M87/O87),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N87/P87),0)\n)))","v":290.8875640265955},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\"), VLOOKUP(A87,Quantities[], Quantities!$X$2),\nIF(C87=\"f\", VLOOKUP(A87,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"), VLOOKUP(A87,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y87>0,\nIF(LEFT(D87,2)=\"Dz\",\nIF(AND(LEFT(D87,2)=\"Dz\",B87=\"B\",C87=\"b\"),0,\n(VLOOKUP(D87,Equipment[],Equipment!$N$2))*((Y87)^(VLOOKUP(D87,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",\nIF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),VLOOKUP(D87,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Dz\",IF(OR(C87=\"a\",C87=\"d\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D88,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":1815000},{"$f":"IF(LEFT(D88,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":375},0,{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(AND(OR(C88=\"a\",C88=\"f\",C88=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B88=\"B\",LEFT(J88,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B88=\"B\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B88=\"B\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"A-\",C88,\"-\",J88),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":581.62720313334523},{"$f":"IF(LEFT(J88,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q88/60*L88,\nIF(OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Ex\"), S88*L88,\nIF(O88>0,(M88/O88),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N88/P88),0)\n)))","v":581.62720313334523},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\"), VLOOKUP(A88,Quantities[], Quantities!$X$2),\nIF(C88=\"f\", VLOOKUP(A88,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"), VLOOKUP(A88,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y88>0,\nIF(LEFT(D88,2)=\"Dz\",\nIF(AND(LEFT(D88,2)=\"Dz\",B88=\"B\",C88=\"b\"),0,\n(VLOOKUP(D88,Equipment[],Equipment!$N$2))*((Y88)^(VLOOKUP(D88,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",\nIF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),VLOOKUP(D88,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Dz\",IF(OR(C88=\"a\",C88=\"d\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D89,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":229222.40000000002},{"$f":"IF(LEFT(D89,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":47.36},0,{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(AND(OR(C89=\"a\",C89=\"f\",C89=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B89=\"B\",LEFT(J89,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B89=\"B\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B89=\"B\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"A-\",C89,\"-\",J89),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":74.3539851519471},{"$f":"IF(LEFT(J89,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q89/60*L89,\nIF(OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Ex\"), S89*L89,\nIF(O89>0,(M89/O89),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N89/P89),0)\n)))","v":74.3539851519471},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\"), VLOOKUP(A89,Quantities[], Quantities!$X$2),\nIF(C89=\"f\", VLOOKUP(A89,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"), VLOOKUP(A89,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y89>0,\nIF(LEFT(D89,2)=\"Dz\",\nIF(AND(LEFT(D89,2)=\"Dz\",B89=\"B\",C89=\"b\"),0,\n(VLOOKUP(D89,Equipment[],Equipment!$N$2))*((Y89)^(VLOOKUP(D89,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",\nIF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),VLOOKUP(D89,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Dz\",IF(OR(C89=\"a\",C89=\"d\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D90,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":261360},{"$f":"IF(LEFT(D90,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":54},0,{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(AND(OR(C90=\"a\",C90=\"f\",C90=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B90=\"B\",LEFT(J90,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B90=\"B\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B90=\"B\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"A-\",C90,\"-\",J90),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":83.754317251201712},{"$f":"IF(LEFT(J90,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q90/60*L90,\nIF(OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Ex\"), S90*L90,\nIF(O90>0,(M90/O90),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N90/P90),0)\n)))","v":83.754317251201712},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\"), VLOOKUP(A90,Quantities[], Quantities!$X$2),\nIF(C90=\"f\", VLOOKUP(A90,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"), VLOOKUP(A90,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y90>0,\nIF(LEFT(D90,2)=\"Dz\",\nIF(AND(LEFT(D90,2)=\"Dz\",B90=\"B\",C90=\"b\"),0,\n(VLOOKUP(D90,Equipment[],Equipment!$N$2))*((Y90)^(VLOOKUP(D90,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",\nIF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),VLOOKUP(D90,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Dz\",IF(OR(C90=\"a\",C90=\"d\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D91,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":319440},{"$f":"IF(LEFT(D91,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":66},0,{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(AND(OR(C91=\"a\",C91=\"f\",C91=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B91=\"B\",LEFT(J91,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B91=\"B\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B91=\"B\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"A-\",C91,\"-\",J91),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":102.36638775146876},{"$f":"IF(LEFT(J91,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q91/60*L91,\nIF(OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Ex\"), S91*L91,\nIF(O91>0,(M91/O91),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N91/P91),0)\n)))","v":102.36638775146876},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\"), VLOOKUP(A91,Quantities[], Quantities!$X$2),\nIF(C91=\"f\", VLOOKUP(A91,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"), VLOOKUP(A91,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y91>0,\nIF(LEFT(D91,2)=\"Dz\",\nIF(AND(LEFT(D91,2)=\"Dz\",B91=\"B\",C91=\"b\"),0,\n(VLOOKUP(D91,Equipment[],Equipment!$N$2))*((Y91)^(VLOOKUP(D91,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",\nIF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),VLOOKUP(D91,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Dz\",IF(OR(C91=\"a\",C91=\"d\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D92,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":102753.2},{"$f":"IF(LEFT(D92,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":21.23},0,{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(AND(OR(C92=\"a\",C92=\"f\",C92=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B92=\"B\",LEFT(J92,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B92=\"B\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B92=\"B\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"A-\",C92,\"-\",J92),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":33.048200150957513},{"$f":"IF(LEFT(J92,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q92/60*L92,\nIF(OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Ex\"), S92*L92,\nIF(O92>0,(M92/O92),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N92/P92),0)\n)))","v":33.048200150957513},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\"), VLOOKUP(A92,Quantities[], Quantities!$X$2),\nIF(C92=\"f\", VLOOKUP(A92,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"), VLOOKUP(A92,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y92>0,\nIF(LEFT(D92,2)=\"Dz\",\nIF(AND(LEFT(D92,2)=\"Dz\",B92=\"B\",C92=\"b\"),0,\n(VLOOKUP(D92,Equipment[],Equipment!$N$2))*((Y92)^(VLOOKUP(D92,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",\nIF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),VLOOKUP(D92,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Dz\",IF(OR(C92=\"a\",C92=\"d\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D93,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":968000},{"$f":"IF(LEFT(D93,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":200},0,{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(AND(OR(C93=\"a\",C93=\"f\",C93=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B93=\"B\",LEFT(J93,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B93=\"B\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B93=\"B\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"A-\",C93,\"-\",J93),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":311.33490486064539},{"$f":"IF(LEFT(J93,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q93/60*L93,\nIF(OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Ex\"), S93*L93,\nIF(O93>0,(M93/O93),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N93/P93),0)\n)))","v":311.33490486064539},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\"), VLOOKUP(A93,Quantities[], Quantities!$X$2),\nIF(C93=\"f\", VLOOKUP(A93,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"), VLOOKUP(A93,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y93>0,\nIF(LEFT(D93,2)=\"Dz\",\nIF(AND(LEFT(D93,2)=\"Dz\",B93=\"B\",C93=\"b\"),0,\n(VLOOKUP(D93,Equipment[],Equipment!$N$2))*((Y93)^(VLOOKUP(D93,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",\nIF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),VLOOKUP(D93,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Dz\",IF(OR(C93=\"a\",C93=\"d\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D94,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":208120},{"$f":"IF(LEFT(D94,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":129},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\n(Z94*AC94*U94*(AD94/60)*V94*(2300/W94)*X94*AE94*AF94*AG94),\n0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(AND(OR(C94=\"a\",C94=\"f\",C94=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B94=\"B\",LEFT(J94,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B94=\"B\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B94=\"B\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"A-\",C94,\"-\",J94),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":66.69325262595693},{"$f":"IF(LEFT(J94,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q94/60*L94,\nIF(OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Ex\"), S94*L94,\nIF(O94>0,(M94/O94),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N94/P94),0)\n)))","v":66.69325262595693},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\"), VLOOKUP(A94,Quantities[], Quantities!$X$2),\nIF(C94=\"f\", VLOOKUP(A94,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"), VLOOKUP(A94,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y94>0,\nIF(LEFT(D94,2)=\"Dz\",\nIF(AND(LEFT(D94,2)=\"Dz\",B94=\"B\",C94=\"b\"),0,\n(VLOOKUP(D94,Equipment[],Equipment!$N$2))*((Y94)^(VLOOKUP(D94,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",\nIF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),VLOOKUP(D94,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Dz\",IF(OR(C94=\"a\",C94=\"d\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D95,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":102769.33333333334},{"$f":"IF(LEFT(D95,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":63.7},0,{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(AND(OR(C95=\"a\",C95=\"f\",C95=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B95=\"B\",LEFT(J95,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B95=\"B\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B95=\"B\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"A-\",C95,\"-\",J95),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":32.933024746305861},{"$f":"IF(LEFT(J95,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q95/60*L95,\nIF(OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Ex\"), S95*L95,\nIF(O95>0,(M95/O95),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N95/P95),0)\n)))","v":32.933024746305861},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\"), VLOOKUP(A95,Quantities[], Quantities!$X$2),\nIF(C95=\"f\", VLOOKUP(A95,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"), VLOOKUP(A95,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y95>0,\nIF(LEFT(D95,2)=\"Dz\",\nIF(AND(LEFT(D95,2)=\"Dz\",B95=\"B\",C95=\"b\"),0,\n(VLOOKUP(D95,Equipment[],Equipment!$N$2))*((Y95)^(VLOOKUP(D95,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",\nIF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),VLOOKUP(D95,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Dz\",IF(OR(C95=\"a\",C95=\"d\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Ld2","Cat 988H Loader",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D96,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":9636.8399999999983},{"$f":"IF(LEFT(D96,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":7.4042011019283747},0,{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(AND(OR(C96=\"a\",C96=\"f\",C96=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B96=\"B\",LEFT(J96,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B96=\"B\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B96=\"B\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"A-\",C96,\"-\",J96),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":15.406938426372642},{"$f":"IF(LEFT(J96,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q96/60*L96,\nIF(OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Ex\"), S96*L96,\nIF(O96>0,(M96/O96),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N96/P96),0)\n)))","v":15.406938426372642},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\"), VLOOKUP(A96,Quantities[], Quantities!$X$2),\nIF(C96=\"f\", VLOOKUP(A96,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"), VLOOKUP(A96,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y96>0,\nIF(LEFT(D96,2)=\"Dz\",\nIF(AND(LEFT(D96,2)=\"Dz\",B96=\"B\",C96=\"b\"),0,\n(VLOOKUP(D96,Equipment[],Equipment!$N$2))*((Y96)^(VLOOKUP(D96,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",\nIF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),VLOOKUP(D96,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Dz\",IF(OR(C96=\"a\",C96=\"d\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",2,{"$f":"IF(LEFT(D97,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":17500000},{"$f":"IF(LEFT(D97,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(AND(OR(C97=\"a\",C97=\"f\",C97=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B97=\"B\",LEFT(J97,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B97=\"B\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B97=\"B\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"A-\",C97,\"-\",J97),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":5832.6654432748373},{"$f":"IF(LEFT(J97,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q97/60*L97,\nIF(OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Ex\"), S97*L97,\nIF(O97>0,(M97/O97),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N97/P97),0)\n)))","v":11665.330886549675},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\"), VLOOKUP(A97,Quantities[], Quantities!$X$2),\nIF(C97=\"f\", VLOOKUP(A97,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1.58},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"), VLOOKUP(A97,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y97>0,\nIF(LEFT(D97,2)=\"Dz\",\nIF(AND(LEFT(D97,2)=\"Dz\",B97=\"B\",C97=\"b\"),0,\n(VLOOKUP(D97,Equipment[],Equipment!$N$2))*((Y97)^(VLOOKUP(D97,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D97,2)=\"Dz\",\nIF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),VLOOKUP(D97,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D97,2)=\"Dz\",IF(OR(C97=\"a\",C97=\"d\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":-0.28999999999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",2,{"$f":"IF(LEFT(D98,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":3500000},{"$f":"IF(LEFT(D98,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(AND(OR(C98=\"a\",C98=\"f\",C98=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B98=\"B\",LEFT(J98,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B98=\"B\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B98=\"B\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"A-\",C98,\"-\",J98),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":1243.7476138385973},{"$f":"IF(LEFT(J98,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q98/60*L98,\nIF(OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Ex\"), S98*L98,\nIF(O98>0,(M98/O98),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N98/P98),0)\n)))","v":2487.4952276771946},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\"), VLOOKUP(A98,Quantities[], Quantities!$X$2),\nIF(C98=\"f\", VLOOKUP(A98,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"), VLOOKUP(A98,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y98>0,\nIF(LEFT(D98,2)=\"Dz\",\nIF(AND(LEFT(D98,2)=\"Dz\",B98=\"B\",C98=\"b\"),0,\n(VLOOKUP(D98,Equipment[],Equipment!$N$2))*((Y98)^(VLOOKUP(D98,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D98,2)=\"Dz\",\nIF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),VLOOKUP(D98,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D98,2)=\"Dz\",IF(OR(C98=\"a\",C98=\"d\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"Ld2","Cat 988H Loader",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D99,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":45360.000000000007},{"$f":"IF(LEFT(D99,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":7},0,{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(AND(OR(C99=\"a\",C99=\"f\",C99=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B99=\"B\",LEFT(J99,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B99=\"B\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B99=\"B\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"A-\",C99,\"-\",J99),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":73.106922522884076},{"$f":"IF(LEFT(J99,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q99/60*L99,\nIF(OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Ex\"), S99*L99,\nIF(O99>0,(M99/O99),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N99/P99),0)\n)))","v":73.106922522884076},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\"), VLOOKUP(A99,Quantities[], Quantities!$X$2),\nIF(C99=\"f\", VLOOKUP(A99,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"), VLOOKUP(A99,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y99>0,\nIF(LEFT(D99,2)=\"Dz\",\nIF(AND(LEFT(D99,2)=\"Dz\",B99=\"B\",C99=\"b\"),0,\n(VLOOKUP(D99,Equipment[],Equipment!$N$2))*((Y99)^(VLOOKUP(D99,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",\nIF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),VLOOKUP(D99,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Dz\",IF(OR(C99=\"a\",C99=\"d\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(AND(OR(C100=\"a\",C100=\"f\",C100=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B100=\"B\",LEFT(J100,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B100=\"B\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B100=\"B\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"A-\",C100,\"-\",J100),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J100,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q100/60*L100,\nIF(OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Ex\"), S100*L100,\nIF(O100>0,(M100/O100),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N100/P100),0)\n)))","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\"), VLOOKUP(A100,Quantities[], Quantities!$X$2),\nIF(C100=\"f\", VLOOKUP(A100,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"), VLOOKUP(A100,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y100>0,\nIF(LEFT(D100,2)=\"Dz\",\nIF(AND(LEFT(D100,2)=\"Dz\",B100=\"B\",C100=\"b\"),0,\n(VLOOKUP(D100,Equipment[],Equipment!$N$2))*((Y100)^(VLOOKUP(D100,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",\nIF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),VLOOKUP(D100,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Dz\",IF(OR(C100=\"a\",C100=\"d\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(AND(OR(C101=\"a\",C101=\"f\",C101=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B101=\"B\",LEFT(J101,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B101=\"B\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B101=\"B\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"A-\",C101,\"-\",J101),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J101,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q101/60*L101,\nIF(OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Ex\"), S101*L101,\nIF(O101>0,(M101/O101),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N101/P101),0)\n)))","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\"), VLOOKUP(A101,Quantities[], Quantities!$X$2),\nIF(C101=\"f\", VLOOKUP(A101,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"), VLOOKUP(A101,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y101>0,\nIF(LEFT(D101,2)=\"Dz\",\nIF(AND(LEFT(D101,2)=\"Dz\",B101=\"B\",C101=\"b\"),0,\n(VLOOKUP(D101,Equipment[],Equipment!$N$2))*((Y101)^(VLOOKUP(D101,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",\nIF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),VLOOKUP(D101,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Dz\",IF(OR(C101=\"a\",C101=\"d\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(AND(OR(C102=\"a\",C102=\"f\",C102=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B102=\"B\",LEFT(J102,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B102=\"B\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B102=\"B\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"A-\",C102,\"-\",J102),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J102,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q102/60*L102,\nIF(OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Ex\"), S102*L102,\nIF(O102>0,(M102/O102),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N102/P102),0)\n)))","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\"), VLOOKUP(A102,Quantities[], Quantities!$X$2),\nIF(C102=\"f\", VLOOKUP(A102,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"), VLOOKUP(A102,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y102>0,\nIF(LEFT(D102,2)=\"Dz\",\nIF(AND(LEFT(D102,2)=\"Dz\",B102=\"B\",C102=\"b\"),0,\n(VLOOKUP(D102,Equipment[],Equipment!$N$2))*((Y102)^(VLOOKUP(D102,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",\nIF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),VLOOKUP(D102,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Dz\",IF(OR(C102=\"a\",C102=\"d\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(AND(OR(C103=\"a\",C103=\"f\",C103=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B103=\"B\",LEFT(J103,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B103=\"B\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B103=\"B\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"A-\",C103,\"-\",J103),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J103,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q103/60*L103,\nIF(OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Ex\"), S103*L103,\nIF(O103>0,(M103/O103),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N103/P103),0)\n)))","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\"), VLOOKUP(A103,Quantities[], Quantities!$X$2),\nIF(C103=\"f\", VLOOKUP(A103,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"), VLOOKUP(A103,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y103>0,\nIF(LEFT(D103,2)=\"Dz\",\nIF(AND(LEFT(D103,2)=\"Dz\",B103=\"B\",C103=\"b\"),0,\n(VLOOKUP(D103,Equipment[],Equipment!$N$2))*((Y103)^(VLOOKUP(D103,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",\nIF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),VLOOKUP(D103,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Dz\",IF(OR(C103=\"a\",C103=\"d\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(AND(OR(C104=\"a\",C104=\"f\",C104=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B104=\"B\",LEFT(J104,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B104=\"B\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B104=\"B\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"A-\",C104,\"-\",J104),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J104,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q104/60*L104,\nIF(OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Ex\"), S104*L104,\nIF(O104>0,(M104/O104),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N104/P104),0)\n)))","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\"), VLOOKUP(A104,Quantities[], Quantities!$X$2),\nIF(C104=\"f\", VLOOKUP(A104,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"), VLOOKUP(A104,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y104>0,\nIF(LEFT(D104,2)=\"Dz\",\nIF(AND(LEFT(D104,2)=\"Dz\",B104=\"B\",C104=\"b\"),0,\n(VLOOKUP(D104,Equipment[],Equipment!$N$2))*((Y104)^(VLOOKUP(D104,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",\nIF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),VLOOKUP(D104,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Dz\",IF(OR(C104=\"a\",C104=\"d\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(AND(OR(C105=\"a\",C105=\"f\",C105=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B105=\"B\",LEFT(J105,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B105=\"B\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B105=\"B\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"A-\",C105,\"-\",J105),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J105,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q105/60*L105,\nIF(OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Ex\"), S105*L105,\nIF(O105>0,(M105/O105),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N105/P105),0)\n)))","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\"), VLOOKUP(A105,Quantities[], Quantities!$X$2),\nIF(C105=\"f\", VLOOKUP(A105,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"), VLOOKUP(A105,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y105>0,\nIF(LEFT(D105,2)=\"Dz\",\nIF(AND(LEFT(D105,2)=\"Dz\",B105=\"B\",C105=\"b\"),0,\n(VLOOKUP(D105,Equipment[],Equipment!$N$2))*((Y105)^(VLOOKUP(D105,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",\nIF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),VLOOKUP(D105,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Dz\",IF(OR(C105=\"a\",C105=\"d\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(AND(OR(C106=\"a\",C106=\"f\",C106=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B106=\"B\",LEFT(J106,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B106=\"B\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B106=\"B\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"A-\",C106,\"-\",J106),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J106,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q106/60*L106,\nIF(OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Ex\"), S106*L106,\nIF(O106>0,(M106/O106),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N106/P106),0)\n)))","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\"), VLOOKUP(A106,Quantities[], Quantities!$X$2),\nIF(C106=\"f\", VLOOKUP(A106,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"), VLOOKUP(A106,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y106>0,\nIF(LEFT(D106,2)=\"Dz\",\nIF(AND(LEFT(D106,2)=\"Dz\",B106=\"B\",C106=\"b\"),0,\n(VLOOKUP(D106,Equipment[],Equipment!$N$2))*((Y106)^(VLOOKUP(D106,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",\nIF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),VLOOKUP(D106,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Dz\",IF(OR(C106=\"a\",C106=\"d\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(AND(OR(C107=\"a\",C107=\"f\",C107=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B107=\"B\",LEFT(J107,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B107=\"B\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B107=\"B\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"A-\",C107,\"-\",J107),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J107,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q107/60*L107,\nIF(OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Ex\"), S107*L107,\nIF(O107>0,(M107/O107),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N107/P107),0)\n)))","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\"), VLOOKUP(A107,Quantities[], Quantities!$X$2),\nIF(C107=\"f\", VLOOKUP(A107,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"), VLOOKUP(A107,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y107>0,\nIF(LEFT(D107,2)=\"Dz\",\nIF(AND(LEFT(D107,2)=\"Dz\",B107=\"B\",C107=\"b\"),0,\n(VLOOKUP(D107,Equipment[],Equipment!$N$2))*((Y107)^(VLOOKUP(D107,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",\nIF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),VLOOKUP(D107,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Dz\",IF(OR(C107=\"a\",C107=\"d\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D108,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(AND(OR(C108=\"a\",C108=\"f\",C108=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B108=\"B\",LEFT(J108,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B108=\"B\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B108=\"B\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"A-\",C108,\"-\",J108),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J108,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q108/60*L108,\nIF(OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Ex\"), S108*L108,\nIF(O108>0,(M108/O108),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N108/P108),0)\n)))","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\"), VLOOKUP(A108,Quantities[], Quantities!$X$2),\nIF(C108=\"f\", VLOOKUP(A108,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"), VLOOKUP(A108,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y108>0,\nIF(LEFT(D108,2)=\"Dz\",\nIF(AND(LEFT(D108,2)=\"Dz\",B108=\"B\",C108=\"b\"),0,\n(VLOOKUP(D108,Equipment[],Equipment!$N$2))*((Y108)^(VLOOKUP(D108,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",\nIF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),VLOOKUP(D108,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Dz\",IF(OR(C108=\"a\",C108=\"d\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D109,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(AND(OR(C109=\"a\",C109=\"f\",C109=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B109=\"B\",LEFT(J109,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B109=\"B\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B109=\"B\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"A-\",C109,\"-\",J109),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J109,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q109/60*L109,\nIF(OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Ex\"), S109*L109,\nIF(O109>0,(M109/O109),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N109/P109),0)\n)))","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\"), VLOOKUP(A109,Quantities[], Quantities!$X$2),\nIF(C109=\"f\", VLOOKUP(A109,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"), VLOOKUP(A109,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y109>0,\nIF(LEFT(D109,2)=\"Dz\",\nIF(AND(LEFT(D109,2)=\"Dz\",B109=\"B\",C109=\"b\"),0,\n(VLOOKUP(D109,Equipment[],Equipment!$N$2))*((Y109)^(VLOOKUP(D109,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",\nIF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),VLOOKUP(D109,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Dz\",IF(OR(C109=\"a\",C109=\"d\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D110,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(AND(OR(C110=\"a\",C110=\"f\",C110=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B110=\"B\",LEFT(J110,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B110=\"B\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B110=\"B\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"A-\",C110,\"-\",J110),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J110,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q110/60*L110,\nIF(OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Ex\"), S110*L110,\nIF(O110>0,(M110/O110),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N110/P110),0)\n)))","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\"), VLOOKUP(A110,Quantities[], Quantities!$X$2),\nIF(C110=\"f\", VLOOKUP(A110,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"), VLOOKUP(A110,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y110>0,\nIF(LEFT(D110,2)=\"Dz\",\nIF(AND(LEFT(D110,2)=\"Dz\",B110=\"B\",C110=\"b\"),0,\n(VLOOKUP(D110,Equipment[],Equipment!$N$2))*((Y110)^(VLOOKUP(D110,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",\nIF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),VLOOKUP(D110,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Dz\",IF(OR(C110=\"a\",C110=\"d\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D111,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(AND(OR(C111=\"a\",C111=\"f\",C111=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B111=\"B\",LEFT(J111,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B111=\"B\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B111=\"B\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"A-\",C111,\"-\",J111),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J111,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q111/60*L111,\nIF(OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Ex\"), S111*L111,\nIF(O111>0,(M111/O111),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N111/P111),0)\n)))","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\"), VLOOKUP(A111,Quantities[], Quantities!$X$2),\nIF(C111=\"f\", VLOOKUP(A111,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"), VLOOKUP(A111,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y111>0,\nIF(LEFT(D111,2)=\"Dz\",\nIF(AND(LEFT(D111,2)=\"Dz\",B111=\"B\",C111=\"b\"),0,\n(VLOOKUP(D111,Equipment[],Equipment!$N$2))*((Y111)^(VLOOKUP(D111,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",\nIF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),VLOOKUP(D111,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Dz\",IF(OR(C111=\"a\",C111=\"d\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D112,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(AND(OR(C112=\"a\",C112=\"f\",C112=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B112=\"B\",LEFT(J112,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B112=\"B\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B112=\"B\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"A-\",C112,\"-\",J112),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J112,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q112/60*L112,\nIF(OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Ex\"), S112*L112,\nIF(O112>0,(M112/O112),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N112/P112),0)\n)))","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\"), VLOOKUP(A112,Quantities[], Quantities!$X$2),\nIF(C112=\"f\", VLOOKUP(A112,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"), VLOOKUP(A112,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y112>0,\nIF(LEFT(D112,2)=\"Dz\",\nIF(AND(LEFT(D112,2)=\"Dz\",B112=\"B\",C112=\"b\"),0,\n(VLOOKUP(D112,Equipment[],Equipment!$N$2))*((Y112)^(VLOOKUP(D112,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",\nIF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),VLOOKUP(D112,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Dz\",IF(OR(C112=\"a\",C112=\"d\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D113,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(AND(OR(C113=\"a\",C113=\"f\",C113=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B113=\"B\",LEFT(J113,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B113=\"B\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B113=\"B\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"A-\",C113,\"-\",J113),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J113,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q113/60*L113,\nIF(OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Ex\"), S113*L113,\nIF(O113>0,(M113/O113),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N113/P113),0)\n)))","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\"), VLOOKUP(A113,Quantities[], Quantities!$X$2),\nIF(C113=\"f\", VLOOKUP(A113,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"), VLOOKUP(A113,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y113>0,\nIF(LEFT(D113,2)=\"Dz\",\nIF(AND(LEFT(D113,2)=\"Dz\",B113=\"B\",C113=\"b\"),0,\n(VLOOKUP(D113,Equipment[],Equipment!$N$2))*((Y113)^(VLOOKUP(D113,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",\nIF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),VLOOKUP(D113,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Dz\",IF(OR(C113=\"a\",C113=\"d\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D114,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(AND(OR(C114=\"a\",C114=\"f\",C114=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B114=\"B\",LEFT(J114,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B114=\"B\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B114=\"B\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"A-\",C114,\"-\",J114),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J114,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q114/60*L114,\nIF(OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Ex\"), S114*L114,\nIF(O114>0,(M114/O114),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N114/P114),0)\n)))","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\"), VLOOKUP(A114,Quantities[], Quantities!$X$2),\nIF(C114=\"f\", VLOOKUP(A114,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"), VLOOKUP(A114,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y114>0,\nIF(LEFT(D114,2)=\"Dz\",\nIF(AND(LEFT(D114,2)=\"Dz\",B114=\"B\",C114=\"b\"),0,\n(VLOOKUP(D114,Equipment[],Equipment!$N$2))*((Y114)^(VLOOKUP(D114,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",\nIF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),VLOOKUP(D114,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Dz\",IF(OR(C114=\"a\",C114=\"d\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D115,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(AND(OR(C115=\"a\",C115=\"f\",C115=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B115=\"B\",LEFT(J115,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B115=\"B\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B115=\"B\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"A-\",C115,\"-\",J115),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J115,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q115/60*L115,\nIF(OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Ex\"), S115*L115,\nIF(O115>0,(M115/O115),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N115/P115),0)\n)))","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\"), VLOOKUP(A115,Quantities[], Quantities!$X$2),\nIF(C115=\"f\", VLOOKUP(A115,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"), VLOOKUP(A115,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y115>0,\nIF(LEFT(D115,2)=\"Dz\",\nIF(AND(LEFT(D115,2)=\"Dz\",B115=\"B\",C115=\"b\"),0,\n(VLOOKUP(D115,Equipment[],Equipment!$N$2))*((Y115)^(VLOOKUP(D115,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",\nIF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),VLOOKUP(D115,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Dz\",IF(OR(C115=\"a\",C115=\"d\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D116,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(AND(OR(C116=\"a\",C116=\"f\",C116=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B116=\"B\",LEFT(J116,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B116=\"B\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B116=\"B\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"A-\",C116,\"-\",J116),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J116,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q116/60*L116,\nIF(OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Ex\"), S116*L116,\nIF(O116>0,(M116/O116),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N116/P116),0)\n)))","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\"), VLOOKUP(A116,Quantities[], Quantities!$X$2),\nIF(C116=\"f\", VLOOKUP(A116,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"), VLOOKUP(A116,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y116>0,\nIF(LEFT(D116,2)=\"Dz\",\nIF(AND(LEFT(D116,2)=\"Dz\",B116=\"B\",C116=\"b\"),0,\n(VLOOKUP(D116,Equipment[],Equipment!$N$2))*((Y116)^(VLOOKUP(D116,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",\nIF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),VLOOKUP(D116,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Dz\",IF(OR(C116=\"a\",C116=\"d\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D117,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(AND(OR(C117=\"a\",C117=\"f\",C117=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B117=\"B\",LEFT(J117,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B117=\"B\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B117=\"B\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"A-\",C117,\"-\",J117),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J117,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q117/60*L117,\nIF(OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Ex\"), S117*L117,\nIF(O117>0,(M117/O117),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N117/P117),0)\n)))","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\"), VLOOKUP(A117,Quantities[], Quantities!$X$2),\nIF(C117=\"f\", VLOOKUP(A117,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"), VLOOKUP(A117,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y117>0,\nIF(LEFT(D117,2)=\"Dz\",\nIF(AND(LEFT(D117,2)=\"Dz\",B117=\"B\",C117=\"b\"),0,\n(VLOOKUP(D117,Equipment[],Equipment!$N$2))*((Y117)^(VLOOKUP(D117,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",\nIF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),VLOOKUP(D117,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Dz\",IF(OR(C117=\"a\",C117=\"d\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D118,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(AND(OR(C118=\"a\",C118=\"f\",C118=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B118=\"B\",LEFT(J118,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B118=\"B\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B118=\"B\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"A-\",C118,\"-\",J118),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J118,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q118/60*L118,\nIF(OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Ex\"), S118*L118,\nIF(O118>0,(M118/O118),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N118/P118),0)\n)))","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\"), VLOOKUP(A118,Quantities[], Quantities!$X$2),\nIF(C118=\"f\", VLOOKUP(A118,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"), VLOOKUP(A118,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y118>0,\nIF(LEFT(D118,2)=\"Dz\",\nIF(AND(LEFT(D118,2)=\"Dz\",B118=\"B\",C118=\"b\"),0,\n(VLOOKUP(D118,Equipment[],Equipment!$N$2))*((Y118)^(VLOOKUP(D118,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",\nIF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),VLOOKUP(D118,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Dz\",IF(OR(C118=\"a\",C118=\"d\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D119,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(AND(OR(C119=\"a\",C119=\"f\",C119=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B119=\"B\",LEFT(J119,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B119=\"B\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B119=\"B\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"A-\",C119,\"-\",J119),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J119,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q119/60*L119,\nIF(OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Ex\"), S119*L119,\nIF(O119>0,(M119/O119),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N119/P119),0)\n)))","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\"), VLOOKUP(A119,Quantities[], Quantities!$X$2),\nIF(C119=\"f\", VLOOKUP(A119,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"), VLOOKUP(A119,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y119>0,\nIF(LEFT(D119,2)=\"Dz\",\nIF(AND(LEFT(D119,2)=\"Dz\",B119=\"B\",C119=\"b\"),0,\n(VLOOKUP(D119,Equipment[],Equipment!$N$2))*((Y119)^(VLOOKUP(D119,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",\nIF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),VLOOKUP(D119,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Dz\",IF(OR(C119=\"a\",C119=\"d\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D120,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(AND(OR(C120=\"a\",C120=\"f\",C120=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B120=\"B\",LEFT(J120,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B120=\"B\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B120=\"B\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"A-\",C120,\"-\",J120),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J120,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q120/60*L120,\nIF(OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Ex\"), S120*L120,\nIF(O120>0,(M120/O120),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N120/P120),0)\n)))","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\"), VLOOKUP(A120,Quantities[], Quantities!$X$2),\nIF(C120=\"f\", VLOOKUP(A120,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"), VLOOKUP(A120,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y120>0,\nIF(LEFT(D120,2)=\"Dz\",\nIF(AND(LEFT(D120,2)=\"Dz\",B120=\"B\",C120=\"b\"),0,\n(VLOOKUP(D120,Equipment[],Equipment!$N$2))*((Y120)^(VLOOKUP(D120,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",\nIF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),VLOOKUP(D120,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Dz\",IF(OR(C120=\"a\",C120=\"d\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D121,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(AND(OR(C121=\"a\",C121=\"f\",C121=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B121=\"B\",LEFT(J121,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B121=\"B\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B121=\"B\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"A-\",C121,\"-\",J121),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J121,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q121/60*L121,\nIF(OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Ex\"), S121*L121,\nIF(O121>0,(M121/O121),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N121/P121),0)\n)))","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\"), VLOOKUP(A121,Quantities[], Quantities!$X$2),\nIF(C121=\"f\", VLOOKUP(A121,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"), VLOOKUP(A121,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y121>0,\nIF(LEFT(D121,2)=\"Dz\",\nIF(AND(LEFT(D121,2)=\"Dz\",B121=\"B\",C121=\"b\"),0,\n(VLOOKUP(D121,Equipment[],Equipment!$N$2))*((Y121)^(VLOOKUP(D121,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",\nIF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),VLOOKUP(D121,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Dz\",IF(OR(C121=\"a\",C121=\"d\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D122,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(AND(OR(C122=\"a\",C122=\"f\",C122=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B122=\"B\",LEFT(J122,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"A-\",C122,\"-\",J122),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B122=\"B\",LEFT(J122,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"A-\",C122,\"-\",J122),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B122=\"B\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B122=\"B\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"A-\",C122,\"-\",J122),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J122,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q122/60*L122,\nIF(OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Ex\"), S122*L122,\nIF(O122>0,(M122/O122),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N122/P122),0)\n)))","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\"), VLOOKUP(A122,Quantities[], Quantities!$X$2),\nIF(C122=\"f\", VLOOKUP(A122,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"), VLOOKUP(A122,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",\nIF(AND(LEFT(D122,2)=\"Dz\",B122=\"B\",C122=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y122>0,\nIF(LEFT(D122,2)=\"Dz\",\nIF(AND(LEFT(D122,2)=\"Dz\",B122=\"B\",C122=\"b\"),0,\n(VLOOKUP(D122,Equipment[],Equipment!$N$2))*((Y122)^(VLOOKUP(D122,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",\nIF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),VLOOKUP(D122,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Dz\",IF(OR(C122=\"a\",C122=\"d\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D123,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(AND(OR(C123=\"a\",C123=\"f\",C123=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B123=\"B\",LEFT(J123,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"A-\",C123,\"-\",J123),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B123=\"B\",LEFT(J123,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"A-\",C123,\"-\",J123),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B123=\"B\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B123=\"B\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"A-\",C123,\"-\",J123),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J123,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q123/60*L123,\nIF(OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Ex\"), S123*L123,\nIF(O123>0,(M123/O123),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N123/P123),0)\n)))","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\"), VLOOKUP(A123,Quantities[], Quantities!$X$2),\nIF(C123=\"f\", VLOOKUP(A123,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"), VLOOKUP(A123,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",\nIF(AND(LEFT(D123,2)=\"Dz\",B123=\"B\",C123=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y123>0,\nIF(LEFT(D123,2)=\"Dz\",\nIF(AND(LEFT(D123,2)=\"Dz\",B123=\"B\",C123=\"b\"),0,\n(VLOOKUP(D123,Equipment[],Equipment!$N$2))*((Y123)^(VLOOKUP(D123,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",\nIF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),VLOOKUP(D123,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Dz\",IF(OR(C123=\"a\",C123=\"d\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D124,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(AND(OR(C124=\"a\",C124=\"f\",C124=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B124=\"B\",LEFT(J124,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"A-\",C124,\"-\",J124),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B124=\"B\",LEFT(J124,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"A-\",C124,\"-\",J124),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B124=\"B\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B124=\"B\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"A-\",C124,\"-\",J124),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J124,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q124/60*L124,\nIF(OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Ex\"), S124*L124,\nIF(O124>0,(M124/O124),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N124/P124),0)\n)))","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\"), VLOOKUP(A124,Quantities[], Quantities!$X$2),\nIF(C124=\"f\", VLOOKUP(A124,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"), VLOOKUP(A124,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",\nIF(AND(LEFT(D124,2)=\"Dz\",B124=\"B\",C124=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y124>0,\nIF(LEFT(D124,2)=\"Dz\",\nIF(AND(LEFT(D124,2)=\"Dz\",B124=\"B\",C124=\"b\"),0,\n(VLOOKUP(D124,Equipment[],Equipment!$N$2))*((Y124)^(VLOOKUP(D124,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",\nIF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),VLOOKUP(D124,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Dz\",IF(OR(C124=\"a\",C124=\"d\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D125,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(AND(OR(C125=\"a\",C125=\"f\",C125=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B125=\"B\",LEFT(J125,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"A-\",C125,\"-\",J125),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B125=\"B\",LEFT(J125,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"A-\",C125,\"-\",J125),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B125=\"B\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B125=\"B\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"A-\",C125,\"-\",J125),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J125,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q125/60*L125,\nIF(OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Ex\"), S125*L125,\nIF(O125>0,(M125/O125),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N125/P125),0)\n)))","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\"), VLOOKUP(A125,Quantities[], Quantities!$X$2),\nIF(C125=\"f\", VLOOKUP(A125,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"), VLOOKUP(A125,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",\nIF(AND(LEFT(D125,2)=\"Dz\",B125=\"B\",C125=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y125>0,\nIF(LEFT(D125,2)=\"Dz\",\nIF(AND(LEFT(D125,2)=\"Dz\",B125=\"B\",C125=\"b\"),0,\n(VLOOKUP(D125,Equipment[],Equipment!$N$2))*((Y125)^(VLOOKUP(D125,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",\nIF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),VLOOKUP(D125,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Dz\",IF(OR(C125=\"a\",C125=\"d\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D126,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(AND(OR(C126=\"a\",C126=\"f\",C126=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B126=\"B\",LEFT(J126,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"A-\",C126,\"-\",J126),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B126=\"B\",LEFT(J126,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"A-\",C126,\"-\",J126),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B126=\"B\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B126=\"B\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"A-\",C126,\"-\",J126),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J126,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q126/60*L126,\nIF(OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Ex\"), S126*L126,\nIF(O126>0,(M126/O126),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N126/P126),0)\n)))","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\"), VLOOKUP(A126,Quantities[], Quantities!$X$2),\nIF(C126=\"f\", VLOOKUP(A126,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"), VLOOKUP(A126,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",\nIF(AND(LEFT(D126,2)=\"Dz\",B126=\"B\",C126=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y126>0,\nIF(LEFT(D126,2)=\"Dz\",\nIF(AND(LEFT(D126,2)=\"Dz\",B126=\"B\",C126=\"b\"),0,\n(VLOOKUP(D126,Equipment[],Equipment!$N$2))*((Y126)^(VLOOKUP(D126,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",\nIF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),VLOOKUP(D126,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Dz\",IF(OR(C126=\"a\",C126=\"d\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D127,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(AND(OR(C127=\"a\",C127=\"f\",C127=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B127=\"B\",LEFT(J127,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"A-\",C127,\"-\",J127),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B127=\"B\",LEFT(J127,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"A-\",C127,\"-\",J127),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B127=\"B\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B127=\"B\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"A-\",C127,\"-\",J127),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J127,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q127/60*L127,\nIF(OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Ex\"), S127*L127,\nIF(O127>0,(M127/O127),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N127/P127),0)\n)))","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\"), VLOOKUP(A127,Quantities[], Quantities!$X$2),\nIF(C127=\"f\", VLOOKUP(A127,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"), VLOOKUP(A127,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",\nIF(AND(LEFT(D127,2)=\"Dz\",B127=\"B\",C127=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y127>0,\nIF(LEFT(D127,2)=\"Dz\",\nIF(AND(LEFT(D127,2)=\"Dz\",B127=\"B\",C127=\"b\"),0,\n(VLOOKUP(D127,Equipment[],Equipment!$N$2))*((Y127)^(VLOOKUP(D127,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",\nIF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),VLOOKUP(D127,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Dz\",IF(OR(C127=\"a\",C127=\"d\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D128,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(AND(OR(C128=\"a\",C128=\"f\",C128=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B128=\"B\",LEFT(J128,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"A-\",C128,\"-\",J128),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B128=\"B\",LEFT(J128,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"A-\",C128,\"-\",J128),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B128=\"B\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B128=\"B\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"A-\",C128,\"-\",J128),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J128,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q128/60*L128,\nIF(OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Ex\"), S128*L128,\nIF(O128>0,(M128/O128),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N128/P128),0)\n)))","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\"), VLOOKUP(A128,Quantities[], Quantities!$X$2),\nIF(C128=\"f\", VLOOKUP(A128,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"), VLOOKUP(A128,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",\nIF(AND(LEFT(D128,2)=\"Dz\",B128=\"B\",C128=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y128>0,\nIF(LEFT(D128,2)=\"Dz\",\nIF(AND(LEFT(D128,2)=\"Dz\",B128=\"B\",C128=\"b\"),0,\n(VLOOKUP(D128,Equipment[],Equipment!$N$2))*((Y128)^(VLOOKUP(D128,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",\nIF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),VLOOKUP(D128,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Dz\",IF(OR(C128=\"a\",C128=\"d\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D129,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(AND(OR(C129=\"a\",C129=\"f\",C129=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B129=\"B\",LEFT(J129,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"A-\",C129,\"-\",J129),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B129=\"B\",LEFT(J129,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"A-\",C129,\"-\",J129),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B129=\"B\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B129=\"B\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"A-\",C129,\"-\",J129),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J129,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q129/60*L129,\nIF(OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Ex\"), S129*L129,\nIF(O129>0,(M129/O129),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N129/P129),0)\n)))","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\"), VLOOKUP(A129,Quantities[], Quantities!$X$2),\nIF(C129=\"f\", VLOOKUP(A129,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"), VLOOKUP(A129,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",\nIF(AND(LEFT(D129,2)=\"Dz\",B129=\"B\",C129=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y129>0,\nIF(LEFT(D129,2)=\"Dz\",\nIF(AND(LEFT(D129,2)=\"Dz\",B129=\"B\",C129=\"b\"),0,\n(VLOOKUP(D129,Equipment[],Equipment!$N$2))*((Y129)^(VLOOKUP(D129,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",\nIF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),VLOOKUP(D129,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Dz\",IF(OR(C129=\"a\",C129=\"d\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D130,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(AND(OR(C130=\"a\",C130=\"f\",C130=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B130=\"B\",LEFT(J130,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"A-\",C130,\"-\",J130),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B130=\"B\",LEFT(J130,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"A-\",C130,\"-\",J130),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B130=\"B\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B130=\"B\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"A-\",C130,\"-\",J130),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J130,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q130/60*L130,\nIF(OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Ex\"), S130*L130,\nIF(O130>0,(M130/O130),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N130/P130),0)\n)))","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\"), VLOOKUP(A130,Quantities[], Quantities!$X$2),\nIF(C130=\"f\", VLOOKUP(A130,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"), VLOOKUP(A130,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",\nIF(AND(LEFT(D130,2)=\"Dz\",B130=\"B\",C130=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y130>0,\nIF(LEFT(D130,2)=\"Dz\",\nIF(AND(LEFT(D130,2)=\"Dz\",B130=\"B\",C130=\"b\"),0,\n(VLOOKUP(D130,Equipment[],Equipment!$N$2))*((Y130)^(VLOOKUP(D130,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",\nIF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),VLOOKUP(D130,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Dz\",IF(OR(C130=\"a\",C130=\"d\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D131,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(AND(OR(C131=\"a\",C131=\"f\",C131=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B131=\"B\",LEFT(J131,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"A-\",C131,\"-\",J131),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B131=\"B\",LEFT(J131,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"A-\",C131,\"-\",J131),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B131=\"B\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B131=\"B\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"A-\",C131,\"-\",J131),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J131,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q131/60*L131,\nIF(OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Ex\"), S131*L131,\nIF(O131>0,(M131/O131),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N131/P131),0)\n)))","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\"), VLOOKUP(A131,Quantities[], Quantities!$X$2),\nIF(C131=\"f\", VLOOKUP(A131,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"), VLOOKUP(A131,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",\nIF(AND(LEFT(D131,2)=\"Dz\",B131=\"B\",C131=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y131>0,\nIF(LEFT(D131,2)=\"Dz\",\nIF(AND(LEFT(D131,2)=\"Dz\",B131=\"B\",C131=\"b\"),0,\n(VLOOKUP(D131,Equipment[],Equipment!$N$2))*((Y131)^(VLOOKUP(D131,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",\nIF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),VLOOKUP(D131,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Dz\",IF(OR(C131=\"a\",C131=\"d\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D132,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(AND(OR(C132=\"a\",C132=\"f\",C132=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B132=\"B\",LEFT(J132,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"A-\",C132,\"-\",J132),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B132=\"B\",LEFT(J132,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"A-\",C132,\"-\",J132),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B132=\"B\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B132=\"B\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"A-\",C132,\"-\",J132),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J132,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q132/60*L132,\nIF(OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Ex\"), S132*L132,\nIF(O132>0,(M132/O132),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N132/P132),0)\n)))","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\"), VLOOKUP(A132,Quantities[], Quantities!$X$2),\nIF(C132=\"f\", VLOOKUP(A132,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"), VLOOKUP(A132,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",\nIF(AND(LEFT(D132,2)=\"Dz\",B132=\"B\",C132=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y132>0,\nIF(LEFT(D132,2)=\"Dz\",\nIF(AND(LEFT(D132,2)=\"Dz\",B132=\"B\",C132=\"b\"),0,\n(VLOOKUP(D132,Equipment[],Equipment!$N$2))*((Y132)^(VLOOKUP(D132,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",\nIF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),VLOOKUP(D132,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Dz\",IF(OR(C132=\"a\",C132=\"d\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D133,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(AND(OR(C133=\"a\",C133=\"f\",C133=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B133=\"B\",LEFT(J133,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"A-\",C133,\"-\",J133),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B133=\"B\",LEFT(J133,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"A-\",C133,\"-\",J133),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B133=\"B\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B133=\"B\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"A-\",C133,\"-\",J133),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J133,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q133/60*L133,\nIF(OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Ex\"), S133*L133,\nIF(O133>0,(M133/O133),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N133/P133),0)\n)))","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\"), VLOOKUP(A133,Quantities[], Quantities!$X$2),\nIF(C133=\"f\", VLOOKUP(A133,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"), VLOOKUP(A133,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",\nIF(AND(LEFT(D133,2)=\"Dz\",B133=\"B\",C133=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y133>0,\nIF(LEFT(D133,2)=\"Dz\",\nIF(AND(LEFT(D133,2)=\"Dz\",B133=\"B\",C133=\"b\"),0,\n(VLOOKUP(D133,Equipment[],Equipment!$N$2))*((Y133)^(VLOOKUP(D133,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",\nIF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),VLOOKUP(D133,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Dz\",IF(OR(C133=\"a\",C133=\"d\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D134,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(AND(OR(C134=\"a\",C134=\"f\",C134=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B134=\"B\",LEFT(J134,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"A-\",C134,\"-\",J134),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B134=\"B\",LEFT(J134,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"A-\",C134,\"-\",J134),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B134=\"B\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B134=\"B\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"A-\",C134,\"-\",J134),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J134,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q134/60*L134,\nIF(OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Ex\"), S134*L134,\nIF(O134>0,(M134/O134),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N134/P134),0)\n)))","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\"), VLOOKUP(A134,Quantities[], Quantities!$X$2),\nIF(C134=\"f\", VLOOKUP(A134,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"), VLOOKUP(A134,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",\nIF(AND(LEFT(D134,2)=\"Dz\",B134=\"B\",C134=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y134>0,\nIF(LEFT(D134,2)=\"Dz\",\nIF(AND(LEFT(D134,2)=\"Dz\",B134=\"B\",C134=\"b\"),0,\n(VLOOKUP(D134,Equipment[],Equipment!$N$2))*((Y134)^(VLOOKUP(D134,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",\nIF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),VLOOKUP(D134,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Dz\",IF(OR(C134=\"a\",C134=\"d\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D135,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(AND(OR(C135=\"a\",C135=\"f\",C135=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B135=\"B\",LEFT(J135,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"A-\",C135,\"-\",J135),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B135=\"B\",LEFT(J135,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"A-\",C135,\"-\",J135),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B135=\"B\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B135=\"B\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"A-\",C135,\"-\",J135),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J135,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q135/60*L135,\nIF(OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Ex\"), S135*L135,\nIF(O135>0,(M135/O135),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N135/P135),0)\n)))","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\"), VLOOKUP(A135,Quantities[], Quantities!$X$2),\nIF(C135=\"f\", VLOOKUP(A135,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"), VLOOKUP(A135,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",\nIF(AND(LEFT(D135,2)=\"Dz\",B135=\"B\",C135=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y135>0,\nIF(LEFT(D135,2)=\"Dz\",\nIF(AND(LEFT(D135,2)=\"Dz\",B135=\"B\",C135=\"b\"),0,\n(VLOOKUP(D135,Equipment[],Equipment!$N$2))*((Y135)^(VLOOKUP(D135,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",\nIF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),VLOOKUP(D135,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Dz\",IF(OR(C135=\"a\",C135=\"d\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D136,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(AND(OR(C136=\"a\",C136=\"f\",C136=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B136=\"B\",LEFT(J136,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"A-\",C136,\"-\",J136),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B136=\"B\",LEFT(J136,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"A-\",C136,\"-\",J136),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B136=\"B\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B136=\"B\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"A-\",C136,\"-\",J136),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J136,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q136/60*L136,\nIF(OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Ex\"), S136*L136,\nIF(O136>0,(M136/O136),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N136/P136),0)\n)))","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\"), VLOOKUP(A136,Quantities[], Quantities!$X$2),\nIF(C136=\"f\", VLOOKUP(A136,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"), VLOOKUP(A136,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",\nIF(AND(LEFT(D136,2)=\"Dz\",B136=\"B\",C136=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y136>0,\nIF(LEFT(D136,2)=\"Dz\",\nIF(AND(LEFT(D136,2)=\"Dz\",B136=\"B\",C136=\"b\"),0,\n(VLOOKUP(D136,Equipment[],Equipment!$N$2))*((Y136)^(VLOOKUP(D136,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",\nIF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),VLOOKUP(D136,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Dz\",IF(OR(C136=\"a\",C136=\"d\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D137,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(AND(OR(C137=\"a\",C137=\"f\",C137=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B137=\"B\",LEFT(J137,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"A-\",C137,\"-\",J137),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B137=\"B\",LEFT(J137,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"A-\",C137,\"-\",J137),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B137=\"B\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B137=\"B\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"A-\",C137,\"-\",J137),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J137,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q137/60*L137,\nIF(OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Ex\"), S137*L137,\nIF(O137>0,(M137/O137),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N137/P137),0)\n)))","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\"), VLOOKUP(A137,Quantities[], Quantities!$X$2),\nIF(C137=\"f\", VLOOKUP(A137,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"), VLOOKUP(A137,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",\nIF(AND(LEFT(D137,2)=\"Dz\",B137=\"B\",C137=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y137>0,\nIF(LEFT(D137,2)=\"Dz\",\nIF(AND(LEFT(D137,2)=\"Dz\",B137=\"B\",C137=\"b\"),0,\n(VLOOKUP(D137,Equipment[],Equipment!$N$2))*((Y137)^(VLOOKUP(D137,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",\nIF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),VLOOKUP(D137,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Dz\",IF(OR(C137=\"a\",C137=\"d\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D138,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(AND(OR(C138=\"a\",C138=\"f\",C138=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B138=\"B\",LEFT(J138,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"A-\",C138,\"-\",J138),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B138=\"B\",LEFT(J138,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"A-\",C138,\"-\",J138),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B138=\"B\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B138=\"B\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"A-\",C138,\"-\",J138),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J138,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q138/60*L138,\nIF(OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Ex\"), S138*L138,\nIF(O138>0,(M138/O138),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N138/P138),0)\n)))","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\"), VLOOKUP(A138,Quantities[], Quantities!$X$2),\nIF(C138=\"f\", VLOOKUP(A138,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"), VLOOKUP(A138,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",\nIF(AND(LEFT(D138,2)=\"Dz\",B138=\"B\",C138=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y138>0,\nIF(LEFT(D138,2)=\"Dz\",\nIF(AND(LEFT(D138,2)=\"Dz\",B138=\"B\",C138=\"b\"),0,\n(VLOOKUP(D138,Equipment[],Equipment!$N$2))*((Y138)^(VLOOKUP(D138,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",\nIF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),VLOOKUP(D138,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Dz\",IF(OR(C138=\"a\",C138=\"d\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D139,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(AND(OR(C139=\"a\",C139=\"f\",C139=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B139=\"B\",LEFT(J139,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"A-\",C139,\"-\",J139),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B139=\"B\",LEFT(J139,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"A-\",C139,\"-\",J139),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B139=\"B\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B139=\"B\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"A-\",C139,\"-\",J139),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J139,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q139/60*L139,\nIF(OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Ex\"), S139*L139,\nIF(O139>0,(M139/O139),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N139/P139),0)\n)))","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\"), VLOOKUP(A139,Quantities[], Quantities!$X$2),\nIF(C139=\"f\", VLOOKUP(A139,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"), VLOOKUP(A139,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",\nIF(AND(LEFT(D139,2)=\"Dz\",B139=\"B\",C139=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y139>0,\nIF(LEFT(D139,2)=\"Dz\",\nIF(AND(LEFT(D139,2)=\"Dz\",B139=\"B\",C139=\"b\"),0,\n(VLOOKUP(D139,Equipment[],Equipment!$N$2))*((Y139)^(VLOOKUP(D139,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",\nIF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),VLOOKUP(D139,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Dz\",IF(OR(C139=\"a\",C139=\"d\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D140,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(AND(OR(C140=\"a\",C140=\"f\",C140=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B140=\"B\",LEFT(J140,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"A-\",C140,\"-\",J140),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B140=\"B\",LEFT(J140,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"A-\",C140,\"-\",J140),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B140=\"B\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B140=\"B\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"A-\",C140,\"-\",J140),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J140,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q140/60*L140,\nIF(OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Ex\"), S140*L140,\nIF(O140>0,(M140/O140),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N140/P140),0)\n)))","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\"), VLOOKUP(A140,Quantities[], Quantities!$X$2),\nIF(C140=\"f\", VLOOKUP(A140,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"), VLOOKUP(A140,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",\nIF(AND(LEFT(D140,2)=\"Dz\",B140=\"B\",C140=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y140>0,\nIF(LEFT(D140,2)=\"Dz\",\nIF(AND(LEFT(D140,2)=\"Dz\",B140=\"B\",C140=\"b\"),0,\n(VLOOKUP(D140,Equipment[],Equipment!$N$2))*((Y140)^(VLOOKUP(D140,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",\nIF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),VLOOKUP(D140,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Dz\",IF(OR(C140=\"a\",C140=\"d\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D141,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(AND(OR(C141=\"a\",C141=\"f\",C141=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B141=\"B\",LEFT(J141,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"A-\",C141,\"-\",J141),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B141=\"B\",LEFT(J141,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"A-\",C141,\"-\",J141),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B141=\"B\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B141=\"B\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"A-\",C141,\"-\",J141),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J141,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q141/60*L141,\nIF(OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Ex\"), S141*L141,\nIF(O141>0,(M141/O141),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N141/P141),0)\n)))","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\"), VLOOKUP(A141,Quantities[], Quantities!$X$2),\nIF(C141=\"f\", VLOOKUP(A141,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"), VLOOKUP(A141,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",\nIF(AND(LEFT(D141,2)=\"Dz\",B141=\"B\",C141=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y141>0,\nIF(LEFT(D141,2)=\"Dz\",\nIF(AND(LEFT(D141,2)=\"Dz\",B141=\"B\",C141=\"b\"),0,\n(VLOOKUP(D141,Equipment[],Equipment!$N$2))*((Y141)^(VLOOKUP(D141,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",\nIF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),VLOOKUP(D141,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Dz\",IF(OR(C141=\"a\",C141=\"d\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D142,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(AND(OR(C142=\"a\",C142=\"f\",C142=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B142=\"B\",LEFT(J142,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"A-\",C142,\"-\",J142),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B142=\"B\",LEFT(J142,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"A-\",C142,\"-\",J142),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B142=\"B\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B142=\"B\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"A-\",C142,\"-\",J142),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J142,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q142/60*L142,\nIF(OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Ex\"), S142*L142,\nIF(O142>0,(M142/O142),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N142/P142),0)\n)))","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\"), VLOOKUP(A142,Quantities[], Quantities!$X$2),\nIF(C142=\"f\", VLOOKUP(A142,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"), VLOOKUP(A142,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",\nIF(AND(LEFT(D142,2)=\"Dz\",B142=\"B\",C142=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y142>0,\nIF(LEFT(D142,2)=\"Dz\",\nIF(AND(LEFT(D142,2)=\"Dz\",B142=\"B\",C142=\"b\"),0,\n(VLOOKUP(D142,Equipment[],Equipment!$N$2))*((Y142)^(VLOOKUP(D142,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",\nIF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),VLOOKUP(D142,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Dz\",IF(OR(C142=\"a\",C142=\"d\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(AND(B143=\"B\",LEFT(D143,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B143=\"B\",LEFT(D143,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D143,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(AND(OR(C143=\"a\",C143=\"f\",C143=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B143=\"B\",LEFT(J143,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",J143),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B143=\"B\",LEFT(J143,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",J143),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B143=\"B\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B143=\"B\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"A-\",C143,\"-\",J143),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J143,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q143/60*L143,\nIF(OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Ex\"), S143*L143,\nIF(O143>0,(M143/O143),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N143/P143),0)\n)))","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\"), VLOOKUP(A143,Quantities[], Quantities!$X$2),\nIF(C143=\"f\", VLOOKUP(A143,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"), VLOOKUP(A143,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",\nIF(AND(LEFT(D143,2)=\"Dz\",B143=\"B\",C143=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y143>0,\nIF(LEFT(D143,2)=\"Dz\",\nIF(AND(LEFT(D143,2)=\"Dz\",B143=\"B\",C143=\"b\"),0,\n(VLOOKUP(D143,Equipment[],Equipment!$N$2))*((Y143)^(VLOOKUP(D143,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",\nIF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),VLOOKUP(D143,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Dz\",IF(OR(C143=\"a\",C143=\"d\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D144,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(AND(OR(C144=\"a\",C144=\"f\",C144=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B144=\"B\",LEFT(J144,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",J144),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B144=\"B\",LEFT(J144,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",J144),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B144=\"B\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B144=\"B\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"A-\",C144,\"-\",J144),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J144,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q144/60*L144,\nIF(OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Ex\"), S144*L144,\nIF(O144>0,(M144/O144),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N144/P144),0)\n)))","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\"), VLOOKUP(A144,Quantities[], Quantities!$X$2),\nIF(C144=\"f\", VLOOKUP(A144,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"), VLOOKUP(A144,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",\nIF(AND(LEFT(D144,2)=\"Dz\",B144=\"B\",C144=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y144>0,\nIF(LEFT(D144,2)=\"Dz\",\nIF(AND(LEFT(D144,2)=\"Dz\",B144=\"B\",C144=\"b\"),0,\n(VLOOKUP(D144,Equipment[],Equipment!$N$2))*((Y144)^(VLOOKUP(D144,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",\nIF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),VLOOKUP(D144,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Dz\",IF(OR(C144=\"a\",C144=\"d\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D145,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(AND(OR(C145=\"a\",C145=\"f\",C145=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B145=\"B\",LEFT(J145,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"A-\",C145,\"-\",J145),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B145=\"B\",LEFT(J145,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"A-\",C145,\"-\",J145),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B145=\"B\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B145=\"B\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"A-\",C145,\"-\",J145),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J145,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q145/60*L145,\nIF(OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Ex\"), S145*L145,\nIF(O145>0,(M145/O145),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N145/P145),0)\n)))","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\"), VLOOKUP(A145,Quantities[], Quantities!$X$2),\nIF(C145=\"f\", VLOOKUP(A145,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"), VLOOKUP(A145,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",\nIF(AND(LEFT(D145,2)=\"Dz\",B145=\"B\",C145=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y145>0,\nIF(LEFT(D145,2)=\"Dz\",\nIF(AND(LEFT(D145,2)=\"Dz\",B145=\"B\",C145=\"b\"),0,\n(VLOOKUP(D145,Equipment[],Equipment!$N$2))*((Y145)^(VLOOKUP(D145,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",\nIF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),VLOOKUP(D145,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Dz\",IF(OR(C145=\"a\",C145=\"d\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D146,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(AND(OR(C146=\"a\",C146=\"f\",C146=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B146=\"B\",LEFT(J146,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"A-\",C146,\"-\",J146),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B146=\"B\",LEFT(J146,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"A-\",C146,\"-\",J146),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B146=\"B\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B146=\"B\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"A-\",C146,\"-\",J146),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J146,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q146/60*L146,\nIF(OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Ex\"), S146*L146,\nIF(O146>0,(M146/O146),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N146/P146),0)\n)))","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\"), VLOOKUP(A146,Quantities[], Quantities!$X$2),\nIF(C146=\"f\", VLOOKUP(A146,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"), VLOOKUP(A146,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",\nIF(AND(LEFT(D146,2)=\"Dz\",B146=\"B\",C146=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y146>0,\nIF(LEFT(D146,2)=\"Dz\",\nIF(AND(LEFT(D146,2)=\"Dz\",B146=\"B\",C146=\"b\"),0,\n(VLOOKUP(D146,Equipment[],Equipment!$N$2))*((Y146)^(VLOOKUP(D146,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",\nIF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),VLOOKUP(D146,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Dz\",IF(OR(C146=\"a\",C146=\"d\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D147,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(AND(OR(C147=\"a\",C147=\"f\",C147=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B147=\"B\",LEFT(J147,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"A-\",C147,\"-\",J147),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B147=\"B\",LEFT(J147,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"A-\",C147,\"-\",J147),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B147=\"B\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B147=\"B\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"A-\",C147,\"-\",J147),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J147,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q147/60*L147,\nIF(OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Ex\"), S147*L147,\nIF(O147>0,(M147/O147),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N147/P147),0)\n)))","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\"), VLOOKUP(A147,Quantities[], Quantities!$X$2),\nIF(C147=\"f\", VLOOKUP(A147,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"), VLOOKUP(A147,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",\nIF(AND(LEFT(D147,2)=\"Dz\",B147=\"B\",C147=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y147>0,\nIF(LEFT(D147,2)=\"Dz\",\nIF(AND(LEFT(D147,2)=\"Dz\",B147=\"B\",C147=\"b\"),0,\n(VLOOKUP(D147,Equipment[],Equipment!$N$2))*((Y147)^(VLOOKUP(D147,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",\nIF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),VLOOKUP(D147,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Dz\",IF(OR(C147=\"a\",C147=\"d\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D148,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(AND(OR(C148=\"a\",C148=\"f\",C148=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B148=\"B\",LEFT(J148,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"A-\",C148,\"-\",J148),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B148=\"B\",LEFT(J148,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"A-\",C148,\"-\",J148),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B148=\"B\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B148=\"B\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"A-\",C148,\"-\",J148),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J148,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q148/60*L148,\nIF(OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Ex\"), S148*L148,\nIF(O148>0,(M148/O148),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N148/P148),0)\n)))","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\"), VLOOKUP(A148,Quantities[], Quantities!$X$2),\nIF(C148=\"f\", VLOOKUP(A148,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"), VLOOKUP(A148,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",\nIF(AND(LEFT(D148,2)=\"Dz\",B148=\"B\",C148=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y148>0,\nIF(LEFT(D148,2)=\"Dz\",\nIF(AND(LEFT(D148,2)=\"Dz\",B148=\"B\",C148=\"b\"),0,\n(VLOOKUP(D148,Equipment[],Equipment!$N$2))*((Y148)^(VLOOKUP(D148,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",\nIF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),VLOOKUP(D148,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Dz\",IF(OR(C148=\"a\",C148=\"d\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D149,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(AND(OR(C149=\"a\",C149=\"f\",C149=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B149=\"B\",LEFT(J149,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",J149),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B149=\"B\",LEFT(J149,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",J149),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B149=\"B\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B149=\"B\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",J149),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J149,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q149/60*L149,\nIF(OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Ex\"), S149*L149,\nIF(O149>0,(M149/O149),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N149/P149),0)\n)))","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\"), VLOOKUP(A149,Quantities[], Quantities!$X$2),\nIF(C149=\"f\", VLOOKUP(A149,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"), VLOOKUP(A149,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",\nIF(AND(LEFT(D149,2)=\"Dz\",B149=\"B\",C149=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y149>0,\nIF(LEFT(D149,2)=\"Dz\",\nIF(AND(LEFT(D149,2)=\"Dz\",B149=\"B\",C149=\"b\"),0,\n(VLOOKUP(D149,Equipment[],Equipment!$N$2))*((Y149)^(VLOOKUP(D149,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",\nIF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),VLOOKUP(D149,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Dz\",IF(OR(C149=\"a\",C149=\"d\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D150,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(AND(OR(C150=\"a\",C150=\"f\",C150=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B150=\"B\",LEFT(J150,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"A-\",C150,\"-\",J150),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B150=\"B\",LEFT(J150,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"A-\",C150,\"-\",J150),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B150=\"B\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B150=\"B\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"A-\",C150,\"-\",J150),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J150,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q150/60*L150,\nIF(OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Ex\"), S150*L150,\nIF(O150>0,(M150/O150),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N150/P150),0)\n)))","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\"), VLOOKUP(A150,Quantities[], Quantities!$X$2),\nIF(C150=\"f\", VLOOKUP(A150,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"), VLOOKUP(A150,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",\nIF(AND(LEFT(D150,2)=\"Dz\",B150=\"B\",C150=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y150>0,\nIF(LEFT(D150,2)=\"Dz\",\nIF(AND(LEFT(D150,2)=\"Dz\",B150=\"B\",C150=\"b\"),0,\n(VLOOKUP(D150,Equipment[],Equipment!$N$2))*((Y150)^(VLOOKUP(D150,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",\nIF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),VLOOKUP(D150,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Dz\",IF(OR(C150=\"a\",C150=\"d\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D151,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(AND(OR(C151=\"a\",C151=\"f\",C151=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B151=\"B\",LEFT(J151,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"A-\",C151,\"-\",J151),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B151=\"B\",LEFT(J151,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"A-\",C151,\"-\",J151),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B151=\"B\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B151=\"B\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"A-\",C151,\"-\",J151),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J151,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q151/60*L151,\nIF(OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Ex\"), S151*L151,\nIF(O151>0,(M151/O151),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N151/P151),0)\n)))","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\"), VLOOKUP(A151,Quantities[], Quantities!$X$2),\nIF(C151=\"f\", VLOOKUP(A151,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"), VLOOKUP(A151,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",\nIF(AND(LEFT(D151,2)=\"Dz\",B151=\"B\",C151=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y151>0,\nIF(LEFT(D151,2)=\"Dz\",\nIF(AND(LEFT(D151,2)=\"Dz\",B151=\"B\",C151=\"b\"),0,\n(VLOOKUP(D151,Equipment[],Equipment!$N$2))*((Y151)^(VLOOKUP(D151,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",\nIF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),VLOOKUP(D151,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Dz\",IF(OR(C151=\"a\",C151=\"d\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D152,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(AND(OR(C152=\"a\",C152=\"f\",C152=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B152=\"B\",LEFT(J152,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"A-\",C152,\"-\",J152),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B152=\"B\",LEFT(J152,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"A-\",C152,\"-\",J152),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B152=\"B\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B152=\"B\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"A-\",C152,\"-\",J152),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J152,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q152/60*L152,\nIF(OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Ex\"), S152*L152,\nIF(O152>0,(M152/O152),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N152/P152),0)\n)))","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\"), VLOOKUP(A152,Quantities[], Quantities!$X$2),\nIF(C152=\"f\", VLOOKUP(A152,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"), VLOOKUP(A152,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",\nIF(AND(LEFT(D152,2)=\"Dz\",B152=\"B\",C152=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y152>0,\nIF(LEFT(D152,2)=\"Dz\",\nIF(AND(LEFT(D152,2)=\"Dz\",B152=\"B\",C152=\"b\"),0,\n(VLOOKUP(D152,Equipment[],Equipment!$N$2))*((Y152)^(VLOOKUP(D152,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",\nIF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),VLOOKUP(D152,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Dz\",IF(OR(C152=\"a\",C152=\"d\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D153,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(AND(OR(C153=\"a\",C153=\"f\",C153=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B153=\"B\",LEFT(J153,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"A-\",C153,\"-\",J153),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B153=\"B\",LEFT(J153,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"A-\",C153,\"-\",J153),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B153=\"B\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B153=\"B\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"A-\",C153,\"-\",J153),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J153,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q153/60*L153,\nIF(OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Ex\"), S153*L153,\nIF(O153>0,(M153/O153),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N153/P153),0)\n)))","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\"), VLOOKUP(A153,Quantities[], Quantities!$X$2),\nIF(C153=\"f\", VLOOKUP(A153,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"), VLOOKUP(A153,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",\nIF(AND(LEFT(D153,2)=\"Dz\",B153=\"B\",C153=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y153>0,\nIF(LEFT(D153,2)=\"Dz\",\nIF(AND(LEFT(D153,2)=\"Dz\",B153=\"B\",C153=\"b\"),0,\n(VLOOKUP(D153,Equipment[],Equipment!$N$2))*((Y153)^(VLOOKUP(D153,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",\nIF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),VLOOKUP(D153,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Dz\",IF(OR(C153=\"a\",C153=\"d\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D154,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(AND(OR(C154=\"a\",C154=\"f\",C154=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B154=\"B\",LEFT(J154,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"A-\",C154,\"-\",J154),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B154=\"B\",LEFT(J154,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"A-\",C154,\"-\",J154),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B154=\"B\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B154=\"B\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"A-\",C154,\"-\",J154),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J154,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q154/60*L154,\nIF(OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Ex\"), S154*L154,\nIF(O154>0,(M154/O154),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N154/P154),0)\n)))","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\"), VLOOKUP(A154,Quantities[], Quantities!$X$2),\nIF(C154=\"f\", VLOOKUP(A154,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"), VLOOKUP(A154,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",\nIF(AND(LEFT(D154,2)=\"Dz\",B154=\"B\",C154=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y154>0,\nIF(LEFT(D154,2)=\"Dz\",\nIF(AND(LEFT(D154,2)=\"Dz\",B154=\"B\",C154=\"b\"),0,\n(VLOOKUP(D154,Equipment[],Equipment!$N$2))*((Y154)^(VLOOKUP(D154,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",\nIF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),VLOOKUP(D154,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Dz\",IF(OR(C154=\"a\",C154=\"d\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D155,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(AND(OR(C155=\"a\",C155=\"f\",C155=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B155=\"B\",LEFT(J155,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"A-\",C155,\"-\",J155),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B155=\"B\",LEFT(J155,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"A-\",C155,\"-\",J155),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B155=\"B\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B155=\"B\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"A-\",C155,\"-\",J155),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J155,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q155/60*L155,\nIF(OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Ex\"), S155*L155,\nIF(O155>0,(M155/O155),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N155/P155),0)\n)))","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\"), VLOOKUP(A155,Quantities[], Quantities!$X$2),\nIF(C155=\"f\", VLOOKUP(A155,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"), VLOOKUP(A155,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",\nIF(AND(LEFT(D155,2)=\"Dz\",B155=\"B\",C155=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y155>0,\nIF(LEFT(D155,2)=\"Dz\",\nIF(AND(LEFT(D155,2)=\"Dz\",B155=\"B\",C155=\"b\"),0,\n(VLOOKUP(D155,Equipment[],Equipment!$N$2))*((Y155)^(VLOOKUP(D155,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",\nIF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),VLOOKUP(D155,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Dz\",IF(OR(C155=\"a\",C155=\"d\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D156,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":9636.8399999999983},{"$f":"IF(LEFT(D156,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":7.4042011019283747},2464.8108046895532,{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(AND(OR(C156=\"a\",C156=\"f\",C156=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B156=\"B\",LEFT(J156,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"A-\",C156,\"-\",J156),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B156=\"B\",LEFT(J156,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"A-\",C156,\"-\",J156),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B156=\"B\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B156=\"B\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"A-\",C156,\"-\",J156),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J156,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q156/60*L156,\nIF(OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Ex\"), S156*L156,\nIF(O156>0,(M156/O156),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N156/P156),0)\n)))","v":3.9097686449868405},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\"), VLOOKUP(A156,Quantities[], Quantities!$X$2),\nIF(C156=\"f\", VLOOKUP(A156,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0.98},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"), VLOOKUP(A156,Quantities[], Quantities!$Y$2),0),0)","v":3300},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AR$2),0),0)","v":1.2},{"$f":"IF(LEFT(D156,2)=\"Dz\",\nIF(AND(LEFT(D156,2)=\"Dz\",B156=\"B\",C156=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":100},{"$f":"IF(Y156>0,\nIF(LEFT(D156,2)=\"Dz\",\nIF(AND(LEFT(D156,2)=\"Dz\",B156=\"B\",C156=\"b\"),0,\n(VLOOKUP(D156,Equipment[],Equipment!$N$2))*((Y156)^(VLOOKUP(D156,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":3007.2004050116552},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AU$2),0),0)","v":22},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AJ$2),0),0)","v":2.5},{"$f":"IF(LEFT(D156,2)=\"Dz\",\nIF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),VLOOKUP(D156,Equipment[],Equipment!$AM$2),0),\n0)","v":1},{"$f":"IF(LEFT(D156,2)=\"Dz\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(D156,2)=\"Dz\",IF(OR(C156=\"a\",C156=\"d\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$AQ$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D157,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(AND(OR(C157=\"a\",C157=\"f\",C157=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B157=\"B\",LEFT(J157,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"A-\",C157,\"-\",J157),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B157=\"B\",LEFT(J157,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"A-\",C157,\"-\",J157),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B157=\"B\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B157=\"B\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"A-\",C157,\"-\",J157),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J157,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q157/60*L157,\nIF(OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Ex\"), S157*L157,\nIF(O157>0,(M157/O157),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N157/P157),0)\n)))","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\"), VLOOKUP(A157,Quantities[], Quantities!$X$2),\nIF(C157=\"f\", VLOOKUP(A157,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"), VLOOKUP(A157,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",\nIF(AND(LEFT(D157,2)=\"Dz\",B157=\"B\",C157=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y157>0,\nIF(LEFT(D157,2)=\"Dz\",\nIF(AND(LEFT(D157,2)=\"Dz\",B157=\"B\",C157=\"b\"),0,\n(VLOOKUP(D157,Equipment[],Equipment!$N$2))*((Y157)^(VLOOKUP(D157,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",\nIF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),VLOOKUP(D157,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Dz\",IF(OR(C157=\"a\",C157=\"d\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D158,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\n(Z158*AC158*U158*(AD158/60)*V158*(2300/W158)*X158*AE158*AF158*AG158),\n0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(AND(OR(C158=\"a\",C158=\"f\",C158=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B158=\"B\",LEFT(J158,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"A-\",C158,\"-\",J158),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B158=\"B\",LEFT(J158,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"A-\",C158,\"-\",J158),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B158=\"B\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B158=\"B\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"A-\",C158,\"-\",J158),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J158,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q158/60*L158,\nIF(OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Ex\"), S158*L158,\nIF(O158>0,(M158/O158),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N158/P158),0)\n)))","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\"), VLOOKUP(A158,Quantities[], Quantities!$X$2),\nIF(C158=\"f\", VLOOKUP(A158,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"), VLOOKUP(A158,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",\nIF(AND(LEFT(D158,2)=\"Dz\",B158=\"B\",C158=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y158>0,\nIF(LEFT(D158,2)=\"Dz\",\nIF(AND(LEFT(D158,2)=\"Dz\",B158=\"B\",C158=\"b\"),0,\n(VLOOKUP(D158,Equipment[],Equipment!$N$2))*((Y158)^(VLOOKUP(D158,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",\nIF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),VLOOKUP(D158,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Dz\",IF(OR(C158=\"a\",C158=\"d\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D159,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(AND(OR(C159=\"a\",C159=\"f\",C159=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B159=\"B\",LEFT(J159,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"A-\",C159,\"-\",J159),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B159=\"B\",LEFT(J159,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"A-\",C159,\"-\",J159),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B159=\"B\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B159=\"B\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"A-\",C159,\"-\",J159),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J159,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q159/60*L159,\nIF(OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Ex\"), S159*L159,\nIF(O159>0,(M159/O159),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N159/P159),0)\n)))","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\"), VLOOKUP(A159,Quantities[], Quantities!$X$2),\nIF(C159=\"f\", VLOOKUP(A159,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"), VLOOKUP(A159,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",\nIF(AND(LEFT(D159,2)=\"Dz\",B159=\"B\",C159=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y159>0,\nIF(LEFT(D159,2)=\"Dz\",\nIF(AND(LEFT(D159,2)=\"Dz\",B159=\"B\",C159=\"b\"),0,\n(VLOOKUP(D159,Equipment[],Equipment!$N$2))*((Y159)^(VLOOKUP(D159,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",\nIF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),VLOOKUP(D159,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Dz\",IF(OR(C159=\"a\",C159=\"d\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D160,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(AND(OR(C160=\"a\",C160=\"f\",C160=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B160=\"B\",LEFT(J160,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"A-\",C160,\"-\",J160),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B160=\"B\",LEFT(J160,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"A-\",C160,\"-\",J160),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B160=\"B\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B160=\"B\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"A-\",C160,\"-\",J160),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J160,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q160/60*L160,\nIF(OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Ex\"), S160*L160,\nIF(O160>0,(M160/O160),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N160/P160),0)\n)))","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\"), VLOOKUP(A160,Quantities[], Quantities!$X$2),\nIF(C160=\"f\", VLOOKUP(A160,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"), VLOOKUP(A160,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",\nIF(AND(LEFT(D160,2)=\"Dz\",B160=\"B\",C160=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y160>0,\nIF(LEFT(D160,2)=\"Dz\",\nIF(AND(LEFT(D160,2)=\"Dz\",B160=\"B\",C160=\"b\"),0,\n(VLOOKUP(D160,Equipment[],Equipment!$N$2))*((Y160)^(VLOOKUP(D160,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",\nIF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),VLOOKUP(D160,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Dz\",IF(OR(C160=\"a\",C160=\"d\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D161,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(AND(OR(C161=\"a\",C161=\"f\",C161=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B161=\"B\",LEFT(J161,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"A-\",C161,\"-\",J161),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B161=\"B\",LEFT(J161,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"A-\",C161,\"-\",J161),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B161=\"B\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B161=\"B\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"A-\",C161,\"-\",J161),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J161,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q161/60*L161,\nIF(OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Ex\"), S161*L161,\nIF(O161>0,(M161/O161),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N161/P161),0)\n)))","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\"), VLOOKUP(A161,Quantities[], Quantities!$X$2),\nIF(C161=\"f\", VLOOKUP(A161,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"), VLOOKUP(A161,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",\nIF(AND(LEFT(D161,2)=\"Dz\",B161=\"B\",C161=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y161>0,\nIF(LEFT(D161,2)=\"Dz\",\nIF(AND(LEFT(D161,2)=\"Dz\",B161=\"B\",C161=\"b\"),0,\n(VLOOKUP(D161,Equipment[],Equipment!$N$2))*((Y161)^(VLOOKUP(D161,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",\nIF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),VLOOKUP(D161,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Dz\",IF(OR(C161=\"a\",C161=\"d\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D162,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(AND(OR(C162=\"a\",C162=\"f\",C162=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B162=\"B\",LEFT(J162,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"A-\",C162,\"-\",J162),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B162=\"B\",LEFT(J162,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"A-\",C162,\"-\",J162),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B162=\"B\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B162=\"B\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"A-\",C162,\"-\",J162),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J162,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q162/60*L162,\nIF(OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Ex\"), S162*L162,\nIF(O162>0,(M162/O162),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N162/P162),0)\n)))","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\"), VLOOKUP(A162,Quantities[], Quantities!$X$2),\nIF(C162=\"f\", VLOOKUP(A162,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"), VLOOKUP(A162,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",\nIF(AND(LEFT(D162,2)=\"Dz\",B162=\"B\",C162=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y162>0,\nIF(LEFT(D162,2)=\"Dz\",\nIF(AND(LEFT(D162,2)=\"Dz\",B162=\"B\",C162=\"b\"),0,\n(VLOOKUP(D162,Equipment[],Equipment!$N$2))*((Y162)^(VLOOKUP(D162,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",\nIF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),VLOOKUP(D162,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Dz\",IF(OR(C162=\"a\",C162=\"d\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D163,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(AND(OR(C163=\"a\",C163=\"f\",C163=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B163=\"B\",LEFT(J163,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"A-\",C163,\"-\",J163),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B163=\"B\",LEFT(J163,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"A-\",C163,\"-\",J163),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B163=\"B\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B163=\"B\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"A-\",C163,\"-\",J163),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J163,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q163/60*L163,\nIF(OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Ex\"), S163*L163,\nIF(O163>0,(M163/O163),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N163/P163),0)\n)))","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\"), VLOOKUP(A163,Quantities[], Quantities!$X$2),\nIF(C163=\"f\", VLOOKUP(A163,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"), VLOOKUP(A163,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",\nIF(AND(LEFT(D163,2)=\"Dz\",B163=\"B\",C163=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y163>0,\nIF(LEFT(D163,2)=\"Dz\",\nIF(AND(LEFT(D163,2)=\"Dz\",B163=\"B\",C163=\"b\"),0,\n(VLOOKUP(D163,Equipment[],Equipment!$N$2))*((Y163)^(VLOOKUP(D163,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",\nIF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),VLOOKUP(D163,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Dz\",IF(OR(C163=\"a\",C163=\"d\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D164,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(AND(OR(C164=\"a\",C164=\"f\",C164=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B164=\"B\",LEFT(J164,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"A-\",C164,\"-\",J164),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B164=\"B\",LEFT(J164,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"A-\",C164,\"-\",J164),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B164=\"B\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B164=\"B\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"A-\",C164,\"-\",J164),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J164,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q164/60*L164,\nIF(OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Ex\"), S164*L164,\nIF(O164>0,(M164/O164),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N164/P164),0)\n)))","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\"), VLOOKUP(A164,Quantities[], Quantities!$X$2),\nIF(C164=\"f\", VLOOKUP(A164,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"), VLOOKUP(A164,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",\nIF(AND(LEFT(D164,2)=\"Dz\",B164=\"B\",C164=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y164>0,\nIF(LEFT(D164,2)=\"Dz\",\nIF(AND(LEFT(D164,2)=\"Dz\",B164=\"B\",C164=\"b\"),0,\n(VLOOKUP(D164,Equipment[],Equipment!$N$2))*((Y164)^(VLOOKUP(D164,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",\nIF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),VLOOKUP(D164,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Dz\",IF(OR(C164=\"a\",C164=\"d\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D165,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(AND(OR(C165=\"a\",C165=\"f\",C165=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B165=\"B\",LEFT(J165,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"A-\",C165,\"-\",J165),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B165=\"B\",LEFT(J165,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"A-\",C165,\"-\",J165),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B165=\"B\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B165=\"B\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"A-\",C165,\"-\",J165),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J165,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q165/60*L165,\nIF(OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Ex\"), S165*L165,\nIF(O165>0,(M165/O165),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N165/P165),0)\n)))","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\"), VLOOKUP(A165,Quantities[], Quantities!$X$2),\nIF(C165=\"f\", VLOOKUP(A165,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"), VLOOKUP(A165,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",\nIF(AND(LEFT(D165,2)=\"Dz\",B165=\"B\",C165=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y165>0,\nIF(LEFT(D165,2)=\"Dz\",\nIF(AND(LEFT(D165,2)=\"Dz\",B165=\"B\",C165=\"b\"),0,\n(VLOOKUP(D165,Equipment[],Equipment!$N$2))*((Y165)^(VLOOKUP(D165,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",\nIF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),VLOOKUP(D165,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Dz\",IF(OR(C165=\"a\",C165=\"d\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D166,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(AND(OR(C166=\"a\",C166=\"f\",C166=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B166=\"B\",LEFT(J166,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"A-\",C166,\"-\",J166),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B166=\"B\",LEFT(J166,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"A-\",C166,\"-\",J166),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B166=\"B\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B166=\"B\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"A-\",C166,\"-\",J166),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J166,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q166/60*L166,\nIF(OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Ex\"), S166*L166,\nIF(O166>0,(M166/O166),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N166/P166),0)\n)))","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\"), VLOOKUP(A166,Quantities[], Quantities!$X$2),\nIF(C166=\"f\", VLOOKUP(A166,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"), VLOOKUP(A166,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",\nIF(AND(LEFT(D166,2)=\"Dz\",B166=\"B\",C166=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y166>0,\nIF(LEFT(D166,2)=\"Dz\",\nIF(AND(LEFT(D166,2)=\"Dz\",B166=\"B\",C166=\"b\"),0,\n(VLOOKUP(D166,Equipment[],Equipment!$N$2))*((Y166)^(VLOOKUP(D166,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",\nIF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),VLOOKUP(D166,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Dz\",IF(OR(C166=\"a\",C166=\"d\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D167,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(AND(OR(C167=\"a\",C167=\"f\",C167=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B167=\"B\",LEFT(J167,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"A-\",C167,\"-\",J167),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B167=\"B\",LEFT(J167,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"A-\",C167,\"-\",J167),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B167=\"B\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B167=\"B\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"A-\",C167,\"-\",J167),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J167,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q167/60*L167,\nIF(OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Ex\"), S167*L167,\nIF(O167>0,(M167/O167),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N167/P167),0)\n)))","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\"), VLOOKUP(A167,Quantities[], Quantities!$X$2),\nIF(C167=\"f\", VLOOKUP(A167,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"), VLOOKUP(A167,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",\nIF(AND(LEFT(D167,2)=\"Dz\",B167=\"B\",C167=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y167>0,\nIF(LEFT(D167,2)=\"Dz\",\nIF(AND(LEFT(D167,2)=\"Dz\",B167=\"B\",C167=\"b\"),0,\n(VLOOKUP(D167,Equipment[],Equipment!$N$2))*((Y167)^(VLOOKUP(D167,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",\nIF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),VLOOKUP(D167,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Dz\",IF(OR(C167=\"a\",C167=\"d\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D168,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(AND(OR(C168=\"a\",C168=\"f\",C168=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B168=\"B\",LEFT(J168,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"A-\",C168,\"-\",J168),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B168=\"B\",LEFT(J168,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"A-\",C168,\"-\",J168),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B168=\"B\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B168=\"B\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"A-\",C168,\"-\",J168),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J168,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q168/60*L168,\nIF(OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Ex\"), S168*L168,\nIF(O168>0,(M168/O168),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N168/P168),0)\n)))","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\"), VLOOKUP(A168,Quantities[], Quantities!$X$2),\nIF(C168=\"f\", VLOOKUP(A168,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"), VLOOKUP(A168,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",\nIF(AND(LEFT(D168,2)=\"Dz\",B168=\"B\",C168=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y168>0,\nIF(LEFT(D168,2)=\"Dz\",\nIF(AND(LEFT(D168,2)=\"Dz\",B168=\"B\",C168=\"b\"),0,\n(VLOOKUP(D168,Equipment[],Equipment!$N$2))*((Y168)^(VLOOKUP(D168,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",\nIF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),VLOOKUP(D168,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Dz\",IF(OR(C168=\"a\",C168=\"d\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D169,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(AND(OR(C169=\"a\",C169=\"f\",C169=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B169=\"B\",LEFT(J169,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"A-\",C169,\"-\",J169),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B169=\"B\",LEFT(J169,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"A-\",C169,\"-\",J169),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B169=\"B\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B169=\"B\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"A-\",C169,\"-\",J169),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J169,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q169/60*L169,\nIF(OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Ex\"), S169*L169,\nIF(O169>0,(M169/O169),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N169/P169),0)\n)))","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\"), VLOOKUP(A169,Quantities[], Quantities!$X$2),\nIF(C169=\"f\", VLOOKUP(A169,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"), VLOOKUP(A169,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",\nIF(AND(LEFT(D169,2)=\"Dz\",B169=\"B\",C169=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y169>0,\nIF(LEFT(D169,2)=\"Dz\",\nIF(AND(LEFT(D169,2)=\"Dz\",B169=\"B\",C169=\"b\"),0,\n(VLOOKUP(D169,Equipment[],Equipment!$N$2))*((Y169)^(VLOOKUP(D169,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",\nIF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),VLOOKUP(D169,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Dz\",IF(OR(C169=\"a\",C169=\"d\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D170,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(AND(OR(C170=\"a\",C170=\"f\",C170=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B170=\"B\",LEFT(J170,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"A-\",C170,\"-\",J170),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B170=\"B\",LEFT(J170,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"A-\",C170,\"-\",J170),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B170=\"B\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B170=\"B\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"A-\",C170,\"-\",J170),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J170,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q170/60*L170,\nIF(OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Ex\"), S170*L170,\nIF(O170>0,(M170/O170),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N170/P170),0)\n)))","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\"), VLOOKUP(A170,Quantities[], Quantities!$X$2),\nIF(C170=\"f\", VLOOKUP(A170,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"), VLOOKUP(A170,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",\nIF(AND(LEFT(D170,2)=\"Dz\",B170=\"B\",C170=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y170>0,\nIF(LEFT(D170,2)=\"Dz\",\nIF(AND(LEFT(D170,2)=\"Dz\",B170=\"B\",C170=\"b\"),0,\n(VLOOKUP(D170,Equipment[],Equipment!$N$2))*((Y170)^(VLOOKUP(D170,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",\nIF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),VLOOKUP(D170,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Dz\",IF(OR(C170=\"a\",C170=\"d\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D171,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(AND(OR(C171=\"a\",C171=\"f\",C171=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B171=\"B\",LEFT(J171,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"A-\",C171,\"-\",J171),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B171=\"B\",LEFT(J171,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"A-\",C171,\"-\",J171),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B171=\"B\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B171=\"B\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"A-\",C171,\"-\",J171),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J171,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q171/60*L171,\nIF(OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Ex\"), S171*L171,\nIF(O171>0,(M171/O171),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N171/P171),0)\n)))","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\"), VLOOKUP(A171,Quantities[], Quantities!$X$2),\nIF(C171=\"f\", VLOOKUP(A171,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"), VLOOKUP(A171,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",\nIF(AND(LEFT(D171,2)=\"Dz\",B171=\"B\",C171=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y171>0,\nIF(LEFT(D171,2)=\"Dz\",\nIF(AND(LEFT(D171,2)=\"Dz\",B171=\"B\",C171=\"b\"),0,\n(VLOOKUP(D171,Equipment[],Equipment!$N$2))*((Y171)^(VLOOKUP(D171,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",\nIF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),VLOOKUP(D171,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Dz\",IF(OR(C171=\"a\",C171=\"d\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D172,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(AND(OR(C172=\"a\",C172=\"f\",C172=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B172=\"B\",LEFT(J172,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"A-\",C172,\"-\",J172),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B172=\"B\",LEFT(J172,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"A-\",C172,\"-\",J172),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B172=\"B\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B172=\"B\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"A-\",C172,\"-\",J172),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J172,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q172/60*L172,\nIF(OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Ex\"), S172*L172,\nIF(O172>0,(M172/O172),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N172/P172),0)\n)))","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\"), VLOOKUP(A172,Quantities[], Quantities!$X$2),\nIF(C172=\"f\", VLOOKUP(A172,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"), VLOOKUP(A172,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",\nIF(AND(LEFT(D172,2)=\"Dz\",B172=\"B\",C172=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y172>0,\nIF(LEFT(D172,2)=\"Dz\",\nIF(AND(LEFT(D172,2)=\"Dz\",B172=\"B\",C172=\"b\"),0,\n(VLOOKUP(D172,Equipment[],Equipment!$N$2))*((Y172)^(VLOOKUP(D172,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",\nIF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),VLOOKUP(D172,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Dz\",IF(OR(C172=\"a\",C172=\"d\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D173,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(AND(OR(C173=\"a\",C173=\"f\",C173=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B173=\"B\",LEFT(J173,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"A-\",C173,\"-\",J173),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B173=\"B\",LEFT(J173,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"A-\",C173,\"-\",J173),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B173=\"B\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B173=\"B\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"A-\",C173,\"-\",J173),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J173,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q173/60*L173,\nIF(OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Ex\"), S173*L173,\nIF(O173>0,(M173/O173),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N173/P173),0)\n)))","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\"), VLOOKUP(A173,Quantities[], Quantities!$X$2),\nIF(C173=\"f\", VLOOKUP(A173,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"), VLOOKUP(A173,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",\nIF(AND(LEFT(D173,2)=\"Dz\",B173=\"B\",C173=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y173>0,\nIF(LEFT(D173,2)=\"Dz\",\nIF(AND(LEFT(D173,2)=\"Dz\",B173=\"B\",C173=\"b\"),0,\n(VLOOKUP(D173,Equipment[],Equipment!$N$2))*((Y173)^(VLOOKUP(D173,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",\nIF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),VLOOKUP(D173,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Dz\",IF(OR(C173=\"a\",C173=\"d\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D174,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(AND(OR(C174=\"a\",C174=\"f\",C174=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B174=\"B\",LEFT(J174,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"A-\",C174,\"-\",J174),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B174=\"B\",LEFT(J174,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"A-\",C174,\"-\",J174),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B174=\"B\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B174=\"B\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"A-\",C174,\"-\",J174),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J174,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q174/60*L174,\nIF(OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Ex\"), S174*L174,\nIF(O174>0,(M174/O174),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N174/P174),0)\n)))","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\"), VLOOKUP(A174,Quantities[], Quantities!$X$2),\nIF(C174=\"f\", VLOOKUP(A174,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"), VLOOKUP(A174,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",\nIF(AND(LEFT(D174,2)=\"Dz\",B174=\"B\",C174=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y174>0,\nIF(LEFT(D174,2)=\"Dz\",\nIF(AND(LEFT(D174,2)=\"Dz\",B174=\"B\",C174=\"b\"),0,\n(VLOOKUP(D174,Equipment[],Equipment!$N$2))*((Y174)^(VLOOKUP(D174,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",\nIF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),VLOOKUP(D174,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Dz\",IF(OR(C174=\"a\",C174=\"d\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D175,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(AND(OR(C175=\"a\",C175=\"f\",C175=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B175=\"B\",LEFT(J175,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"A-\",C175,\"-\",J175),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B175=\"B\",LEFT(J175,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"A-\",C175,\"-\",J175),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B175=\"B\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B175=\"B\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"A-\",C175,\"-\",J175),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J175,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q175/60*L175,\nIF(OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Ex\"), S175*L175,\nIF(O175>0,(M175/O175),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N175/P175),0)\n)))","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\"), VLOOKUP(A175,Quantities[], Quantities!$X$2),\nIF(C175=\"f\", VLOOKUP(A175,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"), VLOOKUP(A175,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",\nIF(AND(LEFT(D175,2)=\"Dz\",B175=\"B\",C175=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y175>0,\nIF(LEFT(D175,2)=\"Dz\",\nIF(AND(LEFT(D175,2)=\"Dz\",B175=\"B\",C175=\"b\"),0,\n(VLOOKUP(D175,Equipment[],Equipment!$N$2))*((Y175)^(VLOOKUP(D175,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",\nIF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),VLOOKUP(D175,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Dz\",IF(OR(C175=\"a\",C175=\"d\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D176,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(AND(OR(C176=\"a\",C176=\"f\",C176=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B176=\"B\",LEFT(J176,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"A-\",C176,\"-\",J176),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B176=\"B\",LEFT(J176,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"A-\",C176,\"-\",J176),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B176=\"B\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B176=\"B\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"A-\",C176,\"-\",J176),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J176,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q176/60*L176,\nIF(OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Ex\"), S176*L176,\nIF(O176>0,(M176/O176),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N176/P176),0)\n)))","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\"), VLOOKUP(A176,Quantities[], Quantities!$X$2),\nIF(C176=\"f\", VLOOKUP(A176,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"), VLOOKUP(A176,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",\nIF(AND(LEFT(D176,2)=\"Dz\",B176=\"B\",C176=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y176>0,\nIF(LEFT(D176,2)=\"Dz\",\nIF(AND(LEFT(D176,2)=\"Dz\",B176=\"B\",C176=\"b\"),0,\n(VLOOKUP(D176,Equipment[],Equipment!$N$2))*((Y176)^(VLOOKUP(D176,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",\nIF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),VLOOKUP(D176,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Dz\",IF(OR(C176=\"a\",C176=\"d\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D177,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(AND(OR(C177=\"a\",C177=\"f\",C177=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B177=\"B\",LEFT(J177,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"A-\",C177,\"-\",J177),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B177=\"B\",LEFT(J177,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"A-\",C177,\"-\",J177),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B177=\"B\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B177=\"B\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"A-\",C177,\"-\",J177),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J177,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q177/60*L177,\nIF(OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Ex\"), S177*L177,\nIF(O177>0,(M177/O177),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N177/P177),0)\n)))","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\"), VLOOKUP(A177,Quantities[], Quantities!$X$2),\nIF(C177=\"f\", VLOOKUP(A177,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"), VLOOKUP(A177,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",\nIF(AND(LEFT(D177,2)=\"Dz\",B177=\"B\",C177=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y177>0,\nIF(LEFT(D177,2)=\"Dz\",\nIF(AND(LEFT(D177,2)=\"Dz\",B177=\"B\",C177=\"b\"),0,\n(VLOOKUP(D177,Equipment[],Equipment!$N$2))*((Y177)^(VLOOKUP(D177,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",\nIF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),VLOOKUP(D177,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Dz\",IF(OR(C177=\"a\",C177=\"d\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D178,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(AND(OR(C178=\"a\",C178=\"f\",C178=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B178=\"B\",LEFT(J178,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"A-\",C178,\"-\",J178),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B178=\"B\",LEFT(J178,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"A-\",C178,\"-\",J178),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B178=\"B\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B178=\"B\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"A-\",C178,\"-\",J178),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J178,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q178/60*L178,\nIF(OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Ex\"), S178*L178,\nIF(O178>0,(M178/O178),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N178/P178),0)\n)))","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\"), VLOOKUP(A178,Quantities[], Quantities!$X$2),\nIF(C178=\"f\", VLOOKUP(A178,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"), VLOOKUP(A178,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",\nIF(AND(LEFT(D178,2)=\"Dz\",B178=\"B\",C178=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y178>0,\nIF(LEFT(D178,2)=\"Dz\",\nIF(AND(LEFT(D178,2)=\"Dz\",B178=\"B\",C178=\"b\"),0,\n(VLOOKUP(D178,Equipment[],Equipment!$N$2))*((Y178)^(VLOOKUP(D178,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",\nIF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),VLOOKUP(D178,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Dz\",IF(OR(C178=\"a\",C178=\"d\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D179,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(AND(OR(C179=\"a\",C179=\"f\",C179=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B179=\"B\",LEFT(J179,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"A-\",C179,\"-\",J179),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B179=\"B\",LEFT(J179,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"A-\",C179,\"-\",J179),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B179=\"B\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B179=\"B\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"A-\",C179,\"-\",J179),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J179,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q179/60*L179,\nIF(OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Ex\"), S179*L179,\nIF(O179>0,(M179/O179),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N179/P179),0)\n)))","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\"), VLOOKUP(A179,Quantities[], Quantities!$X$2),\nIF(C179=\"f\", VLOOKUP(A179,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"), VLOOKUP(A179,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",\nIF(AND(LEFT(D179,2)=\"Dz\",B179=\"B\",C179=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y179>0,\nIF(LEFT(D179,2)=\"Dz\",\nIF(AND(LEFT(D179,2)=\"Dz\",B179=\"B\",C179=\"b\"),0,\n(VLOOKUP(D179,Equipment[],Equipment!$N$2))*((Y179)^(VLOOKUP(D179,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",\nIF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),VLOOKUP(D179,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Dz\",IF(OR(C179=\"a\",C179=\"d\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D180,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(AND(OR(C180=\"a\",C180=\"f\",C180=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B180=\"B\",LEFT(J180,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"A-\",C180,\"-\",J180),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B180=\"B\",LEFT(J180,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"A-\",C180,\"-\",J180),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B180=\"B\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B180=\"B\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"A-\",C180,\"-\",J180),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J180,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q180/60*L180,\nIF(OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Ex\"), S180*L180,\nIF(O180>0,(M180/O180),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N180/P180),0)\n)))","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\"), VLOOKUP(A180,Quantities[], Quantities!$X$2),\nIF(C180=\"f\", VLOOKUP(A180,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"), VLOOKUP(A180,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",\nIF(AND(LEFT(D180,2)=\"Dz\",B180=\"B\",C180=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y180>0,\nIF(LEFT(D180,2)=\"Dz\",\nIF(AND(LEFT(D180,2)=\"Dz\",B180=\"B\",C180=\"b\"),0,\n(VLOOKUP(D180,Equipment[],Equipment!$N$2))*((Y180)^(VLOOKUP(D180,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",\nIF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),VLOOKUP(D180,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Dz\",IF(OR(C180=\"a\",C180=\"d\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D181,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(AND(OR(C181=\"a\",C181=\"f\",C181=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B181=\"B\",LEFT(J181,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"A-\",C181,\"-\",J181),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B181=\"B\",LEFT(J181,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"A-\",C181,\"-\",J181),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B181=\"B\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B181=\"B\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"A-\",C181,\"-\",J181),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J181,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q181/60*L181,\nIF(OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Ex\"), S181*L181,\nIF(O181>0,(M181/O181),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N181/P181),0)\n)))","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\"), VLOOKUP(A181,Quantities[], Quantities!$X$2),\nIF(C181=\"f\", VLOOKUP(A181,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"), VLOOKUP(A181,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",\nIF(AND(LEFT(D181,2)=\"Dz\",B181=\"B\",C181=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y181>0,\nIF(LEFT(D181,2)=\"Dz\",\nIF(AND(LEFT(D181,2)=\"Dz\",B181=\"B\",C181=\"b\"),0,\n(VLOOKUP(D181,Equipment[],Equipment!$N$2))*((Y181)^(VLOOKUP(D181,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",\nIF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),VLOOKUP(D181,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Dz\",IF(OR(C181=\"a\",C181=\"d\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D182,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(AND(OR(C182=\"a\",C182=\"f\",C182=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B182=\"B\",LEFT(J182,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"A-\",C182,\"-\",J182),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B182=\"B\",LEFT(J182,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"A-\",C182,\"-\",J182),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B182=\"B\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B182=\"B\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"A-\",C182,\"-\",J182),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J182,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q182/60*L182,\nIF(OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Ex\"), S182*L182,\nIF(O182>0,(M182/O182),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N182/P182),0)\n)))","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\"), VLOOKUP(A182,Quantities[], Quantities!$X$2),\nIF(C182=\"f\", VLOOKUP(A182,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"), VLOOKUP(A182,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",\nIF(AND(LEFT(D182,2)=\"Dz\",B182=\"B\",C182=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y182>0,\nIF(LEFT(D182,2)=\"Dz\",\nIF(AND(LEFT(D182,2)=\"Dz\",B182=\"B\",C182=\"b\"),0,\n(VLOOKUP(D182,Equipment[],Equipment!$N$2))*((Y182)^(VLOOKUP(D182,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",\nIF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),VLOOKUP(D182,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Dz\",IF(OR(C182=\"a\",C182=\"d\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D183,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(AND(OR(C183=\"a\",C183=\"f\",C183=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B183=\"B\",LEFT(J183,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"A-\",C183,\"-\",J183),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B183=\"B\",LEFT(J183,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"A-\",C183,\"-\",J183),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B183=\"B\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B183=\"B\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"A-\",C183,\"-\",J183),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J183,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q183/60*L183,\nIF(OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Ex\"), S183*L183,\nIF(O183>0,(M183/O183),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N183/P183),0)\n)))","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\"), VLOOKUP(A183,Quantities[], Quantities!$X$2),\nIF(C183=\"f\", VLOOKUP(A183,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"), VLOOKUP(A183,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",\nIF(AND(LEFT(D183,2)=\"Dz\",B183=\"B\",C183=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y183>0,\nIF(LEFT(D183,2)=\"Dz\",\nIF(AND(LEFT(D183,2)=\"Dz\",B183=\"B\",C183=\"b\"),0,\n(VLOOKUP(D183,Equipment[],Equipment!$N$2))*((Y183)^(VLOOKUP(D183,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",\nIF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),VLOOKUP(D183,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Dz\",IF(OR(C183=\"a\",C183=\"d\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D184,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(AND(OR(C184=\"a\",C184=\"f\",C184=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B184=\"B\",LEFT(J184,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"A-\",C184,\"-\",J184),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B184=\"B\",LEFT(J184,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"A-\",C184,\"-\",J184),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B184=\"B\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B184=\"B\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"A-\",C184,\"-\",J184),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J184,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q184/60*L184,\nIF(OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Ex\"), S184*L184,\nIF(O184>0,(M184/O184),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N184/P184),0)\n)))","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\"), VLOOKUP(A184,Quantities[], Quantities!$X$2),\nIF(C184=\"f\", VLOOKUP(A184,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"), VLOOKUP(A184,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",\nIF(AND(LEFT(D184,2)=\"Dz\",B184=\"B\",C184=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y184>0,\nIF(LEFT(D184,2)=\"Dz\",\nIF(AND(LEFT(D184,2)=\"Dz\",B184=\"B\",C184=\"b\"),0,\n(VLOOKUP(D184,Equipment[],Equipment!$N$2))*((Y184)^(VLOOKUP(D184,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",\nIF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),VLOOKUP(D184,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Dz\",IF(OR(C184=\"a\",C184=\"d\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D185,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(AND(OR(C185=\"a\",C185=\"f\",C185=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B185=\"B\",LEFT(J185,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"A-\",C185,\"-\",J185),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B185=\"B\",LEFT(J185,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"A-\",C185,\"-\",J185),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B185=\"B\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B185=\"B\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"A-\",C185,\"-\",J185),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J185,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q185/60*L185,\nIF(OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Ex\"), S185*L185,\nIF(O185>0,(M185/O185),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N185/P185),0)\n)))","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\"), VLOOKUP(A185,Quantities[], Quantities!$X$2),\nIF(C185=\"f\", VLOOKUP(A185,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"), VLOOKUP(A185,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",\nIF(AND(LEFT(D185,2)=\"Dz\",B185=\"B\",C185=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y185>0,\nIF(LEFT(D185,2)=\"Dz\",\nIF(AND(LEFT(D185,2)=\"Dz\",B185=\"B\",C185=\"b\"),0,\n(VLOOKUP(D185,Equipment[],Equipment!$N$2))*((Y185)^(VLOOKUP(D185,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",\nIF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),VLOOKUP(D185,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Dz\",IF(OR(C185=\"a\",C185=\"d\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D186,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(AND(OR(C186=\"a\",C186=\"f\",C186=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B186=\"B\",LEFT(J186,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"A-\",C186,\"-\",J186),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B186=\"B\",LEFT(J186,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"A-\",C186,\"-\",J186),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B186=\"B\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B186=\"B\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"A-\",C186,\"-\",J186),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J186,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q186/60*L186,\nIF(OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Ex\"), S186*L186,\nIF(O186>0,(M186/O186),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N186/P186),0)\n)))","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\"), VLOOKUP(A186,Quantities[], Quantities!$X$2),\nIF(C186=\"f\", VLOOKUP(A186,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"), VLOOKUP(A186,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",\nIF(AND(LEFT(D186,2)=\"Dz\",B186=\"B\",C186=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y186>0,\nIF(LEFT(D186,2)=\"Dz\",\nIF(AND(LEFT(D186,2)=\"Dz\",B186=\"B\",C186=\"b\"),0,\n(VLOOKUP(D186,Equipment[],Equipment!$N$2))*((Y186)^(VLOOKUP(D186,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",\nIF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),VLOOKUP(D186,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Dz\",IF(OR(C186=\"a\",C186=\"d\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D187,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(AND(OR(C187=\"a\",C187=\"f\",C187=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B187=\"B\",LEFT(J187,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"A-\",C187,\"-\",J187),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B187=\"B\",LEFT(J187,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"A-\",C187,\"-\",J187),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B187=\"B\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B187=\"B\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"A-\",C187,\"-\",J187),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J187,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q187/60*L187,\nIF(OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Ex\"), S187*L187,\nIF(O187>0,(M187/O187),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N187/P187),0)\n)))","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\"), VLOOKUP(A187,Quantities[], Quantities!$X$2),\nIF(C187=\"f\", VLOOKUP(A187,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"), VLOOKUP(A187,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",\nIF(AND(LEFT(D187,2)=\"Dz\",B187=\"B\",C187=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y187>0,\nIF(LEFT(D187,2)=\"Dz\",\nIF(AND(LEFT(D187,2)=\"Dz\",B187=\"B\",C187=\"b\"),0,\n(VLOOKUP(D187,Equipment[],Equipment!$N$2))*((Y187)^(VLOOKUP(D187,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",\nIF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),VLOOKUP(D187,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Dz\",IF(OR(C187=\"a\",C187=\"d\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D188,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(AND(OR(C188=\"a\",C188=\"f\",C188=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B188=\"B\",LEFT(J188,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"A-\",C188,\"-\",J188),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B188=\"B\",LEFT(J188,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"A-\",C188,\"-\",J188),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B188=\"B\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B188=\"B\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"A-\",C188,\"-\",J188),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J188,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q188/60*L188,\nIF(OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Ex\"), S188*L188,\nIF(O188>0,(M188/O188),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N188/P188),0)\n)))","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\"), VLOOKUP(A188,Quantities[], Quantities!$X$2),\nIF(C188=\"f\", VLOOKUP(A188,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"), VLOOKUP(A188,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",\nIF(AND(LEFT(D188,2)=\"Dz\",B188=\"B\",C188=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y188>0,\nIF(LEFT(D188,2)=\"Dz\",\nIF(AND(LEFT(D188,2)=\"Dz\",B188=\"B\",C188=\"b\"),0,\n(VLOOKUP(D188,Equipment[],Equipment!$N$2))*((Y188)^(VLOOKUP(D188,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",\nIF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),VLOOKUP(D188,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Dz\",IF(OR(C188=\"a\",C188=\"d\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D189,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(AND(OR(C189=\"a\",C189=\"f\",C189=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B189=\"B\",LEFT(J189,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"A-\",C189,\"-\",J189),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B189=\"B\",LEFT(J189,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"A-\",C189,\"-\",J189),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B189=\"B\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B189=\"B\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"A-\",C189,\"-\",J189),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J189,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q189/60*L189,\nIF(OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Ex\"), S189*L189,\nIF(O189>0,(M189/O189),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N189/P189),0)\n)))","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\"), VLOOKUP(A189,Quantities[], Quantities!$X$2),\nIF(C189=\"f\", VLOOKUP(A189,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"), VLOOKUP(A189,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",\nIF(AND(LEFT(D189,2)=\"Dz\",B189=\"B\",C189=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y189>0,\nIF(LEFT(D189,2)=\"Dz\",\nIF(AND(LEFT(D189,2)=\"Dz\",B189=\"B\",C189=\"b\"),0,\n(VLOOKUP(D189,Equipment[],Equipment!$N$2))*((Y189)^(VLOOKUP(D189,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",\nIF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),VLOOKUP(D189,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Dz\",IF(OR(C189=\"a\",C189=\"d\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D190,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(AND(OR(C190=\"a\",C190=\"f\",C190=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B190=\"B\",LEFT(J190,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"A-\",C190,\"-\",J190),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B190=\"B\",LEFT(J190,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"A-\",C190,\"-\",J190),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B190=\"B\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B190=\"B\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"A-\",C190,\"-\",J190),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J190,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q190/60*L190,\nIF(OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Ex\"), S190*L190,\nIF(O190>0,(M190/O190),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N190/P190),0)\n)))","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\"), VLOOKUP(A190,Quantities[], Quantities!$X$2),\nIF(C190=\"f\", VLOOKUP(A190,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"), VLOOKUP(A190,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",\nIF(AND(LEFT(D190,2)=\"Dz\",B190=\"B\",C190=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y190>0,\nIF(LEFT(D190,2)=\"Dz\",\nIF(AND(LEFT(D190,2)=\"Dz\",B190=\"B\",C190=\"b\"),0,\n(VLOOKUP(D190,Equipment[],Equipment!$N$2))*((Y190)^(VLOOKUP(D190,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",\nIF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),VLOOKUP(D190,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Dz\",IF(OR(C190=\"a\",C190=\"d\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D191,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(AND(OR(C191=\"a\",C191=\"f\",C191=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B191=\"B\",LEFT(J191,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"A-\",C191,\"-\",J191),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B191=\"B\",LEFT(J191,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"A-\",C191,\"-\",J191),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B191=\"B\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B191=\"B\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"A-\",C191,\"-\",J191),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J191,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q191/60*L191,\nIF(OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Ex\"), S191*L191,\nIF(O191>0,(M191/O191),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N191/P191),0)\n)))","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\"), VLOOKUP(A191,Quantities[], Quantities!$X$2),\nIF(C191=\"f\", VLOOKUP(A191,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"), VLOOKUP(A191,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",\nIF(AND(LEFT(D191,2)=\"Dz\",B191=\"B\",C191=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y191>0,\nIF(LEFT(D191,2)=\"Dz\",\nIF(AND(LEFT(D191,2)=\"Dz\",B191=\"B\",C191=\"b\"),0,\n(VLOOKUP(D191,Equipment[],Equipment!$N$2))*((Y191)^(VLOOKUP(D191,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",\nIF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),VLOOKUP(D191,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Dz\",IF(OR(C191=\"a\",C191=\"d\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D192,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(AND(OR(C192=\"a\",C192=\"f\",C192=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B192=\"B\",LEFT(J192,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"A-\",C192,\"-\",J192),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B192=\"B\",LEFT(J192,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"A-\",C192,\"-\",J192),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B192=\"B\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B192=\"B\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"A-\",C192,\"-\",J192),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J192,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q192/60*L192,\nIF(OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Ex\"), S192*L192,\nIF(O192>0,(M192/O192),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N192/P192),0)\n)))","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\"), VLOOKUP(A192,Quantities[], Quantities!$X$2),\nIF(C192=\"f\", VLOOKUP(A192,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"), VLOOKUP(A192,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",\nIF(AND(LEFT(D192,2)=\"Dz\",B192=\"B\",C192=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y192>0,\nIF(LEFT(D192,2)=\"Dz\",\nIF(AND(LEFT(D192,2)=\"Dz\",B192=\"B\",C192=\"b\"),0,\n(VLOOKUP(D192,Equipment[],Equipment!$N$2))*((Y192)^(VLOOKUP(D192,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",\nIF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),VLOOKUP(D192,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Dz\",IF(OR(C192=\"a\",C192=\"d\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D193,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(AND(OR(C193=\"a\",C193=\"f\",C193=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B193=\"B\",LEFT(J193,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",J193),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B193=\"B\",LEFT(J193,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",J193),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B193=\"B\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B193=\"B\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"A-\",C193,\"-\",J193),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J193,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q193/60*L193,\nIF(OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Ex\"), S193*L193,\nIF(O193>0,(M193/O193),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N193/P193),0)\n)))","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\"), VLOOKUP(A193,Quantities[], Quantities!$X$2),\nIF(C193=\"f\", VLOOKUP(A193,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"), VLOOKUP(A193,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",\nIF(AND(LEFT(D193,2)=\"Dz\",B193=\"B\",C193=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y193>0,\nIF(LEFT(D193,2)=\"Dz\",\nIF(AND(LEFT(D193,2)=\"Dz\",B193=\"B\",C193=\"b\"),0,\n(VLOOKUP(D193,Equipment[],Equipment!$N$2))*((Y193)^(VLOOKUP(D193,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",\nIF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),VLOOKUP(D193,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Dz\",IF(OR(C193=\"a\",C193=\"d\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D194,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(AND(OR(C194=\"a\",C194=\"f\",C194=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B194=\"B\",LEFT(J194,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"A-\",C194,\"-\",J194),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B194=\"B\",LEFT(J194,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"A-\",C194,\"-\",J194),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B194=\"B\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B194=\"B\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"A-\",C194,\"-\",J194),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J194,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q194/60*L194,\nIF(OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Ex\"), S194*L194,\nIF(O194>0,(M194/O194),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N194/P194),0)\n)))","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\"), VLOOKUP(A194,Quantities[], Quantities!$X$2),\nIF(C194=\"f\", VLOOKUP(A194,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"), VLOOKUP(A194,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",\nIF(AND(LEFT(D194,2)=\"Dz\",B194=\"B\",C194=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y194>0,\nIF(LEFT(D194,2)=\"Dz\",\nIF(AND(LEFT(D194,2)=\"Dz\",B194=\"B\",C194=\"b\"),0,\n(VLOOKUP(D194,Equipment[],Equipment!$N$2))*((Y194)^(VLOOKUP(D194,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",\nIF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),VLOOKUP(D194,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Dz\",IF(OR(C194=\"a\",C194=\"d\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D195,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(AND(OR(C195=\"a\",C195=\"f\",C195=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B195=\"B\",LEFT(J195,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"A-\",C195,\"-\",J195),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B195=\"B\",LEFT(J195,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"A-\",C195,\"-\",J195),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B195=\"B\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B195=\"B\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"A-\",C195,\"-\",J195),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J195,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q195/60*L195,\nIF(OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Ex\"), S195*L195,\nIF(O195>0,(M195/O195),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N195/P195),0)\n)))","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\"), VLOOKUP(A195,Quantities[], Quantities!$X$2),\nIF(C195=\"f\", VLOOKUP(A195,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"), VLOOKUP(A195,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",\nIF(AND(LEFT(D195,2)=\"Dz\",B195=\"B\",C195=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y195>0,\nIF(LEFT(D195,2)=\"Dz\",\nIF(AND(LEFT(D195,2)=\"Dz\",B195=\"B\",C195=\"b\"),0,\n(VLOOKUP(D195,Equipment[],Equipment!$N$2))*((Y195)^(VLOOKUP(D195,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",\nIF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),VLOOKUP(D195,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Dz\",IF(OR(C195=\"a\",C195=\"d\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D196,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(AND(OR(C196=\"a\",C196=\"f\",C196=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B196=\"B\",LEFT(J196,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"A-\",C196,\"-\",J196),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B196=\"B\",LEFT(J196,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"A-\",C196,\"-\",J196),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B196=\"B\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B196=\"B\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"A-\",C196,\"-\",J196),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J196,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q196/60*L196,\nIF(OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Ex\"), S196*L196,\nIF(O196>0,(M196/O196),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N196/P196),0)\n)))","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\"), VLOOKUP(A196,Quantities[], Quantities!$X$2),\nIF(C196=\"f\", VLOOKUP(A196,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"), VLOOKUP(A196,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",\nIF(AND(LEFT(D196,2)=\"Dz\",B196=\"B\",C196=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y196>0,\nIF(LEFT(D196,2)=\"Dz\",\nIF(AND(LEFT(D196,2)=\"Dz\",B196=\"B\",C196=\"b\"),0,\n(VLOOKUP(D196,Equipment[],Equipment!$N$2))*((Y196)^(VLOOKUP(D196,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",\nIF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),VLOOKUP(D196,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Dz\",IF(OR(C196=\"a\",C196=\"d\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D197,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(AND(OR(C197=\"a\",C197=\"f\",C197=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B197=\"B\",LEFT(J197,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"A-\",C197,\"-\",J197),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B197=\"B\",LEFT(J197,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"A-\",C197,\"-\",J197),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B197=\"B\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B197=\"B\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"A-\",C197,\"-\",J197),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J197,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q197/60*L197,\nIF(OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Ex\"), S197*L197,\nIF(O197>0,(M197/O197),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N197/P197),0)\n)))","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\"), VLOOKUP(A197,Quantities[], Quantities!$X$2),\nIF(C197=\"f\", VLOOKUP(A197,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"), VLOOKUP(A197,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",\nIF(AND(LEFT(D197,2)=\"Dz\",B197=\"B\",C197=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y197>0,\nIF(LEFT(D197,2)=\"Dz\",\nIF(AND(LEFT(D197,2)=\"Dz\",B197=\"B\",C197=\"b\"),0,\n(VLOOKUP(D197,Equipment[],Equipment!$N$2))*((Y197)^(VLOOKUP(D197,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",\nIF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),VLOOKUP(D197,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Dz\",IF(OR(C197=\"a\",C197=\"d\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D198,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(AND(OR(C198=\"a\",C198=\"f\",C198=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B198=\"B\",LEFT(J198,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"A-\",C198,\"-\",J198),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B198=\"B\",LEFT(J198,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"A-\",C198,\"-\",J198),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B198=\"B\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B198=\"B\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"A-\",C198,\"-\",J198),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J198,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q198/60*L198,\nIF(OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Ex\"), S198*L198,\nIF(O198>0,(M198/O198),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N198/P198),0)\n)))","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\"), VLOOKUP(A198,Quantities[], Quantities!$X$2),\nIF(C198=\"f\", VLOOKUP(A198,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"), VLOOKUP(A198,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",\nIF(AND(LEFT(D198,2)=\"Dz\",B198=\"B\",C198=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y198>0,\nIF(LEFT(D198,2)=\"Dz\",\nIF(AND(LEFT(D198,2)=\"Dz\",B198=\"B\",C198=\"b\"),0,\n(VLOOKUP(D198,Equipment[],Equipment!$N$2))*((Y198)^(VLOOKUP(D198,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",\nIF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),VLOOKUP(D198,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Dz\",IF(OR(C198=\"a\",C198=\"d\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D199,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(AND(OR(C199=\"a\",C199=\"f\",C199=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B199=\"B\",LEFT(J199,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"A-\",C199,\"-\",J199),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B199=\"B\",LEFT(J199,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"A-\",C199,\"-\",J199),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B199=\"B\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B199=\"B\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"A-\",C199,\"-\",J199),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J199,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q199/60*L199,\nIF(OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Ex\"), S199*L199,\nIF(O199>0,(M199/O199),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N199/P199),0)\n)))","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\"), VLOOKUP(A199,Quantities[], Quantities!$X$2),\nIF(C199=\"f\", VLOOKUP(A199,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"), VLOOKUP(A199,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",\nIF(AND(LEFT(D199,2)=\"Dz\",B199=\"B\",C199=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y199>0,\nIF(LEFT(D199,2)=\"Dz\",\nIF(AND(LEFT(D199,2)=\"Dz\",B199=\"B\",C199=\"b\"),0,\n(VLOOKUP(D199,Equipment[],Equipment!$N$2))*((Y199)^(VLOOKUP(D199,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",\nIF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),VLOOKUP(D199,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Dz\",IF(OR(C199=\"a\",C199=\"d\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D200,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(AND(OR(C200=\"a\",C200=\"f\",C200=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B200=\"B\",LEFT(J200,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"A-\",C200,\"-\",J200),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B200=\"B\",LEFT(J200,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"A-\",C200,\"-\",J200),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B200=\"B\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B200=\"B\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"A-\",C200,\"-\",J200),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J200,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q200/60*L200,\nIF(OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Ex\"), S200*L200,\nIF(O200>0,(M200/O200),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N200/P200),0)\n)))","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\"), VLOOKUP(A200,Quantities[], Quantities!$X$2),\nIF(C200=\"f\", VLOOKUP(A200,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"), VLOOKUP(A200,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",\nIF(AND(LEFT(D200,2)=\"Dz\",B200=\"B\",C200=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y200>0,\nIF(LEFT(D200,2)=\"Dz\",\nIF(AND(LEFT(D200,2)=\"Dz\",B200=\"B\",C200=\"b\"),0,\n(VLOOKUP(D200,Equipment[],Equipment!$N$2))*((Y200)^(VLOOKUP(D200,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",\nIF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),VLOOKUP(D200,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Dz\",IF(OR(C200=\"a\",C200=\"d\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D201,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(AND(OR(C201=\"a\",C201=\"f\",C201=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B201=\"B\",LEFT(J201,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"A-\",C201,\"-\",J201),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B201=\"B\",LEFT(J201,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"A-\",C201,\"-\",J201),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B201=\"B\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B201=\"B\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"A-\",C201,\"-\",J201),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J201,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q201/60*L201,\nIF(OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Ex\"), S201*L201,\nIF(O201>0,(M201/O201),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N201/P201),0)\n)))","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\"), VLOOKUP(A201,Quantities[], Quantities!$X$2),\nIF(C201=\"f\", VLOOKUP(A201,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"), VLOOKUP(A201,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",\nIF(AND(LEFT(D201,2)=\"Dz\",B201=\"B\",C201=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y201>0,\nIF(LEFT(D201,2)=\"Dz\",\nIF(AND(LEFT(D201,2)=\"Dz\",B201=\"B\",C201=\"b\"),0,\n(VLOOKUP(D201,Equipment[],Equipment!$N$2))*((Y201)^(VLOOKUP(D201,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",\nIF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),VLOOKUP(D201,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Dz\",IF(OR(C201=\"a\",C201=\"d\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D202,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(AND(OR(C202=\"a\",C202=\"f\",C202=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B202=\"B\",LEFT(J202,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"A-\",C202,\"-\",J202),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B202=\"B\",LEFT(J202,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"A-\",C202,\"-\",J202),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B202=\"B\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B202=\"B\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"A-\",C202,\"-\",J202),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J202,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q202/60*L202,\nIF(OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Ex\"), S202*L202,\nIF(O202>0,(M202/O202),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N202/P202),0)\n)))","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\"), VLOOKUP(A202,Quantities[], Quantities!$X$2),\nIF(C202=\"f\", VLOOKUP(A202,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"), VLOOKUP(A202,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",\nIF(AND(LEFT(D202,2)=\"Dz\",B202=\"B\",C202=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y202>0,\nIF(LEFT(D202,2)=\"Dz\",\nIF(AND(LEFT(D202,2)=\"Dz\",B202=\"B\",C202=\"b\"),0,\n(VLOOKUP(D202,Equipment[],Equipment!$N$2))*((Y202)^(VLOOKUP(D202,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",\nIF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),VLOOKUP(D202,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Dz\",IF(OR(C202=\"a\",C202=\"d\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D203,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(AND(OR(C203=\"a\",C203=\"f\",C203=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B203=\"B\",LEFT(J203,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"A-\",C203,\"-\",J203),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B203=\"B\",LEFT(J203,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"A-\",C203,\"-\",J203),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B203=\"B\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B203=\"B\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"A-\",C203,\"-\",J203),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J203,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q203/60*L203,\nIF(OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Ex\"), S203*L203,\nIF(O203>0,(M203/O203),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N203/P203),0)\n)))","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\"), VLOOKUP(A203,Quantities[], Quantities!$X$2),\nIF(C203=\"f\", VLOOKUP(A203,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"), VLOOKUP(A203,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",\nIF(AND(LEFT(D203,2)=\"Dz\",B203=\"B\",C203=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y203>0,\nIF(LEFT(D203,2)=\"Dz\",\nIF(AND(LEFT(D203,2)=\"Dz\",B203=\"B\",C203=\"b\"),0,\n(VLOOKUP(D203,Equipment[],Equipment!$N$2))*((Y203)^(VLOOKUP(D203,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",\nIF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),VLOOKUP(D203,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Dz\",IF(OR(C203=\"a\",C203=\"d\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D204,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(AND(OR(C204=\"a\",C204=\"f\",C204=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B204=\"B\",LEFT(J204,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"A-\",C204,\"-\",J204),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B204=\"B\",LEFT(J204,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"A-\",C204,\"-\",J204),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B204=\"B\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B204=\"B\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"A-\",C204,\"-\",J204),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J204,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q204/60*L204,\nIF(OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Ex\"), S204*L204,\nIF(O204>0,(M204/O204),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N204/P204),0)\n)))","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\"), VLOOKUP(A204,Quantities[], Quantities!$X$2),\nIF(C204=\"f\", VLOOKUP(A204,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"), VLOOKUP(A204,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",\nIF(AND(LEFT(D204,2)=\"Dz\",B204=\"B\",C204=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y204>0,\nIF(LEFT(D204,2)=\"Dz\",\nIF(AND(LEFT(D204,2)=\"Dz\",B204=\"B\",C204=\"b\"),0,\n(VLOOKUP(D204,Equipment[],Equipment!$N$2))*((Y204)^(VLOOKUP(D204,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",\nIF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),VLOOKUP(D204,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Dz\",IF(OR(C204=\"a\",C204=\"d\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D205,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(AND(OR(C205=\"a\",C205=\"f\",C205=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B205=\"B\",LEFT(J205,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"A-\",C205,\"-\",J205),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B205=\"B\",LEFT(J205,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"A-\",C205,\"-\",J205),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B205=\"B\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B205=\"B\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"A-\",C205,\"-\",J205),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J205,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q205/60*L205,\nIF(OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Ex\"), S205*L205,\nIF(O205>0,(M205/O205),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N205/P205),0)\n)))","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\"), VLOOKUP(A205,Quantities[], Quantities!$X$2),\nIF(C205=\"f\", VLOOKUP(A205,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"), VLOOKUP(A205,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",\nIF(AND(LEFT(D205,2)=\"Dz\",B205=\"B\",C205=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y205>0,\nIF(LEFT(D205,2)=\"Dz\",\nIF(AND(LEFT(D205,2)=\"Dz\",B205=\"B\",C205=\"b\"),0,\n(VLOOKUP(D205,Equipment[],Equipment!$N$2))*((Y205)^(VLOOKUP(D205,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",\nIF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),VLOOKUP(D205,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Dz\",IF(OR(C205=\"a\",C205=\"d\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D206,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(AND(OR(C206=\"a\",C206=\"f\",C206=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B206=\"B\",LEFT(J206,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"A-\",C206,\"-\",J206),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B206=\"B\",LEFT(J206,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"A-\",C206,\"-\",J206),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B206=\"B\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B206=\"B\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"A-\",C206,\"-\",J206),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J206,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q206/60*L206,\nIF(OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Ex\"), S206*L206,\nIF(O206>0,(M206/O206),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N206/P206),0)\n)))","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\"), VLOOKUP(A206,Quantities[], Quantities!$X$2),\nIF(C206=\"f\", VLOOKUP(A206,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"), VLOOKUP(A206,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",\nIF(AND(LEFT(D206,2)=\"Dz\",B206=\"B\",C206=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y206>0,\nIF(LEFT(D206,2)=\"Dz\",\nIF(AND(LEFT(D206,2)=\"Dz\",B206=\"B\",C206=\"b\"),0,\n(VLOOKUP(D206,Equipment[],Equipment!$N$2))*((Y206)^(VLOOKUP(D206,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",\nIF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),VLOOKUP(D206,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Dz\",IF(OR(C206=\"a\",C206=\"d\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(AND(B207=\"B\",LEFT(D207,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B207=\"B\",LEFT(D207,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D207,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(AND(OR(C207=\"a\",C207=\"f\",C207=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B207=\"B\",LEFT(J207,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",J207),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B207=\"B\",LEFT(J207,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",J207),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B207=\"B\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B207=\"B\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"A-\",C207,\"-\",J207),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J207,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q207/60*L207,\nIF(OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Ex\"), S207*L207,\nIF(O207>0,(M207/O207),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N207/P207),0)\n)))","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\"), VLOOKUP(A207,Quantities[], Quantities!$X$2),\nIF(C207=\"f\", VLOOKUP(A207,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"), VLOOKUP(A207,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",\nIF(AND(LEFT(D207,2)=\"Dz\",B207=\"B\",C207=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y207>0,\nIF(LEFT(D207,2)=\"Dz\",\nIF(AND(LEFT(D207,2)=\"Dz\",B207=\"B\",C207=\"b\"),0,\n(VLOOKUP(D207,Equipment[],Equipment!$N$2))*((Y207)^(VLOOKUP(D207,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",\nIF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),VLOOKUP(D207,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Dz\",IF(OR(C207=\"a\",C207=\"d\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D208,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(AND(OR(C208=\"a\",C208=\"f\",C208=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B208=\"B\",LEFT(J208,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"A-\",C208,\"-\",J208),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B208=\"B\",LEFT(J208,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"A-\",C208,\"-\",J208),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B208=\"B\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B208=\"B\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"A-\",C208,\"-\",J208),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J208,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q208/60*L208,\nIF(OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Ex\"), S208*L208,\nIF(O208>0,(M208/O208),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N208/P208),0)\n)))","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\"), VLOOKUP(A208,Quantities[], Quantities!$X$2),\nIF(C208=\"f\", VLOOKUP(A208,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"), VLOOKUP(A208,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",\nIF(AND(LEFT(D208,2)=\"Dz\",B208=\"B\",C208=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y208>0,\nIF(LEFT(D208,2)=\"Dz\",\nIF(AND(LEFT(D208,2)=\"Dz\",B208=\"B\",C208=\"b\"),0,\n(VLOOKUP(D208,Equipment[],Equipment!$N$2))*((Y208)^(VLOOKUP(D208,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",\nIF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),VLOOKUP(D208,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Dz\",IF(OR(C208=\"a\",C208=\"d\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D209,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(AND(OR(C209=\"a\",C209=\"f\",C209=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B209=\"B\",LEFT(J209,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",J209),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B209=\"B\",LEFT(J209,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",J209),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B209=\"B\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B209=\"B\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"A-\",C209,\"-\",J209),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J209,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q209/60*L209,\nIF(OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Ex\"), S209*L209,\nIF(O209>0,(M209/O209),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N209/P209),0)\n)))","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\"), VLOOKUP(A209,Quantities[], Quantities!$X$2),\nIF(C209=\"f\", VLOOKUP(A209,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"), VLOOKUP(A209,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",\nIF(AND(LEFT(D209,2)=\"Dz\",B209=\"B\",C209=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y209>0,\nIF(LEFT(D209,2)=\"Dz\",\nIF(AND(LEFT(D209,2)=\"Dz\",B209=\"B\",C209=\"b\"),0,\n(VLOOKUP(D209,Equipment[],Equipment!$N$2))*((Y209)^(VLOOKUP(D209,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",\nIF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),VLOOKUP(D209,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Dz\",IF(OR(C209=\"a\",C209=\"d\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D210,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(AND(OR(C210=\"a\",C210=\"f\",C210=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B210=\"B\",LEFT(J210,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"A-\",C210,\"-\",J210),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B210=\"B\",LEFT(J210,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"A-\",C210,\"-\",J210),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B210=\"B\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B210=\"B\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"A-\",C210,\"-\",J210),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J210,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q210/60*L210,\nIF(OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Ex\"), S210*L210,\nIF(O210>0,(M210/O210),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N210/P210),0)\n)))","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\"), VLOOKUP(A210,Quantities[], Quantities!$X$2),\nIF(C210=\"f\", VLOOKUP(A210,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"), VLOOKUP(A210,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",\nIF(AND(LEFT(D210,2)=\"Dz\",B210=\"B\",C210=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y210>0,\nIF(LEFT(D210,2)=\"Dz\",\nIF(AND(LEFT(D210,2)=\"Dz\",B210=\"B\",C210=\"b\"),0,\n(VLOOKUP(D210,Equipment[],Equipment!$N$2))*((Y210)^(VLOOKUP(D210,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",\nIF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),VLOOKUP(D210,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Dz\",IF(OR(C210=\"a\",C210=\"d\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D211,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(AND(OR(C211=\"a\",C211=\"f\",C211=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B211=\"B\",LEFT(J211,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"A-\",C211,\"-\",J211),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B211=\"B\",LEFT(J211,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"A-\",C211,\"-\",J211),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B211=\"B\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B211=\"B\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"A-\",C211,\"-\",J211),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J211,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q211/60*L211,\nIF(OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Ex\"), S211*L211,\nIF(O211>0,(M211/O211),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N211/P211),0)\n)))","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\"), VLOOKUP(A211,Quantities[], Quantities!$X$2),\nIF(C211=\"f\", VLOOKUP(A211,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"), VLOOKUP(A211,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",\nIF(AND(LEFT(D211,2)=\"Dz\",B211=\"B\",C211=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y211>0,\nIF(LEFT(D211,2)=\"Dz\",\nIF(AND(LEFT(D211,2)=\"Dz\",B211=\"B\",C211=\"b\"),0,\n(VLOOKUP(D211,Equipment[],Equipment!$N$2))*((Y211)^(VLOOKUP(D211,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",\nIF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),VLOOKUP(D211,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Dz\",IF(OR(C211=\"a\",C211=\"d\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D212,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(AND(OR(C212=\"a\",C212=\"f\",C212=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B212=\"B\",LEFT(J212,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"A-\",C212,\"-\",J212),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B212=\"B\",LEFT(J212,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"A-\",C212,\"-\",J212),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B212=\"B\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B212=\"B\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"A-\",C212,\"-\",J212),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J212,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q212/60*L212,\nIF(OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Ex\"), S212*L212,\nIF(O212>0,(M212/O212),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N212/P212),0)\n)))","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\"), VLOOKUP(A212,Quantities[], Quantities!$X$2),\nIF(C212=\"f\", VLOOKUP(A212,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"), VLOOKUP(A212,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",\nIF(AND(LEFT(D212,2)=\"Dz\",B212=\"B\",C212=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y212>0,\nIF(LEFT(D212,2)=\"Dz\",\nIF(AND(LEFT(D212,2)=\"Dz\",B212=\"B\",C212=\"b\"),0,\n(VLOOKUP(D212,Equipment[],Equipment!$N$2))*((Y212)^(VLOOKUP(D212,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",\nIF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),VLOOKUP(D212,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Dz\",IF(OR(C212=\"a\",C212=\"d\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D213,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(AND(OR(C213=\"a\",C213=\"f\",C213=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B213=\"B\",LEFT(J213,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",J213),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B213=\"B\",LEFT(J213,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",J213),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B213=\"B\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B213=\"B\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",J213),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J213,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q213/60*L213,\nIF(OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Ex\"), S213*L213,\nIF(O213>0,(M213/O213),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N213/P213),0)\n)))","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\"), VLOOKUP(A213,Quantities[], Quantities!$X$2),\nIF(C213=\"f\", VLOOKUP(A213,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"), VLOOKUP(A213,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",\nIF(AND(LEFT(D213,2)=\"Dz\",B213=\"B\",C213=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y213>0,\nIF(LEFT(D213,2)=\"Dz\",\nIF(AND(LEFT(D213,2)=\"Dz\",B213=\"B\",C213=\"b\"),0,\n(VLOOKUP(D213,Equipment[],Equipment!$N$2))*((Y213)^(VLOOKUP(D213,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",\nIF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),VLOOKUP(D213,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Dz\",IF(OR(C213=\"a\",C213=\"d\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D214,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(AND(OR(C214=\"a\",C214=\"f\",C214=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B214=\"B\",LEFT(J214,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"A-\",C214,\"-\",J214),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B214=\"B\",LEFT(J214,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"A-\",C214,\"-\",J214),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B214=\"B\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B214=\"B\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"A-\",C214,\"-\",J214),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J214,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q214/60*L214,\nIF(OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Ex\"), S214*L214,\nIF(O214>0,(M214/O214),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N214/P214),0)\n)))","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\"), VLOOKUP(A214,Quantities[], Quantities!$X$2),\nIF(C214=\"f\", VLOOKUP(A214,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"), VLOOKUP(A214,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",\nIF(AND(LEFT(D214,2)=\"Dz\",B214=\"B\",C214=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y214>0,\nIF(LEFT(D214,2)=\"Dz\",\nIF(AND(LEFT(D214,2)=\"Dz\",B214=\"B\",C214=\"b\"),0,\n(VLOOKUP(D214,Equipment[],Equipment!$N$2))*((Y214)^(VLOOKUP(D214,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",\nIF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),VLOOKUP(D214,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Dz\",IF(OR(C214=\"a\",C214=\"d\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D215,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(AND(OR(C215=\"a\",C215=\"f\",C215=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B215=\"B\",LEFT(J215,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"A-\",C215,\"-\",J215),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B215=\"B\",LEFT(J215,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"A-\",C215,\"-\",J215),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B215=\"B\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B215=\"B\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"A-\",C215,\"-\",J215),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J215,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q215/60*L215,\nIF(OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Ex\"), S215*L215,\nIF(O215>0,(M215/O215),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N215/P215),0)\n)))","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\"), VLOOKUP(A215,Quantities[], Quantities!$X$2),\nIF(C215=\"f\", VLOOKUP(A215,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"), VLOOKUP(A215,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",\nIF(AND(LEFT(D215,2)=\"Dz\",B215=\"B\",C215=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y215>0,\nIF(LEFT(D215,2)=\"Dz\",\nIF(AND(LEFT(D215,2)=\"Dz\",B215=\"B\",C215=\"b\"),0,\n(VLOOKUP(D215,Equipment[],Equipment!$N$2))*((Y215)^(VLOOKUP(D215,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",\nIF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),VLOOKUP(D215,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Dz\",IF(OR(C215=\"a\",C215=\"d\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D216,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(AND(OR(C216=\"a\",C216=\"f\",C216=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B216=\"B\",LEFT(J216,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"A-\",C216,\"-\",J216),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B216=\"B\",LEFT(J216,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"A-\",C216,\"-\",J216),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B216=\"B\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B216=\"B\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"A-\",C216,\"-\",J216),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J216,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q216/60*L216,\nIF(OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Ex\"), S216*L216,\nIF(O216>0,(M216/O216),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N216/P216),0)\n)))","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\"), VLOOKUP(A216,Quantities[], Quantities!$X$2),\nIF(C216=\"f\", VLOOKUP(A216,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"), VLOOKUP(A216,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",\nIF(AND(LEFT(D216,2)=\"Dz\",B216=\"B\",C216=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y216>0,\nIF(LEFT(D216,2)=\"Dz\",\nIF(AND(LEFT(D216,2)=\"Dz\",B216=\"B\",C216=\"b\"),0,\n(VLOOKUP(D216,Equipment[],Equipment!$N$2))*((Y216)^(VLOOKUP(D216,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",\nIF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),VLOOKUP(D216,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Dz\",IF(OR(C216=\"a\",C216=\"d\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D217,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(AND(OR(C217=\"a\",C217=\"f\",C217=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B217=\"B\",LEFT(J217,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"A-\",C217,\"-\",J217),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B217=\"B\",LEFT(J217,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"A-\",C217,\"-\",J217),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B217=\"B\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B217=\"B\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"A-\",C217,\"-\",J217),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J217,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q217/60*L217,\nIF(OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Ex\"), S217*L217,\nIF(O217>0,(M217/O217),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N217/P217),0)\n)))","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\"), VLOOKUP(A217,Quantities[], Quantities!$X$2),\nIF(C217=\"f\", VLOOKUP(A217,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"), VLOOKUP(A217,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",\nIF(AND(LEFT(D217,2)=\"Dz\",B217=\"B\",C217=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y217>0,\nIF(LEFT(D217,2)=\"Dz\",\nIF(AND(LEFT(D217,2)=\"Dz\",B217=\"B\",C217=\"b\"),0,\n(VLOOKUP(D217,Equipment[],Equipment!$N$2))*((Y217)^(VLOOKUP(D217,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",\nIF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),VLOOKUP(D217,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Dz\",IF(OR(C217=\"a\",C217=\"d\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D218,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(AND(OR(C218=\"a\",C218=\"f\",C218=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B218=\"B\",LEFT(J218,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"A-\",C218,\"-\",J218),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B218=\"B\",LEFT(J218,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"A-\",C218,\"-\",J218),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B218=\"B\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B218=\"B\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"A-\",C218,\"-\",J218),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J218,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q218/60*L218,\nIF(OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Ex\"), S218*L218,\nIF(O218>0,(M218/O218),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N218/P218),0)\n)))","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\"), VLOOKUP(A218,Quantities[], Quantities!$X$2),\nIF(C218=\"f\", VLOOKUP(A218,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"), VLOOKUP(A218,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",\nIF(AND(LEFT(D218,2)=\"Dz\",B218=\"B\",C218=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y218>0,\nIF(LEFT(D218,2)=\"Dz\",\nIF(AND(LEFT(D218,2)=\"Dz\",B218=\"B\",C218=\"b\"),0,\n(VLOOKUP(D218,Equipment[],Equipment!$N$2))*((Y218)^(VLOOKUP(D218,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",\nIF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),VLOOKUP(D218,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Dz\",IF(OR(C218=\"a\",C218=\"d\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D219,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(AND(OR(C219=\"a\",C219=\"f\",C219=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B219=\"B\",LEFT(J219,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"A-\",C219,\"-\",J219),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B219=\"B\",LEFT(J219,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"A-\",C219,\"-\",J219),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B219=\"B\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B219=\"B\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"A-\",C219,\"-\",J219),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J219,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q219/60*L219,\nIF(OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Ex\"), S219*L219,\nIF(O219>0,(M219/O219),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N219/P219),0)\n)))","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\"), VLOOKUP(A219,Quantities[], Quantities!$X$2),\nIF(C219=\"f\", VLOOKUP(A219,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"), VLOOKUP(A219,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",\nIF(AND(LEFT(D219,2)=\"Dz\",B219=\"B\",C219=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y219>0,\nIF(LEFT(D219,2)=\"Dz\",\nIF(AND(LEFT(D219,2)=\"Dz\",B219=\"B\",C219=\"b\"),0,\n(VLOOKUP(D219,Equipment[],Equipment!$N$2))*((Y219)^(VLOOKUP(D219,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",\nIF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),VLOOKUP(D219,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Dz\",IF(OR(C219=\"a\",C219=\"d\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D220,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(AND(OR(C220=\"a\",C220=\"f\",C220=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B220=\"B\",LEFT(J220,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"A-\",C220,\"-\",J220),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B220=\"B\",LEFT(J220,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"A-\",C220,\"-\",J220),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B220=\"B\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B220=\"B\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"A-\",C220,\"-\",J220),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J220,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q220/60*L220,\nIF(OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Ex\"), S220*L220,\nIF(O220>0,(M220/O220),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N220/P220),0)\n)))","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\"), VLOOKUP(A220,Quantities[], Quantities!$X$2),\nIF(C220=\"f\", VLOOKUP(A220,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"), VLOOKUP(A220,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",\nIF(AND(LEFT(D220,2)=\"Dz\",B220=\"B\",C220=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y220>0,\nIF(LEFT(D220,2)=\"Dz\",\nIF(AND(LEFT(D220,2)=\"Dz\",B220=\"B\",C220=\"b\"),0,\n(VLOOKUP(D220,Equipment[],Equipment!$N$2))*((Y220)^(VLOOKUP(D220,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",\nIF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),VLOOKUP(D220,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Dz\",IF(OR(C220=\"a\",C220=\"d\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D221,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(AND(OR(C221=\"a\",C221=\"f\",C221=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B221=\"B\",LEFT(J221,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"A-\",C221,\"-\",J221),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B221=\"B\",LEFT(J221,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"A-\",C221,\"-\",J221),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B221=\"B\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B221=\"B\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"A-\",C221,\"-\",J221),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J221,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q221/60*L221,\nIF(OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Ex\"), S221*L221,\nIF(O221>0,(M221/O221),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N221/P221),0)\n)))","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\"), VLOOKUP(A221,Quantities[], Quantities!$X$2),\nIF(C221=\"f\", VLOOKUP(A221,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"), VLOOKUP(A221,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",\nIF(AND(LEFT(D221,2)=\"Dz\",B221=\"B\",C221=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y221>0,\nIF(LEFT(D221,2)=\"Dz\",\nIF(AND(LEFT(D221,2)=\"Dz\",B221=\"B\",C221=\"b\"),0,\n(VLOOKUP(D221,Equipment[],Equipment!$N$2))*((Y221)^(VLOOKUP(D221,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",\nIF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),VLOOKUP(D221,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Dz\",IF(OR(C221=\"a\",C221=\"d\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D222,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\n(Z222*AC222*U222*(AD222/60)*V222*(2300/W222)*X222*AE222*AF222*AG222),\n0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(AND(OR(C222=\"a\",C222=\"f\",C222=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B222=\"B\",LEFT(J222,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"A-\",C222,\"-\",J222),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B222=\"B\",LEFT(J222,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"A-\",C222,\"-\",J222),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B222=\"B\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B222=\"B\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"A-\",C222,\"-\",J222),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J222,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q222/60*L222,\nIF(OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Ex\"), S222*L222,\nIF(O222>0,(M222/O222),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N222/P222),0)\n)))","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\"), VLOOKUP(A222,Quantities[], Quantities!$X$2),\nIF(C222=\"f\", VLOOKUP(A222,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"), VLOOKUP(A222,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",\nIF(AND(LEFT(D222,2)=\"Dz\",B222=\"B\",C222=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y222>0,\nIF(LEFT(D222,2)=\"Dz\",\nIF(AND(LEFT(D222,2)=\"Dz\",B222=\"B\",C222=\"b\"),0,\n(VLOOKUP(D222,Equipment[],Equipment!$N$2))*((Y222)^(VLOOKUP(D222,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",\nIF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),VLOOKUP(D222,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Dz\",IF(OR(C222=\"a\",C222=\"d\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D223,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(AND(OR(C223=\"a\",C223=\"f\",C223=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B223=\"B\",LEFT(J223,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"A-\",C223,\"-\",J223),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B223=\"B\",LEFT(J223,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"A-\",C223,\"-\",J223),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B223=\"B\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B223=\"B\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"A-\",C223,\"-\",J223),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J223,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q223/60*L223,\nIF(OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Ex\"), S223*L223,\nIF(O223>0,(M223/O223),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N223/P223),0)\n)))","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\"), VLOOKUP(A223,Quantities[], Quantities!$X$2),\nIF(C223=\"f\", VLOOKUP(A223,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"), VLOOKUP(A223,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",\nIF(AND(LEFT(D223,2)=\"Dz\",B223=\"B\",C223=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y223>0,\nIF(LEFT(D223,2)=\"Dz\",\nIF(AND(LEFT(D223,2)=\"Dz\",B223=\"B\",C223=\"b\"),0,\n(VLOOKUP(D223,Equipment[],Equipment!$N$2))*((Y223)^(VLOOKUP(D223,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",\nIF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),VLOOKUP(D223,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Dz\",IF(OR(C223=\"a\",C223=\"d\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D224,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(AND(OR(C224=\"a\",C224=\"f\",C224=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B224=\"B\",LEFT(J224,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"A-\",C224,\"-\",J224),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B224=\"B\",LEFT(J224,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"A-\",C224,\"-\",J224),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B224=\"B\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B224=\"B\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"A-\",C224,\"-\",J224),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J224,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q224/60*L224,\nIF(OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Ex\"), S224*L224,\nIF(O224>0,(M224/O224),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N224/P224),0)\n)))","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\"), VLOOKUP(A224,Quantities[], Quantities!$X$2),\nIF(C224=\"f\", VLOOKUP(A224,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"), VLOOKUP(A224,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",\nIF(AND(LEFT(D224,2)=\"Dz\",B224=\"B\",C224=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y224>0,\nIF(LEFT(D224,2)=\"Dz\",\nIF(AND(LEFT(D224,2)=\"Dz\",B224=\"B\",C224=\"b\"),0,\n(VLOOKUP(D224,Equipment[],Equipment!$N$2))*((Y224)^(VLOOKUP(D224,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",\nIF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),VLOOKUP(D224,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Dz\",IF(OR(C224=\"a\",C224=\"d\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D225,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(AND(OR(C225=\"a\",C225=\"f\",C225=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B225=\"B\",LEFT(J225,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"A-\",C225,\"-\",J225),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B225=\"B\",LEFT(J225,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"A-\",C225,\"-\",J225),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B225=\"B\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B225=\"B\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"A-\",C225,\"-\",J225),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J225,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q225/60*L225,\nIF(OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Ex\"), S225*L225,\nIF(O225>0,(M225/O225),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N225/P225),0)\n)))","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\"), VLOOKUP(A225,Quantities[], Quantities!$X$2),\nIF(C225=\"f\", VLOOKUP(A225,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"), VLOOKUP(A225,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",\nIF(AND(LEFT(D225,2)=\"Dz\",B225=\"B\",C225=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y225>0,\nIF(LEFT(D225,2)=\"Dz\",\nIF(AND(LEFT(D225,2)=\"Dz\",B225=\"B\",C225=\"b\"),0,\n(VLOOKUP(D225,Equipment[],Equipment!$N$2))*((Y225)^(VLOOKUP(D225,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",\nIF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),VLOOKUP(D225,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Dz\",IF(OR(C225=\"a\",C225=\"d\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D226,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(AND(OR(C226=\"a\",C226=\"f\",C226=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B226=\"B\",LEFT(J226,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"A-\",C226,\"-\",J226),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B226=\"B\",LEFT(J226,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"A-\",C226,\"-\",J226),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B226=\"B\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B226=\"B\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"A-\",C226,\"-\",J226),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J226,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q226/60*L226,\nIF(OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Ex\"), S226*L226,\nIF(O226>0,(M226/O226),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N226/P226),0)\n)))","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\"), VLOOKUP(A226,Quantities[], Quantities!$X$2),\nIF(C226=\"f\", VLOOKUP(A226,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"), VLOOKUP(A226,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",\nIF(AND(LEFT(D226,2)=\"Dz\",B226=\"B\",C226=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y226>0,\nIF(LEFT(D226,2)=\"Dz\",\nIF(AND(LEFT(D226,2)=\"Dz\",B226=\"B\",C226=\"b\"),0,\n(VLOOKUP(D226,Equipment[],Equipment!$N$2))*((Y226)^(VLOOKUP(D226,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",\nIF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),VLOOKUP(D226,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Dz\",IF(OR(C226=\"a\",C226=\"d\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D227,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(AND(OR(C227=\"a\",C227=\"f\",C227=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B227=\"B\",LEFT(J227,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"A-\",C227,\"-\",J227),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B227=\"B\",LEFT(J227,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"A-\",C227,\"-\",J227),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B227=\"B\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B227=\"B\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"A-\",C227,\"-\",J227),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J227,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q227/60*L227,\nIF(OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Ex\"), S227*L227,\nIF(O227>0,(M227/O227),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N227/P227),0)\n)))","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\"), VLOOKUP(A227,Quantities[], Quantities!$X$2),\nIF(C227=\"f\", VLOOKUP(A227,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"), VLOOKUP(A227,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",\nIF(AND(LEFT(D227,2)=\"Dz\",B227=\"B\",C227=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y227>0,\nIF(LEFT(D227,2)=\"Dz\",\nIF(AND(LEFT(D227,2)=\"Dz\",B227=\"B\",C227=\"b\"),0,\n(VLOOKUP(D227,Equipment[],Equipment!$N$2))*((Y227)^(VLOOKUP(D227,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",\nIF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),VLOOKUP(D227,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Dz\",IF(OR(C227=\"a\",C227=\"d\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D228,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(AND(OR(C228=\"a\",C228=\"f\",C228=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B228=\"B\",LEFT(J228,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"A-\",C228,\"-\",J228),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B228=\"B\",LEFT(J228,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"A-\",C228,\"-\",J228),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B228=\"B\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B228=\"B\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"A-\",C228,\"-\",J228),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J228,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q228/60*L228,\nIF(OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Ex\"), S228*L228,\nIF(O228>0,(M228/O228),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N228/P228),0)\n)))","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\"), VLOOKUP(A228,Quantities[], Quantities!$X$2),\nIF(C228=\"f\", VLOOKUP(A228,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"), VLOOKUP(A228,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",\nIF(AND(LEFT(D228,2)=\"Dz\",B228=\"B\",C228=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y228>0,\nIF(LEFT(D228,2)=\"Dz\",\nIF(AND(LEFT(D228,2)=\"Dz\",B228=\"B\",C228=\"b\"),0,\n(VLOOKUP(D228,Equipment[],Equipment!$N$2))*((Y228)^(VLOOKUP(D228,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",\nIF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),VLOOKUP(D228,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Dz\",IF(OR(C228=\"a\",C228=\"d\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D229,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(AND(OR(C229=\"a\",C229=\"f\",C229=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B229=\"B\",LEFT(J229,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"A-\",C229,\"-\",J229),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B229=\"B\",LEFT(J229,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"A-\",C229,\"-\",J229),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B229=\"B\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B229=\"B\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"A-\",C229,\"-\",J229),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J229,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q229/60*L229,\nIF(OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Ex\"), S229*L229,\nIF(O229>0,(M229/O229),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N229/P229),0)\n)))","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\"), VLOOKUP(A229,Quantities[], Quantities!$X$2),\nIF(C229=\"f\", VLOOKUP(A229,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"), VLOOKUP(A229,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",\nIF(AND(LEFT(D229,2)=\"Dz\",B229=\"B\",C229=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y229>0,\nIF(LEFT(D229,2)=\"Dz\",\nIF(AND(LEFT(D229,2)=\"Dz\",B229=\"B\",C229=\"b\"),0,\n(VLOOKUP(D229,Equipment[],Equipment!$N$2))*((Y229)^(VLOOKUP(D229,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",\nIF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),VLOOKUP(D229,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Dz\",IF(OR(C229=\"a\",C229=\"d\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D230,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(AND(OR(C230=\"a\",C230=\"f\",C230=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B230=\"B\",LEFT(J230,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"A-\",C230,\"-\",J230),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B230=\"B\",LEFT(J230,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"A-\",C230,\"-\",J230),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B230=\"B\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B230=\"B\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"A-\",C230,\"-\",J230),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J230,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q230/60*L230,\nIF(OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Ex\"), S230*L230,\nIF(O230>0,(M230/O230),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N230/P230),0)\n)))","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\"), VLOOKUP(A230,Quantities[], Quantities!$X$2),\nIF(C230=\"f\", VLOOKUP(A230,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"), VLOOKUP(A230,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",\nIF(AND(LEFT(D230,2)=\"Dz\",B230=\"B\",C230=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y230>0,\nIF(LEFT(D230,2)=\"Dz\",\nIF(AND(LEFT(D230,2)=\"Dz\",B230=\"B\",C230=\"b\"),0,\n(VLOOKUP(D230,Equipment[],Equipment!$N$2))*((Y230)^(VLOOKUP(D230,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",\nIF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),VLOOKUP(D230,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Dz\",IF(OR(C230=\"a\",C230=\"d\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D231,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(AND(OR(C231=\"a\",C231=\"f\",C231=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B231=\"B\",LEFT(J231,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"A-\",C231,\"-\",J231),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B231=\"B\",LEFT(J231,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"A-\",C231,\"-\",J231),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B231=\"B\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B231=\"B\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"A-\",C231,\"-\",J231),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J231,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q231/60*L231,\nIF(OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Ex\"), S231*L231,\nIF(O231>0,(M231/O231),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N231/P231),0)\n)))","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\"), VLOOKUP(A231,Quantities[], Quantities!$X$2),\nIF(C231=\"f\", VLOOKUP(A231,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"), VLOOKUP(A231,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",\nIF(AND(LEFT(D231,2)=\"Dz\",B231=\"B\",C231=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y231>0,\nIF(LEFT(D231,2)=\"Dz\",\nIF(AND(LEFT(D231,2)=\"Dz\",B231=\"B\",C231=\"b\"),0,\n(VLOOKUP(D231,Equipment[],Equipment!$N$2))*((Y231)^(VLOOKUP(D231,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",\nIF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),VLOOKUP(D231,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Dz\",IF(OR(C231=\"a\",C231=\"d\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D232,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(AND(OR(C232=\"a\",C232=\"f\",C232=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B232=\"B\",LEFT(J232,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"A-\",C232,\"-\",J232),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B232=\"B\",LEFT(J232,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"A-\",C232,\"-\",J232),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B232=\"B\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B232=\"B\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"A-\",C232,\"-\",J232),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J232,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q232/60*L232,\nIF(OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Ex\"), S232*L232,\nIF(O232>0,(M232/O232),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N232/P232),0)\n)))","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\"), VLOOKUP(A232,Quantities[], Quantities!$X$2),\nIF(C232=\"f\", VLOOKUP(A232,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"), VLOOKUP(A232,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",\nIF(AND(LEFT(D232,2)=\"Dz\",B232=\"B\",C232=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y232>0,\nIF(LEFT(D232,2)=\"Dz\",\nIF(AND(LEFT(D232,2)=\"Dz\",B232=\"B\",C232=\"b\"),0,\n(VLOOKUP(D232,Equipment[],Equipment!$N$2))*((Y232)^(VLOOKUP(D232,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",\nIF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),VLOOKUP(D232,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Dz\",IF(OR(C232=\"a\",C232=\"d\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D233,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(AND(OR(C233=\"a\",C233=\"f\",C233=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B233=\"B\",LEFT(J233,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"A-\",C233,\"-\",J233),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B233=\"B\",LEFT(J233,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"A-\",C233,\"-\",J233),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B233=\"B\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B233=\"B\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"A-\",C233,\"-\",J233),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J233,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q233/60*L233,\nIF(OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Ex\"), S233*L233,\nIF(O233>0,(M233/O233),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N233/P233),0)\n)))","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\"), VLOOKUP(A233,Quantities[], Quantities!$X$2),\nIF(C233=\"f\", VLOOKUP(A233,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"), VLOOKUP(A233,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",\nIF(AND(LEFT(D233,2)=\"Dz\",B233=\"B\",C233=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y233>0,\nIF(LEFT(D233,2)=\"Dz\",\nIF(AND(LEFT(D233,2)=\"Dz\",B233=\"B\",C233=\"b\"),0,\n(VLOOKUP(D233,Equipment[],Equipment!$N$2))*((Y233)^(VLOOKUP(D233,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",\nIF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),VLOOKUP(D233,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Dz\",IF(OR(C233=\"a\",C233=\"d\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D234,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(AND(OR(C234=\"a\",C234=\"f\",C234=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B234=\"B\",LEFT(J234,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"A-\",C234,\"-\",J234),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B234=\"B\",LEFT(J234,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"A-\",C234,\"-\",J234),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B234=\"B\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B234=\"B\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"A-\",C234,\"-\",J234),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J234,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q234/60*L234,\nIF(OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Ex\"), S234*L234,\nIF(O234>0,(M234/O234),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N234/P234),0)\n)))","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\"), VLOOKUP(A234,Quantities[], Quantities!$X$2),\nIF(C234=\"f\", VLOOKUP(A234,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"), VLOOKUP(A234,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",\nIF(AND(LEFT(D234,2)=\"Dz\",B234=\"B\",C234=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y234>0,\nIF(LEFT(D234,2)=\"Dz\",\nIF(AND(LEFT(D234,2)=\"Dz\",B234=\"B\",C234=\"b\"),0,\n(VLOOKUP(D234,Equipment[],Equipment!$N$2))*((Y234)^(VLOOKUP(D234,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",\nIF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),VLOOKUP(D234,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Dz\",IF(OR(C234=\"a\",C234=\"d\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D235,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(AND(OR(C235=\"a\",C235=\"f\",C235=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B235=\"B\",LEFT(J235,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"A-\",C235,\"-\",J235),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B235=\"B\",LEFT(J235,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"A-\",C235,\"-\",J235),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B235=\"B\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B235=\"B\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"A-\",C235,\"-\",J235),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J235,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q235/60*L235,\nIF(OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Ex\"), S235*L235,\nIF(O235>0,(M235/O235),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N235/P235),0)\n)))","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\"), VLOOKUP(A235,Quantities[], Quantities!$X$2),\nIF(C235=\"f\", VLOOKUP(A235,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"), VLOOKUP(A235,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",\nIF(AND(LEFT(D235,2)=\"Dz\",B235=\"B\",C235=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y235>0,\nIF(LEFT(D235,2)=\"Dz\",\nIF(AND(LEFT(D235,2)=\"Dz\",B235=\"B\",C235=\"b\"),0,\n(VLOOKUP(D235,Equipment[],Equipment!$N$2))*((Y235)^(VLOOKUP(D235,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",\nIF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),VLOOKUP(D235,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Dz\",IF(OR(C235=\"a\",C235=\"d\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D236,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(AND(OR(C236=\"a\",C236=\"f\",C236=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B236=\"B\",LEFT(J236,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"A-\",C236,\"-\",J236),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B236=\"B\",LEFT(J236,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"A-\",C236,\"-\",J236),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B236=\"B\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B236=\"B\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"A-\",C236,\"-\",J236),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J236,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q236/60*L236,\nIF(OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Ex\"), S236*L236,\nIF(O236>0,(M236/O236),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N236/P236),0)\n)))","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\"), VLOOKUP(A236,Quantities[], Quantities!$X$2),\nIF(C236=\"f\", VLOOKUP(A236,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"), VLOOKUP(A236,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",\nIF(AND(LEFT(D236,2)=\"Dz\",B236=\"B\",C236=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y236>0,\nIF(LEFT(D236,2)=\"Dz\",\nIF(AND(LEFT(D236,2)=\"Dz\",B236=\"B\",C236=\"b\"),0,\n(VLOOKUP(D236,Equipment[],Equipment!$N$2))*((Y236)^(VLOOKUP(D236,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",\nIF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),VLOOKUP(D236,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Dz\",IF(OR(C236=\"a\",C236=\"d\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D237,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(AND(OR(C237=\"a\",C237=\"f\",C237=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B237=\"B\",LEFT(J237,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"A-\",C237,\"-\",J237),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B237=\"B\",LEFT(J237,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"A-\",C237,\"-\",J237),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B237=\"B\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B237=\"B\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"A-\",C237,\"-\",J237),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J237,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q237/60*L237,\nIF(OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Ex\"), S237*L237,\nIF(O237>0,(M237/O237),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N237/P237),0)\n)))","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\"), VLOOKUP(A237,Quantities[], Quantities!$X$2),\nIF(C237=\"f\", VLOOKUP(A237,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"), VLOOKUP(A237,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",\nIF(AND(LEFT(D237,2)=\"Dz\",B237=\"B\",C237=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y237>0,\nIF(LEFT(D237,2)=\"Dz\",\nIF(AND(LEFT(D237,2)=\"Dz\",B237=\"B\",C237=\"b\"),0,\n(VLOOKUP(D237,Equipment[],Equipment!$N$2))*((Y237)^(VLOOKUP(D237,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",\nIF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),VLOOKUP(D237,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Dz\",IF(OR(C237=\"a\",C237=\"d\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D238,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(AND(OR(C238=\"a\",C238=\"f\",C238=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B238=\"B\",LEFT(J238,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"A-\",C238,\"-\",J238),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B238=\"B\",LEFT(J238,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"A-\",C238,\"-\",J238),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B238=\"B\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B238=\"B\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"A-\",C238,\"-\",J238),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J238,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q238/60*L238,\nIF(OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Ex\"), S238*L238,\nIF(O238>0,(M238/O238),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N238/P238),0)\n)))","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\"), VLOOKUP(A238,Quantities[], Quantities!$X$2),\nIF(C238=\"f\", VLOOKUP(A238,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"), VLOOKUP(A238,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",\nIF(AND(LEFT(D238,2)=\"Dz\",B238=\"B\",C238=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y238>0,\nIF(LEFT(D238,2)=\"Dz\",\nIF(AND(LEFT(D238,2)=\"Dz\",B238=\"B\",C238=\"b\"),0,\n(VLOOKUP(D238,Equipment[],Equipment!$N$2))*((Y238)^(VLOOKUP(D238,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",\nIF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),VLOOKUP(D238,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Dz\",IF(OR(C238=\"a\",C238=\"d\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D239,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(AND(OR(C239=\"a\",C239=\"f\",C239=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B239=\"B\",LEFT(J239,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"A-\",C239,\"-\",J239),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B239=\"B\",LEFT(J239,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"A-\",C239,\"-\",J239),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B239=\"B\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B239=\"B\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"A-\",C239,\"-\",J239),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J239,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q239/60*L239,\nIF(OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Ex\"), S239*L239,\nIF(O239>0,(M239/O239),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N239/P239),0)\n)))","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\"), VLOOKUP(A239,Quantities[], Quantities!$X$2),\nIF(C239=\"f\", VLOOKUP(A239,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"), VLOOKUP(A239,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",\nIF(AND(LEFT(D239,2)=\"Dz\",B239=\"B\",C239=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y239>0,\nIF(LEFT(D239,2)=\"Dz\",\nIF(AND(LEFT(D239,2)=\"Dz\",B239=\"B\",C239=\"b\"),0,\n(VLOOKUP(D239,Equipment[],Equipment!$N$2))*((Y239)^(VLOOKUP(D239,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",\nIF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),VLOOKUP(D239,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Dz\",IF(OR(C239=\"a\",C239=\"d\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D240,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(AND(OR(C240=\"a\",C240=\"f\",C240=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B240=\"B\",LEFT(J240,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"A-\",C240,\"-\",J240),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B240=\"B\",LEFT(J240,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"A-\",C240,\"-\",J240),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B240=\"B\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B240=\"B\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"A-\",C240,\"-\",J240),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J240,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q240/60*L240,\nIF(OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Ex\"), S240*L240,\nIF(O240>0,(M240/O240),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N240/P240),0)\n)))","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\"), VLOOKUP(A240,Quantities[], Quantities!$X$2),\nIF(C240=\"f\", VLOOKUP(A240,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"), VLOOKUP(A240,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",\nIF(AND(LEFT(D240,2)=\"Dz\",B240=\"B\",C240=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y240>0,\nIF(LEFT(D240,2)=\"Dz\",\nIF(AND(LEFT(D240,2)=\"Dz\",B240=\"B\",C240=\"b\"),0,\n(VLOOKUP(D240,Equipment[],Equipment!$N$2))*((Y240)^(VLOOKUP(D240,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",\nIF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),VLOOKUP(D240,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Dz\",IF(OR(C240=\"a\",C240=\"d\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D241,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(AND(OR(C241=\"a\",C241=\"f\",C241=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B241=\"B\",LEFT(J241,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"A-\",C241,\"-\",J241),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B241=\"B\",LEFT(J241,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"A-\",C241,\"-\",J241),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B241=\"B\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B241=\"B\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"A-\",C241,\"-\",J241),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J241,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q241/60*L241,\nIF(OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Ex\"), S241*L241,\nIF(O241>0,(M241/O241),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N241/P241),0)\n)))","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\"), VLOOKUP(A241,Quantities[], Quantities!$X$2),\nIF(C241=\"f\", VLOOKUP(A241,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"), VLOOKUP(A241,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",\nIF(AND(LEFT(D241,2)=\"Dz\",B241=\"B\",C241=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y241>0,\nIF(LEFT(D241,2)=\"Dz\",\nIF(AND(LEFT(D241,2)=\"Dz\",B241=\"B\",C241=\"b\"),0,\n(VLOOKUP(D241,Equipment[],Equipment!$N$2))*((Y241)^(VLOOKUP(D241,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",\nIF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),VLOOKUP(D241,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Dz\",IF(OR(C241=\"a\",C241=\"d\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D242,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(AND(OR(C242=\"a\",C242=\"f\",C242=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B242=\"B\",LEFT(J242,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"A-\",C242,\"-\",J242),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B242=\"B\",LEFT(J242,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"A-\",C242,\"-\",J242),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B242=\"B\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B242=\"B\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"A-\",C242,\"-\",J242),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J242,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q242/60*L242,\nIF(OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Ex\"), S242*L242,\nIF(O242>0,(M242/O242),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N242/P242),0)\n)))","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\"), VLOOKUP(A242,Quantities[], Quantities!$X$2),\nIF(C242=\"f\", VLOOKUP(A242,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"), VLOOKUP(A242,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",\nIF(AND(LEFT(D242,2)=\"Dz\",B242=\"B\",C242=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y242>0,\nIF(LEFT(D242,2)=\"Dz\",\nIF(AND(LEFT(D242,2)=\"Dz\",B242=\"B\",C242=\"b\"),0,\n(VLOOKUP(D242,Equipment[],Equipment!$N$2))*((Y242)^(VLOOKUP(D242,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",\nIF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),VLOOKUP(D242,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Dz\",IF(OR(C242=\"a\",C242=\"d\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D243,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(AND(OR(C243=\"a\",C243=\"f\",C243=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B243=\"B\",LEFT(J243,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"A-\",C243,\"-\",J243),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B243=\"B\",LEFT(J243,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"A-\",C243,\"-\",J243),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B243=\"B\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B243=\"B\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"A-\",C243,\"-\",J243),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J243,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q243/60*L243,\nIF(OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Ex\"), S243*L243,\nIF(O243>0,(M243/O243),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N243/P243),0)\n)))","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\"), VLOOKUP(A243,Quantities[], Quantities!$X$2),\nIF(C243=\"f\", VLOOKUP(A243,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"), VLOOKUP(A243,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",\nIF(AND(LEFT(D243,2)=\"Dz\",B243=\"B\",C243=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y243>0,\nIF(LEFT(D243,2)=\"Dz\",\nIF(AND(LEFT(D243,2)=\"Dz\",B243=\"B\",C243=\"b\"),0,\n(VLOOKUP(D243,Equipment[],Equipment!$N$2))*((Y243)^(VLOOKUP(D243,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",\nIF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),VLOOKUP(D243,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Dz\",IF(OR(C243=\"a\",C243=\"d\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D244,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(AND(OR(C244=\"a\",C244=\"f\",C244=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B244=\"B\",LEFT(J244,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"A-\",C244,\"-\",J244),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B244=\"B\",LEFT(J244,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"A-\",C244,\"-\",J244),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B244=\"B\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B244=\"B\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"A-\",C244,\"-\",J244),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J244,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q244/60*L244,\nIF(OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Ex\"), S244*L244,\nIF(O244>0,(M244/O244),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N244/P244),0)\n)))","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\"), VLOOKUP(A244,Quantities[], Quantities!$X$2),\nIF(C244=\"f\", VLOOKUP(A244,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"), VLOOKUP(A244,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",\nIF(AND(LEFT(D244,2)=\"Dz\",B244=\"B\",C244=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y244>0,\nIF(LEFT(D244,2)=\"Dz\",\nIF(AND(LEFT(D244,2)=\"Dz\",B244=\"B\",C244=\"b\"),0,\n(VLOOKUP(D244,Equipment[],Equipment!$N$2))*((Y244)^(VLOOKUP(D244,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",\nIF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),VLOOKUP(D244,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Dz\",IF(OR(C244=\"a\",C244=\"d\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D245,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(AND(OR(C245=\"a\",C245=\"f\",C245=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B245=\"B\",LEFT(J245,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"A-\",C245,\"-\",J245),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B245=\"B\",LEFT(J245,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"A-\",C245,\"-\",J245),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B245=\"B\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B245=\"B\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"A-\",C245,\"-\",J245),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J245,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q245/60*L245,\nIF(OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Ex\"), S245*L245,\nIF(O245>0,(M245/O245),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N245/P245),0)\n)))","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\"), VLOOKUP(A245,Quantities[], Quantities!$X$2),\nIF(C245=\"f\", VLOOKUP(A245,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"), VLOOKUP(A245,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",\nIF(AND(LEFT(D245,2)=\"Dz\",B245=\"B\",C245=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y245>0,\nIF(LEFT(D245,2)=\"Dz\",\nIF(AND(LEFT(D245,2)=\"Dz\",B245=\"B\",C245=\"b\"),0,\n(VLOOKUP(D245,Equipment[],Equipment!$N$2))*((Y245)^(VLOOKUP(D245,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",\nIF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),VLOOKUP(D245,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Dz\",IF(OR(C245=\"a\",C245=\"d\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D246,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(AND(OR(C246=\"a\",C246=\"f\",C246=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B246=\"B\",LEFT(J246,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"A-\",C246,\"-\",J246),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B246=\"B\",LEFT(J246,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"A-\",C246,\"-\",J246),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B246=\"B\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B246=\"B\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"A-\",C246,\"-\",J246),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J246,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q246/60*L246,\nIF(OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Ex\"), S246*L246,\nIF(O246>0,(M246/O246),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N246/P246),0)\n)))","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\"), VLOOKUP(A246,Quantities[], Quantities!$X$2),\nIF(C246=\"f\", VLOOKUP(A246,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"), VLOOKUP(A246,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",\nIF(AND(LEFT(D246,2)=\"Dz\",B246=\"B\",C246=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y246>0,\nIF(LEFT(D246,2)=\"Dz\",\nIF(AND(LEFT(D246,2)=\"Dz\",B246=\"B\",C246=\"b\"),0,\n(VLOOKUP(D246,Equipment[],Equipment!$N$2))*((Y246)^(VLOOKUP(D246,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",\nIF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),VLOOKUP(D246,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Dz\",IF(OR(C246=\"a\",C246=\"d\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D247,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(AND(OR(C247=\"a\",C247=\"f\",C247=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B247=\"B\",LEFT(J247,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"A-\",C247,\"-\",J247),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B247=\"B\",LEFT(J247,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"A-\",C247,\"-\",J247),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B247=\"B\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B247=\"B\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"A-\",C247,\"-\",J247),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J247,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q247/60*L247,\nIF(OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Ex\"), S247*L247,\nIF(O247>0,(M247/O247),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N247/P247),0)\n)))","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\"), VLOOKUP(A247,Quantities[], Quantities!$X$2),\nIF(C247=\"f\", VLOOKUP(A247,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"), VLOOKUP(A247,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",\nIF(AND(LEFT(D247,2)=\"Dz\",B247=\"B\",C247=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y247>0,\nIF(LEFT(D247,2)=\"Dz\",\nIF(AND(LEFT(D247,2)=\"Dz\",B247=\"B\",C247=\"b\"),0,\n(VLOOKUP(D247,Equipment[],Equipment!$N$2))*((Y247)^(VLOOKUP(D247,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",\nIF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),VLOOKUP(D247,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Dz\",IF(OR(C247=\"a\",C247=\"d\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D248,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(AND(OR(C248=\"a\",C248=\"f\",C248=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B248=\"B\",LEFT(J248,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"A-\",C248,\"-\",J248),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B248=\"B\",LEFT(J248,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"A-\",C248,\"-\",J248),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B248=\"B\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B248=\"B\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"A-\",C248,\"-\",J248),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J248,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q248/60*L248,\nIF(OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Ex\"), S248*L248,\nIF(O248>0,(M248/O248),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N248/P248),0)\n)))","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\"), VLOOKUP(A248,Quantities[], Quantities!$X$2),\nIF(C248=\"f\", VLOOKUP(A248,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"), VLOOKUP(A248,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",\nIF(AND(LEFT(D248,2)=\"Dz\",B248=\"B\",C248=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y248>0,\nIF(LEFT(D248,2)=\"Dz\",\nIF(AND(LEFT(D248,2)=\"Dz\",B248=\"B\",C248=\"b\"),0,\n(VLOOKUP(D248,Equipment[],Equipment!$N$2))*((Y248)^(VLOOKUP(D248,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",\nIF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),VLOOKUP(D248,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Dz\",IF(OR(C248=\"a\",C248=\"d\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D249,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(AND(OR(C249=\"a\",C249=\"f\",C249=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B249=\"B\",LEFT(J249,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"A-\",C249,\"-\",J249),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B249=\"B\",LEFT(J249,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"A-\",C249,\"-\",J249),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B249=\"B\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B249=\"B\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"A-\",C249,\"-\",J249),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J249,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q249/60*L249,\nIF(OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Ex\"), S249*L249,\nIF(O249>0,(M249/O249),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N249/P249),0)\n)))","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\"), VLOOKUP(A249,Quantities[], Quantities!$X$2),\nIF(C249=\"f\", VLOOKUP(A249,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"), VLOOKUP(A249,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",\nIF(AND(LEFT(D249,2)=\"Dz\",B249=\"B\",C249=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y249>0,\nIF(LEFT(D249,2)=\"Dz\",\nIF(AND(LEFT(D249,2)=\"Dz\",B249=\"B\",C249=\"b\"),0,\n(VLOOKUP(D249,Equipment[],Equipment!$N$2))*((Y249)^(VLOOKUP(D249,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",\nIF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),VLOOKUP(D249,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Dz\",IF(OR(C249=\"a\",C249=\"d\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D250,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(AND(OR(C250=\"a\",C250=\"f\",C250=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B250=\"B\",LEFT(J250,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"A-\",C250,\"-\",J250),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B250=\"B\",LEFT(J250,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"A-\",C250,\"-\",J250),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B250=\"B\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B250=\"B\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"A-\",C250,\"-\",J250),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J250,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q250/60*L250,\nIF(OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Ex\"), S250*L250,\nIF(O250>0,(M250/O250),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N250/P250),0)\n)))","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\"), VLOOKUP(A250,Quantities[], Quantities!$X$2),\nIF(C250=\"f\", VLOOKUP(A250,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"), VLOOKUP(A250,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",\nIF(AND(LEFT(D250,2)=\"Dz\",B250=\"B\",C250=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y250>0,\nIF(LEFT(D250,2)=\"Dz\",\nIF(AND(LEFT(D250,2)=\"Dz\",B250=\"B\",C250=\"b\"),0,\n(VLOOKUP(D250,Equipment[],Equipment!$N$2))*((Y250)^(VLOOKUP(D250,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",\nIF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),VLOOKUP(D250,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Dz\",IF(OR(C250=\"a\",C250=\"d\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D251,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(AND(OR(C251=\"a\",C251=\"f\",C251=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B251=\"B\",LEFT(J251,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"A-\",C251,\"-\",J251),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B251=\"B\",LEFT(J251,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"A-\",C251,\"-\",J251),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B251=\"B\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B251=\"B\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"A-\",C251,\"-\",J251),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J251,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q251/60*L251,\nIF(OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Ex\"), S251*L251,\nIF(O251>0,(M251/O251),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N251/P251),0)\n)))","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\"), VLOOKUP(A251,Quantities[], Quantities!$X$2),\nIF(C251=\"f\", VLOOKUP(A251,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"), VLOOKUP(A251,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",\nIF(AND(LEFT(D251,2)=\"Dz\",B251=\"B\",C251=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y251>0,\nIF(LEFT(D251,2)=\"Dz\",\nIF(AND(LEFT(D251,2)=\"Dz\",B251=\"B\",C251=\"b\"),0,\n(VLOOKUP(D251,Equipment[],Equipment!$N$2))*((Y251)^(VLOOKUP(D251,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",\nIF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),VLOOKUP(D251,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Dz\",IF(OR(C251=\"a\",C251=\"d\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D252,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(AND(OR(C252=\"a\",C252=\"f\",C252=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B252=\"B\",LEFT(J252,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"A-\",C252,\"-\",J252),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B252=\"B\",LEFT(J252,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"A-\",C252,\"-\",J252),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B252=\"B\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B252=\"B\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"A-\",C252,\"-\",J252),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J252,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q252/60*L252,\nIF(OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Ex\"), S252*L252,\nIF(O252>0,(M252/O252),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N252/P252),0)\n)))","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\"), VLOOKUP(A252,Quantities[], Quantities!$X$2),\nIF(C252=\"f\", VLOOKUP(A252,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"), VLOOKUP(A252,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",\nIF(AND(LEFT(D252,2)=\"Dz\",B252=\"B\",C252=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y252>0,\nIF(LEFT(D252,2)=\"Dz\",\nIF(AND(LEFT(D252,2)=\"Dz\",B252=\"B\",C252=\"b\"),0,\n(VLOOKUP(D252,Equipment[],Equipment!$N$2))*((Y252)^(VLOOKUP(D252,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",\nIF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),VLOOKUP(D252,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Dz\",IF(OR(C252=\"a\",C252=\"d\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D253,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(AND(OR(C253=\"a\",C253=\"f\",C253=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B253=\"B\",LEFT(J253,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"A-\",C253,\"-\",J253),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B253=\"B\",LEFT(J253,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"A-\",C253,\"-\",J253),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B253=\"B\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B253=\"B\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"A-\",C253,\"-\",J253),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J253,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q253/60*L253,\nIF(OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Ex\"), S253*L253,\nIF(O253>0,(M253/O253),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N253/P253),0)\n)))","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\"), VLOOKUP(A253,Quantities[], Quantities!$X$2),\nIF(C253=\"f\", VLOOKUP(A253,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"), VLOOKUP(A253,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",\nIF(AND(LEFT(D253,2)=\"Dz\",B253=\"B\",C253=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y253>0,\nIF(LEFT(D253,2)=\"Dz\",\nIF(AND(LEFT(D253,2)=\"Dz\",B253=\"B\",C253=\"b\"),0,\n(VLOOKUP(D253,Equipment[],Equipment!$N$2))*((Y253)^(VLOOKUP(D253,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",\nIF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),VLOOKUP(D253,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Dz\",IF(OR(C253=\"a\",C253=\"d\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D254,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(AND(OR(C254=\"a\",C254=\"f\",C254=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B254=\"B\",LEFT(J254,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"A-\",C254,\"-\",J254),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B254=\"B\",LEFT(J254,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"A-\",C254,\"-\",J254),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B254=\"B\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B254=\"B\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"A-\",C254,\"-\",J254),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J254,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q254/60*L254,\nIF(OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Ex\"), S254*L254,\nIF(O254>0,(M254/O254),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N254/P254),0)\n)))","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\"), VLOOKUP(A254,Quantities[], Quantities!$X$2),\nIF(C254=\"f\", VLOOKUP(A254,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"), VLOOKUP(A254,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",\nIF(AND(LEFT(D254,2)=\"Dz\",B254=\"B\",C254=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y254>0,\nIF(LEFT(D254,2)=\"Dz\",\nIF(AND(LEFT(D254,2)=\"Dz\",B254=\"B\",C254=\"b\"),0,\n(VLOOKUP(D254,Equipment[],Equipment!$N$2))*((Y254)^(VLOOKUP(D254,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",\nIF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),VLOOKUP(D254,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Dz\",IF(OR(C254=\"a\",C254=\"d\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D255,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(AND(OR(C255=\"a\",C255=\"f\",C255=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B255=\"B\",LEFT(J255,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"A-\",C255,\"-\",J255),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B255=\"B\",LEFT(J255,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"A-\",C255,\"-\",J255),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B255=\"B\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B255=\"B\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"A-\",C255,\"-\",J255),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J255,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q255/60*L255,\nIF(OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Ex\"), S255*L255,\nIF(O255>0,(M255/O255),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N255/P255),0)\n)))","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\"), VLOOKUP(A255,Quantities[], Quantities!$X$2),\nIF(C255=\"f\", VLOOKUP(A255,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"), VLOOKUP(A255,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",\nIF(AND(LEFT(D255,2)=\"Dz\",B255=\"B\",C255=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y255>0,\nIF(LEFT(D255,2)=\"Dz\",\nIF(AND(LEFT(D255,2)=\"Dz\",B255=\"B\",C255=\"b\"),0,\n(VLOOKUP(D255,Equipment[],Equipment!$N$2))*((Y255)^(VLOOKUP(D255,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",\nIF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),VLOOKUP(D255,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Dz\",IF(OR(C255=\"a\",C255=\"d\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D256,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(AND(OR(C256=\"a\",C256=\"f\",C256=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B256=\"B\",LEFT(J256,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"A-\",C256,\"-\",J256),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B256=\"B\",LEFT(J256,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"A-\",C256,\"-\",J256),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B256=\"B\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B256=\"B\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"A-\",C256,\"-\",J256),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J256,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q256/60*L256,\nIF(OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Ex\"), S256*L256,\nIF(O256>0,(M256/O256),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N256/P256),0)\n)))","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\"), VLOOKUP(A256,Quantities[], Quantities!$X$2),\nIF(C256=\"f\", VLOOKUP(A256,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"), VLOOKUP(A256,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",\nIF(AND(LEFT(D256,2)=\"Dz\",B256=\"B\",C256=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y256>0,\nIF(LEFT(D256,2)=\"Dz\",\nIF(AND(LEFT(D256,2)=\"Dz\",B256=\"B\",C256=\"b\"),0,\n(VLOOKUP(D256,Equipment[],Equipment!$N$2))*((Y256)^(VLOOKUP(D256,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",\nIF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),VLOOKUP(D256,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Dz\",IF(OR(C256=\"a\",C256=\"d\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D257,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(AND(OR(C257=\"a\",C257=\"f\",C257=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B257=\"B\",LEFT(J257,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"A-\",C257,\"-\",J257),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B257=\"B\",LEFT(J257,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"A-\",C257,\"-\",J257),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B257=\"B\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B257=\"B\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"A-\",C257,\"-\",J257),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J257,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q257/60*L257,\nIF(OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Ex\"), S257*L257,\nIF(O257>0,(M257/O257),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N257/P257),0)\n)))","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\"), VLOOKUP(A257,Quantities[], Quantities!$X$2),\nIF(C257=\"f\", VLOOKUP(A257,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"), VLOOKUP(A257,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",\nIF(AND(LEFT(D257,2)=\"Dz\",B257=\"B\",C257=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y257>0,\nIF(LEFT(D257,2)=\"Dz\",\nIF(AND(LEFT(D257,2)=\"Dz\",B257=\"B\",C257=\"b\"),0,\n(VLOOKUP(D257,Equipment[],Equipment!$N$2))*((Y257)^(VLOOKUP(D257,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",\nIF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),VLOOKUP(D257,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Dz\",IF(OR(C257=\"a\",C257=\"d\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D258,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(AND(OR(C258=\"a\",C258=\"f\",C258=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B258=\"B\",LEFT(J258,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"A-\",C258,\"-\",J258),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B258=\"B\",LEFT(J258,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"A-\",C258,\"-\",J258),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B258=\"B\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B258=\"B\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"A-\",C258,\"-\",J258),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J258,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q258/60*L258,\nIF(OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Ex\"), S258*L258,\nIF(O258>0,(M258/O258),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N258/P258),0)\n)))","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\"), VLOOKUP(A258,Quantities[], Quantities!$X$2),\nIF(C258=\"f\", VLOOKUP(A258,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"), VLOOKUP(A258,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",\nIF(AND(LEFT(D258,2)=\"Dz\",B258=\"B\",C258=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y258>0,\nIF(LEFT(D258,2)=\"Dz\",\nIF(AND(LEFT(D258,2)=\"Dz\",B258=\"B\",C258=\"b\"),0,\n(VLOOKUP(D258,Equipment[],Equipment!$N$2))*((Y258)^(VLOOKUP(D258,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",\nIF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),VLOOKUP(D258,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Dz\",IF(OR(C258=\"a\",C258=\"d\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D259,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(AND(OR(C259=\"a\",C259=\"f\",C259=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B259=\"B\",LEFT(J259,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"A-\",C259,\"-\",J259),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B259=\"B\",LEFT(J259,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"A-\",C259,\"-\",J259),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B259=\"B\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B259=\"B\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"A-\",C259,\"-\",J259),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J259,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q259/60*L259,\nIF(OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Ex\"), S259*L259,\nIF(O259>0,(M259/O259),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N259/P259),0)\n)))","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\"), VLOOKUP(A259,Quantities[], Quantities!$X$2),\nIF(C259=\"f\", VLOOKUP(A259,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"), VLOOKUP(A259,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",\nIF(AND(LEFT(D259,2)=\"Dz\",B259=\"B\",C259=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y259>0,\nIF(LEFT(D259,2)=\"Dz\",\nIF(AND(LEFT(D259,2)=\"Dz\",B259=\"B\",C259=\"b\"),0,\n(VLOOKUP(D259,Equipment[],Equipment!$N$2))*((Y259)^(VLOOKUP(D259,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",\nIF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),VLOOKUP(D259,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Dz\",IF(OR(C259=\"a\",C259=\"d\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D260,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(AND(OR(C260=\"a\",C260=\"f\",C260=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B260=\"B\",LEFT(J260,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"A-\",C260,\"-\",J260),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B260=\"B\",LEFT(J260,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"A-\",C260,\"-\",J260),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B260=\"B\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B260=\"B\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"A-\",C260,\"-\",J260),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J260,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q260/60*L260,\nIF(OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Ex\"), S260*L260,\nIF(O260>0,(M260/O260),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N260/P260),0)\n)))","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\"), VLOOKUP(A260,Quantities[], Quantities!$X$2),\nIF(C260=\"f\", VLOOKUP(A260,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"), VLOOKUP(A260,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",\nIF(AND(LEFT(D260,2)=\"Dz\",B260=\"B\",C260=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y260>0,\nIF(LEFT(D260,2)=\"Dz\",\nIF(AND(LEFT(D260,2)=\"Dz\",B260=\"B\",C260=\"b\"),0,\n(VLOOKUP(D260,Equipment[],Equipment!$N$2))*((Y260)^(VLOOKUP(D260,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",\nIF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),VLOOKUP(D260,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Dz\",IF(OR(C260=\"a\",C260=\"d\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D261,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(AND(OR(C261=\"a\",C261=\"f\",C261=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B261=\"B\",LEFT(J261,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"A-\",C261,\"-\",J261),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B261=\"B\",LEFT(J261,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"A-\",C261,\"-\",J261),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B261=\"B\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B261=\"B\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"A-\",C261,\"-\",J261),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J261,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q261/60*L261,\nIF(OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Ex\"), S261*L261,\nIF(O261>0,(M261/O261),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N261/P261),0)\n)))","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\"), VLOOKUP(A261,Quantities[], Quantities!$X$2),\nIF(C261=\"f\", VLOOKUP(A261,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"), VLOOKUP(A261,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",\nIF(AND(LEFT(D261,2)=\"Dz\",B261=\"B\",C261=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y261>0,\nIF(LEFT(D261,2)=\"Dz\",\nIF(AND(LEFT(D261,2)=\"Dz\",B261=\"B\",C261=\"b\"),0,\n(VLOOKUP(D261,Equipment[],Equipment!$N$2))*((Y261)^(VLOOKUP(D261,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",\nIF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),VLOOKUP(D261,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Dz\",IF(OR(C261=\"a\",C261=\"d\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D262,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(AND(OR(C262=\"a\",C262=\"f\",C262=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B262=\"B\",LEFT(J262,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"A-\",C262,\"-\",J262),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B262=\"B\",LEFT(J262,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"A-\",C262,\"-\",J262),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B262=\"B\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B262=\"B\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"A-\",C262,\"-\",J262),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J262,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q262/60*L262,\nIF(OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Ex\"), S262*L262,\nIF(O262>0,(M262/O262),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N262/P262),0)\n)))","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\"), VLOOKUP(A262,Quantities[], Quantities!$X$2),\nIF(C262=\"f\", VLOOKUP(A262,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"), VLOOKUP(A262,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",\nIF(AND(LEFT(D262,2)=\"Dz\",B262=\"B\",C262=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y262>0,\nIF(LEFT(D262,2)=\"Dz\",\nIF(AND(LEFT(D262,2)=\"Dz\",B262=\"B\",C262=\"b\"),0,\n(VLOOKUP(D262,Equipment[],Equipment!$N$2))*((Y262)^(VLOOKUP(D262,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",\nIF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),VLOOKUP(D262,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Dz\",IF(OR(C262=\"a\",C262=\"d\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D263,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(AND(OR(C263=\"a\",C263=\"f\",C263=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B263=\"B\",LEFT(J263,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"A-\",C263,\"-\",J263),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B263=\"B\",LEFT(J263,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"A-\",C263,\"-\",J263),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B263=\"B\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B263=\"B\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"A-\",C263,\"-\",J263),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J263,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q263/60*L263,\nIF(OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Ex\"), S263*L263,\nIF(O263>0,(M263/O263),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N263/P263),0)\n)))","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\"), VLOOKUP(A263,Quantities[], Quantities!$X$2),\nIF(C263=\"f\", VLOOKUP(A263,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"), VLOOKUP(A263,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",\nIF(AND(LEFT(D263,2)=\"Dz\",B263=\"B\",C263=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y263>0,\nIF(LEFT(D263,2)=\"Dz\",\nIF(AND(LEFT(D263,2)=\"Dz\",B263=\"B\",C263=\"b\"),0,\n(VLOOKUP(D263,Equipment[],Equipment!$N$2))*((Y263)^(VLOOKUP(D263,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",\nIF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),VLOOKUP(D263,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Dz\",IF(OR(C263=\"a\",C263=\"d\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D264,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(AND(OR(C264=\"a\",C264=\"f\",C264=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B264=\"B\",LEFT(J264,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"A-\",C264,\"-\",J264),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B264=\"B\",LEFT(J264,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"A-\",C264,\"-\",J264),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B264=\"B\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B264=\"B\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"A-\",C264,\"-\",J264),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J264,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q264/60*L264,\nIF(OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Ex\"), S264*L264,\nIF(O264>0,(M264/O264),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N264/P264),0)\n)))","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\"), VLOOKUP(A264,Quantities[], Quantities!$X$2),\nIF(C264=\"f\", VLOOKUP(A264,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"), VLOOKUP(A264,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",\nIF(AND(LEFT(D264,2)=\"Dz\",B264=\"B\",C264=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y264>0,\nIF(LEFT(D264,2)=\"Dz\",\nIF(AND(LEFT(D264,2)=\"Dz\",B264=\"B\",C264=\"b\"),0,\n(VLOOKUP(D264,Equipment[],Equipment!$N$2))*((Y264)^(VLOOKUP(D264,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",\nIF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),VLOOKUP(D264,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Dz\",IF(OR(C264=\"a\",C264=\"d\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D265,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(AND(OR(C265=\"a\",C265=\"f\",C265=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B265=\"B\",LEFT(J265,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"A-\",C265,\"-\",J265),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B265=\"B\",LEFT(J265,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"A-\",C265,\"-\",J265),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B265=\"B\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B265=\"B\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"A-\",C265,\"-\",J265),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J265,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q265/60*L265,\nIF(OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Ex\"), S265*L265,\nIF(O265>0,(M265/O265),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N265/P265),0)\n)))","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\"), VLOOKUP(A265,Quantities[], Quantities!$X$2),\nIF(C265=\"f\", VLOOKUP(A265,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"), VLOOKUP(A265,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",\nIF(AND(LEFT(D265,2)=\"Dz\",B265=\"B\",C265=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y265>0,\nIF(LEFT(D265,2)=\"Dz\",\nIF(AND(LEFT(D265,2)=\"Dz\",B265=\"B\",C265=\"b\"),0,\n(VLOOKUP(D265,Equipment[],Equipment!$N$2))*((Y265)^(VLOOKUP(D265,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",\nIF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),VLOOKUP(D265,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Dz\",IF(OR(C265=\"a\",C265=\"d\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D266,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(AND(OR(C266=\"a\",C266=\"f\",C266=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B266=\"B\",LEFT(J266,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"A-\",C266,\"-\",J266),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B266=\"B\",LEFT(J266,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"A-\",C266,\"-\",J266),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B266=\"B\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B266=\"B\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"A-\",C266,\"-\",J266),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J266,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q266/60*L266,\nIF(OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Ex\"), S266*L266,\nIF(O266>0,(M266/O266),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N266/P266),0)\n)))","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\"), VLOOKUP(A266,Quantities[], Quantities!$X$2),\nIF(C266=\"f\", VLOOKUP(A266,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"), VLOOKUP(A266,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",\nIF(AND(LEFT(D266,2)=\"Dz\",B266=\"B\",C266=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y266>0,\nIF(LEFT(D266,2)=\"Dz\",\nIF(AND(LEFT(D266,2)=\"Dz\",B266=\"B\",C266=\"b\"),0,\n(VLOOKUP(D266,Equipment[],Equipment!$N$2))*((Y266)^(VLOOKUP(D266,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",\nIF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),VLOOKUP(D266,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Dz\",IF(OR(C266=\"a\",C266=\"d\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D267,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(AND(OR(C267=\"a\",C267=\"f\",C267=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B267=\"B\",LEFT(J267,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"A-\",C267,\"-\",J267),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B267=\"B\",LEFT(J267,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"A-\",C267,\"-\",J267),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B267=\"B\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B267=\"B\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"A-\",C267,\"-\",J267),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J267,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q267/60*L267,\nIF(OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Ex\"), S267*L267,\nIF(O267>0,(M267/O267),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N267/P267),0)\n)))","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\"), VLOOKUP(A267,Quantities[], Quantities!$X$2),\nIF(C267=\"f\", VLOOKUP(A267,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"), VLOOKUP(A267,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",\nIF(AND(LEFT(D267,2)=\"Dz\",B267=\"B\",C267=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y267>0,\nIF(LEFT(D267,2)=\"Dz\",\nIF(AND(LEFT(D267,2)=\"Dz\",B267=\"B\",C267=\"b\"),0,\n(VLOOKUP(D267,Equipment[],Equipment!$N$2))*((Y267)^(VLOOKUP(D267,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",\nIF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),VLOOKUP(D267,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Dz\",IF(OR(C267=\"a\",C267=\"d\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D268,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(AND(OR(C268=\"a\",C268=\"f\",C268=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B268=\"B\",LEFT(J268,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"A-\",C268,\"-\",J268),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B268=\"B\",LEFT(J268,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"A-\",C268,\"-\",J268),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B268=\"B\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B268=\"B\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"A-\",C268,\"-\",J268),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J268,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q268/60*L268,\nIF(OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Ex\"), S268*L268,\nIF(O268>0,(M268/O268),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N268/P268),0)\n)))","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\"), VLOOKUP(A268,Quantities[], Quantities!$X$2),\nIF(C268=\"f\", VLOOKUP(A268,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"), VLOOKUP(A268,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",\nIF(AND(LEFT(D268,2)=\"Dz\",B268=\"B\",C268=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y268>0,\nIF(LEFT(D268,2)=\"Dz\",\nIF(AND(LEFT(D268,2)=\"Dz\",B268=\"B\",C268=\"b\"),0,\n(VLOOKUP(D268,Equipment[],Equipment!$N$2))*((Y268)^(VLOOKUP(D268,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",\nIF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),VLOOKUP(D268,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Dz\",IF(OR(C268=\"a\",C268=\"d\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D269,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(AND(OR(C269=\"a\",C269=\"f\",C269=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B269=\"B\",LEFT(J269,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"A-\",C269,\"-\",J269),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B269=\"B\",LEFT(J269,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"A-\",C269,\"-\",J269),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B269=\"B\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B269=\"B\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"A-\",C269,\"-\",J269),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J269,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q269/60*L269,\nIF(OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Ex\"), S269*L269,\nIF(O269>0,(M269/O269),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N269/P269),0)\n)))","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\"), VLOOKUP(A269,Quantities[], Quantities!$X$2),\nIF(C269=\"f\", VLOOKUP(A269,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"), VLOOKUP(A269,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",\nIF(AND(LEFT(D269,2)=\"Dz\",B269=\"B\",C269=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y269>0,\nIF(LEFT(D269,2)=\"Dz\",\nIF(AND(LEFT(D269,2)=\"Dz\",B269=\"B\",C269=\"b\"),0,\n(VLOOKUP(D269,Equipment[],Equipment!$N$2))*((Y269)^(VLOOKUP(D269,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",\nIF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),VLOOKUP(D269,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Dz\",IF(OR(C269=\"a\",C269=\"d\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D270,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(AND(OR(C270=\"a\",C270=\"f\",C270=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B270=\"B\",LEFT(J270,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"A-\",C270,\"-\",J270),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B270=\"B\",LEFT(J270,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"A-\",C270,\"-\",J270),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B270=\"B\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B270=\"B\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"A-\",C270,\"-\",J270),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J270,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q270/60*L270,\nIF(OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Ex\"), S270*L270,\nIF(O270>0,(M270/O270),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N270/P270),0)\n)))","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\"), VLOOKUP(A270,Quantities[], Quantities!$X$2),\nIF(C270=\"f\", VLOOKUP(A270,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"), VLOOKUP(A270,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",\nIF(AND(LEFT(D270,2)=\"Dz\",B270=\"B\",C270=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y270>0,\nIF(LEFT(D270,2)=\"Dz\",\nIF(AND(LEFT(D270,2)=\"Dz\",B270=\"B\",C270=\"b\"),0,\n(VLOOKUP(D270,Equipment[],Equipment!$N$2))*((Y270)^(VLOOKUP(D270,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",\nIF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),VLOOKUP(D270,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Dz\",IF(OR(C270=\"a\",C270=\"d\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(AND(B271=\"B\",LEFT(D271,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B271=\"B\",LEFT(D271,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$290,CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D271,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(AND(OR(C271=\"a\",C271=\"f\",C271=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B271=\"B\",LEFT(J271,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",J271),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B271=\"B\",LEFT(J271,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",J271),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B271=\"B\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B271=\"B\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"A-\",C271,\"-\",J271),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J271,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q271/60*L271,\nIF(OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Ex\"), S271*L271,\nIF(O271>0,(M271/O271),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N271/P271),0)\n)))","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\"), VLOOKUP(A271,Quantities[], Quantities!$X$2),\nIF(C271=\"f\", VLOOKUP(A271,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"), VLOOKUP(A271,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",\nIF(AND(LEFT(D271,2)=\"Dz\",B271=\"B\",C271=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y271>0,\nIF(LEFT(D271,2)=\"Dz\",\nIF(AND(LEFT(D271,2)=\"Dz\",B271=\"B\",C271=\"b\"),0,\n(VLOOKUP(D271,Equipment[],Equipment!$N$2))*((Y271)^(VLOOKUP(D271,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",\nIF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),VLOOKUP(D271,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Dz\",IF(OR(C271=\"a\",C271=\"d\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D272,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(AND(OR(C272=\"a\",C272=\"f\",C272=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B272=\"B\",LEFT(J272,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"A-\",C272,\"-\",J272),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B272=\"B\",LEFT(J272,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"A-\",C272,\"-\",J272),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B272=\"B\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B272=\"B\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"A-\",C272,\"-\",J272),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J272,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q272/60*L272,\nIF(OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Ex\"), S272*L272,\nIF(O272>0,(M272/O272),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N272/P272),0)\n)))","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\"), VLOOKUP(A272,Quantities[], Quantities!$X$2),\nIF(C272=\"f\", VLOOKUP(A272,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"), VLOOKUP(A272,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",\nIF(AND(LEFT(D272,2)=\"Dz\",B272=\"B\",C272=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y272>0,\nIF(LEFT(D272,2)=\"Dz\",\nIF(AND(LEFT(D272,2)=\"Dz\",B272=\"B\",C272=\"b\"),0,\n(VLOOKUP(D272,Equipment[],Equipment!$N$2))*((Y272)^(VLOOKUP(D272,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",\nIF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),VLOOKUP(D272,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Dz\",IF(OR(C272=\"a\",C272=\"d\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D273,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(AND(OR(C273=\"a\",C273=\"f\",C273=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B273=\"B\",LEFT(J273,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",J273),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B273=\"B\",LEFT(J273,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",J273),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B273=\"B\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B273=\"B\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"A-\",C273,\"-\",J273),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J273,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q273/60*L273,\nIF(OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Ex\"), S273*L273,\nIF(O273>0,(M273/O273),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N273/P273),0)\n)))","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\"), VLOOKUP(A273,Quantities[], Quantities!$X$2),\nIF(C273=\"f\", VLOOKUP(A273,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"), VLOOKUP(A273,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",\nIF(AND(LEFT(D273,2)=\"Dz\",B273=\"B\",C273=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y273>0,\nIF(LEFT(D273,2)=\"Dz\",\nIF(AND(LEFT(D273,2)=\"Dz\",B273=\"B\",C273=\"b\"),0,\n(VLOOKUP(D273,Equipment[],Equipment!$N$2))*((Y273)^(VLOOKUP(D273,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",\nIF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),VLOOKUP(D273,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Dz\",IF(OR(C273=\"a\",C273=\"d\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D274,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(AND(OR(C274=\"a\",C274=\"f\",C274=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B274=\"B\",LEFT(J274,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"A-\",C274,\"-\",J274),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B274=\"B\",LEFT(J274,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"A-\",C274,\"-\",J274),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B274=\"B\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B274=\"B\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"A-\",C274,\"-\",J274),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J274,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q274/60*L274,\nIF(OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Ex\"), S274*L274,\nIF(O274>0,(M274/O274),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N274/P274),0)\n)))","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\"), VLOOKUP(A274,Quantities[], Quantities!$X$2),\nIF(C274=\"f\", VLOOKUP(A274,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"), VLOOKUP(A274,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",\nIF(AND(LEFT(D274,2)=\"Dz\",B274=\"B\",C274=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y274>0,\nIF(LEFT(D274,2)=\"Dz\",\nIF(AND(LEFT(D274,2)=\"Dz\",B274=\"B\",C274=\"b\"),0,\n(VLOOKUP(D274,Equipment[],Equipment!$N$2))*((Y274)^(VLOOKUP(D274,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",\nIF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),VLOOKUP(D274,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Dz\",IF(OR(C274=\"a\",C274=\"d\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D275,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(AND(OR(C275=\"a\",C275=\"f\",C275=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B275=\"B\",LEFT(J275,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"A-\",C275,\"-\",J275),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B275=\"B\",LEFT(J275,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"A-\",C275,\"-\",J275),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B275=\"B\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B275=\"B\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"A-\",C275,\"-\",J275),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J275,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q275/60*L275,\nIF(OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Ex\"), S275*L275,\nIF(O275>0,(M275/O275),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N275/P275),0)\n)))","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\"), VLOOKUP(A275,Quantities[], Quantities!$X$2),\nIF(C275=\"f\", VLOOKUP(A275,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"), VLOOKUP(A275,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",\nIF(AND(LEFT(D275,2)=\"Dz\",B275=\"B\",C275=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y275>0,\nIF(LEFT(D275,2)=\"Dz\",\nIF(AND(LEFT(D275,2)=\"Dz\",B275=\"B\",C275=\"b\"),0,\n(VLOOKUP(D275,Equipment[],Equipment!$N$2))*((Y275)^(VLOOKUP(D275,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",\nIF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),VLOOKUP(D275,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Dz\",IF(OR(C275=\"a\",C275=\"d\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D276,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(AND(OR(C276=\"a\",C276=\"f\",C276=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B276=\"B\",LEFT(J276,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"A-\",C276,\"-\",J276),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B276=\"B\",LEFT(J276,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"A-\",C276,\"-\",J276),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B276=\"B\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B276=\"B\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"A-\",C276,\"-\",J276),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J276,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q276/60*L276,\nIF(OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Ex\"), S276*L276,\nIF(O276>0,(M276/O276),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N276/P276),0)\n)))","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\"), VLOOKUP(A276,Quantities[], Quantities!$X$2),\nIF(C276=\"f\", VLOOKUP(A276,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"), VLOOKUP(A276,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",\nIF(AND(LEFT(D276,2)=\"Dz\",B276=\"B\",C276=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y276>0,\nIF(LEFT(D276,2)=\"Dz\",\nIF(AND(LEFT(D276,2)=\"Dz\",B276=\"B\",C276=\"b\"),0,\n(VLOOKUP(D276,Equipment[],Equipment!$N$2))*((Y276)^(VLOOKUP(D276,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",\nIF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),VLOOKUP(D276,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Dz\",IF(OR(C276=\"a\",C276=\"d\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D277,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(AND(OR(C277=\"a\",C277=\"f\",C277=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B277=\"B\",LEFT(J277,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",J277),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B277=\"B\",LEFT(J277,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",J277),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B277=\"B\",OR(LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B277=\"B\",LEFT(J277,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",J277),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J277,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q277/60*L277,\nIF(OR(LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ld\",LEFT(J277,2)=\"Ex\"), S277*L277,\nIF(O277>0,(M277/O277),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N277/P277),0)\n)))","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\"), VLOOKUP(A277,Quantities[], Quantities!$X$2),\nIF(C277=\"f\", VLOOKUP(A277,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"), VLOOKUP(A277,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",\nIF(AND(LEFT(D277,2)=\"Dz\",B277=\"B\",C277=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y277>0,\nIF(LEFT(D277,2)=\"Dz\",\nIF(AND(LEFT(D277,2)=\"Dz\",B277=\"B\",C277=\"b\"),0,\n(VLOOKUP(D277,Equipment[],Equipment!$N$2))*((Y277)^(VLOOKUP(D277,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",\nIF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),VLOOKUP(D277,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Dz\",IF(OR(C277=\"a\",C277=\"d\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D278,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(AND(OR(C278=\"a\",C278=\"f\",C278=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B278=\"B\",LEFT(J278,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"A-\",C278,\"-\",J278),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B278=\"B\",LEFT(J278,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"A-\",C278,\"-\",J278),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B278=\"B\",OR(LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B278=\"B\",LEFT(J278,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"A-\",C278,\"-\",J278),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J278,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q278/60*L278,\nIF(OR(LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ld\",LEFT(J278,2)=\"Ex\"), S278*L278,\nIF(O278>0,(M278/O278),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N278/P278),0)\n)))","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\"), VLOOKUP(A278,Quantities[], Quantities!$X$2),\nIF(C278=\"f\", VLOOKUP(A278,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"), VLOOKUP(A278,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",\nIF(AND(LEFT(D278,2)=\"Dz\",B278=\"B\",C278=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y278>0,\nIF(LEFT(D278,2)=\"Dz\",\nIF(AND(LEFT(D278,2)=\"Dz\",B278=\"B\",C278=\"b\"),0,\n(VLOOKUP(D278,Equipment[],Equipment!$N$2))*((Y278)^(VLOOKUP(D278,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",\nIF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),VLOOKUP(D278,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Dz\",IF(OR(C278=\"a\",C278=\"d\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D279,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(AND(OR(C279=\"a\",C279=\"f\",C279=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B279=\"B\",LEFT(J279,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"A-\",C279,\"-\",J279),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B279=\"B\",LEFT(J279,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"A-\",C279,\"-\",J279),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B279=\"B\",OR(LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B279=\"B\",LEFT(J279,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"A-\",C279,\"-\",J279),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J279,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q279/60*L279,\nIF(OR(LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ld\",LEFT(J279,2)=\"Ex\"), S279*L279,\nIF(O279>0,(M279/O279),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N279/P279),0)\n)))","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\"), VLOOKUP(A279,Quantities[], Quantities!$X$2),\nIF(C279=\"f\", VLOOKUP(A279,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"), VLOOKUP(A279,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",\nIF(AND(LEFT(D279,2)=\"Dz\",B279=\"B\",C279=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y279>0,\nIF(LEFT(D279,2)=\"Dz\",\nIF(AND(LEFT(D279,2)=\"Dz\",B279=\"B\",C279=\"b\"),0,\n(VLOOKUP(D279,Equipment[],Equipment!$N$2))*((Y279)^(VLOOKUP(D279,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",\nIF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),VLOOKUP(D279,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Dz\",IF(OR(C279=\"a\",C279=\"d\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D280,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(AND(OR(C280=\"a\",C280=\"f\",C280=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B280=\"B\",LEFT(J280,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"A-\",C280,\"-\",J280),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B280=\"B\",LEFT(J280,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"A-\",C280,\"-\",J280),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B280=\"B\",OR(LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B280=\"B\",LEFT(J280,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"A-\",C280,\"-\",J280),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J280,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q280/60*L280,\nIF(OR(LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ld\",LEFT(J280,2)=\"Ex\"), S280*L280,\nIF(O280>0,(M280/O280),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N280/P280),0)\n)))","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\"), VLOOKUP(A280,Quantities[], Quantities!$X$2),\nIF(C280=\"f\", VLOOKUP(A280,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"), VLOOKUP(A280,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",\nIF(AND(LEFT(D280,2)=\"Dz\",B280=\"B\",C280=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y280>0,\nIF(LEFT(D280,2)=\"Dz\",\nIF(AND(LEFT(D280,2)=\"Dz\",B280=\"B\",C280=\"b\"),0,\n(VLOOKUP(D280,Equipment[],Equipment!$N$2))*((Y280)^(VLOOKUP(D280,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",\nIF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),VLOOKUP(D280,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Dz\",IF(OR(C280=\"a\",C280=\"d\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D281,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(AND(OR(C281=\"a\",C281=\"f\",C281=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B281=\"B\",LEFT(J281,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"A-\",C281,\"-\",J281),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B281=\"B\",LEFT(J281,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"A-\",C281,\"-\",J281),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B281=\"B\",OR(LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B281=\"B\",LEFT(J281,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"A-\",C281,\"-\",J281),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J281,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q281/60*L281,\nIF(OR(LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ld\",LEFT(J281,2)=\"Ex\"), S281*L281,\nIF(O281>0,(M281/O281),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N281/P281),0)\n)))","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\"), VLOOKUP(A281,Quantities[], Quantities!$X$2),\nIF(C281=\"f\", VLOOKUP(A281,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"), VLOOKUP(A281,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",\nIF(AND(LEFT(D281,2)=\"Dz\",B281=\"B\",C281=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y281>0,\nIF(LEFT(D281,2)=\"Dz\",\nIF(AND(LEFT(D281,2)=\"Dz\",B281=\"B\",C281=\"b\"),0,\n(VLOOKUP(D281,Equipment[],Equipment!$N$2))*((Y281)^(VLOOKUP(D281,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",\nIF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),VLOOKUP(D281,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Dz\",IF(OR(C281=\"a\",C281=\"d\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D282,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\n(Z282*AC282*U282*(AD282/60)*V282*(2300/W282)*X282*AE282*AF282*AG282),\n0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(AND(OR(C282=\"a\",C282=\"f\",C282=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B282=\"B\",LEFT(J282,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"A-\",C282,\"-\",J282),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B282=\"B\",LEFT(J282,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"A-\",C282,\"-\",J282),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B282=\"B\",OR(LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B282=\"B\",LEFT(J282,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"A-\",C282,\"-\",J282),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J282,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q282/60*L282,\nIF(OR(LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ld\",LEFT(J282,2)=\"Ex\"), S282*L282,\nIF(O282>0,(M282/O282),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N282/P282),0)\n)))","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\"), VLOOKUP(A282,Quantities[], Quantities!$X$2),\nIF(C282=\"f\", VLOOKUP(A282,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"), VLOOKUP(A282,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",\nIF(AND(LEFT(D282,2)=\"Dz\",B282=\"B\",C282=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y282>0,\nIF(LEFT(D282,2)=\"Dz\",\nIF(AND(LEFT(D282,2)=\"Dz\",B282=\"B\",C282=\"b\"),0,\n(VLOOKUP(D282,Equipment[],Equipment!$N$2))*((Y282)^(VLOOKUP(D282,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",\nIF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),VLOOKUP(D282,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Dz\",IF(OR(C282=\"a\",C282=\"d\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D283,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(AND(OR(C283=\"a\",C283=\"f\",C283=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B283=\"B\",LEFT(J283,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"A-\",C283,\"-\",J283),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B283=\"B\",LEFT(J283,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"A-\",C283,\"-\",J283),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B283=\"B\",OR(LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B283=\"B\",LEFT(J283,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"A-\",C283,\"-\",J283),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J283,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q283/60*L283,\nIF(OR(LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ld\",LEFT(J283,2)=\"Ex\"), S283*L283,\nIF(O283>0,(M283/O283),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N283/P283),0)\n)))","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\"), VLOOKUP(A283,Quantities[], Quantities!$X$2),\nIF(C283=\"f\", VLOOKUP(A283,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"), VLOOKUP(A283,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",\nIF(AND(LEFT(D283,2)=\"Dz\",B283=\"B\",C283=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y283>0,\nIF(LEFT(D283,2)=\"Dz\",\nIF(AND(LEFT(D283,2)=\"Dz\",B283=\"B\",C283=\"b\"),0,\n(VLOOKUP(D283,Equipment[],Equipment!$N$2))*((Y283)^(VLOOKUP(D283,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",\nIF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),VLOOKUP(D283,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Dz\",IF(OR(C283=\"a\",C283=\"d\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D284,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(AND(OR(C284=\"a\",C284=\"f\",C284=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B284=\"B\",LEFT(J284,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"A-\",C284,\"-\",J284),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B284=\"B\",LEFT(J284,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"A-\",C284,\"-\",J284),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B284=\"B\",OR(LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B284=\"B\",LEFT(J284,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"A-\",C284,\"-\",J284),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J284,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q284/60*L284,\nIF(OR(LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ld\",LEFT(J284,2)=\"Ex\"), S284*L284,\nIF(O284>0,(M284/O284),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N284/P284),0)\n)))","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\"), VLOOKUP(A284,Quantities[], Quantities!$X$2),\nIF(C284=\"f\", VLOOKUP(A284,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"), VLOOKUP(A284,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",\nIF(AND(LEFT(D284,2)=\"Dz\",B284=\"B\",C284=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y284>0,\nIF(LEFT(D284,2)=\"Dz\",\nIF(AND(LEFT(D284,2)=\"Dz\",B284=\"B\",C284=\"b\"),0,\n(VLOOKUP(D284,Equipment[],Equipment!$N$2))*((Y284)^(VLOOKUP(D284,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",\nIF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),VLOOKUP(D284,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Dz\",IF(OR(C284=\"a\",C284=\"d\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D285,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(AND(OR(C285=\"a\",C285=\"f\",C285=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B285=\"B\",LEFT(J285,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"A-\",C285,\"-\",J285),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B285=\"B\",LEFT(J285,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"A-\",C285,\"-\",J285),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B285=\"B\",OR(LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B285=\"B\",LEFT(J285,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"A-\",C285,\"-\",J285),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J285,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q285/60*L285,\nIF(OR(LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ld\",LEFT(J285,2)=\"Ex\"), S285*L285,\nIF(O285>0,(M285/O285),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N285/P285),0)\n)))","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\"), VLOOKUP(A285,Quantities[], Quantities!$X$2),\nIF(C285=\"f\", VLOOKUP(A285,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"), VLOOKUP(A285,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",\nIF(AND(LEFT(D285,2)=\"Dz\",B285=\"B\",C285=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y285>0,\nIF(LEFT(D285,2)=\"Dz\",\nIF(AND(LEFT(D285,2)=\"Dz\",B285=\"B\",C285=\"b\"),0,\n(VLOOKUP(D285,Equipment[],Equipment!$N$2))*((Y285)^(VLOOKUP(D285,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",\nIF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),VLOOKUP(D285,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Dz\",IF(OR(C285=\"a\",C285=\"d\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D286,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(AND(OR(C286=\"a\",C286=\"f\",C286=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B286=\"B\",LEFT(J286,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"A-\",C286,\"-\",J286),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B286=\"B\",LEFT(J286,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"A-\",C286,\"-\",J286),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B286=\"B\",OR(LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B286=\"B\",LEFT(J286,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"A-\",C286,\"-\",J286),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J286,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q286/60*L286,\nIF(OR(LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ld\",LEFT(J286,2)=\"Ex\"), S286*L286,\nIF(O286>0,(M286/O286),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N286/P286),0)\n)))","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\"), VLOOKUP(A286,Quantities[], Quantities!$X$2),\nIF(C286=\"f\", VLOOKUP(A286,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"), VLOOKUP(A286,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",\nIF(AND(LEFT(D286,2)=\"Dz\",B286=\"B\",C286=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y286>0,\nIF(LEFT(D286,2)=\"Dz\",\nIF(AND(LEFT(D286,2)=\"Dz\",B286=\"B\",C286=\"b\"),0,\n(VLOOKUP(D286,Equipment[],Equipment!$N$2))*((Y286)^(VLOOKUP(D286,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",\nIF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),VLOOKUP(D286,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Dz\",IF(OR(C286=\"a\",C286=\"d\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D287,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(AND(OR(C287=\"a\",C287=\"f\",C287=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B287=\"B\",LEFT(J287,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"A-\",C287,\"-\",J287),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B287=\"B\",LEFT(J287,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"A-\",C287,\"-\",J287),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B287=\"B\",OR(LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B287=\"B\",LEFT(J287,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"A-\",C287,\"-\",J287),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J287,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q287/60*L287,\nIF(OR(LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ld\",LEFT(J287,2)=\"Ex\"), S287*L287,\nIF(O287>0,(M287/O287),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N287/P287),0)\n)))","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\"), VLOOKUP(A287,Quantities[], Quantities!$X$2),\nIF(C287=\"f\", VLOOKUP(A287,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"), VLOOKUP(A287,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",\nIF(AND(LEFT(D287,2)=\"Dz\",B287=\"B\",C287=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y287>0,\nIF(LEFT(D287,2)=\"Dz\",\nIF(AND(LEFT(D287,2)=\"Dz\",B287=\"B\",C287=\"b\"),0,\n(VLOOKUP(D287,Equipment[],Equipment!$N$2))*((Y287)^(VLOOKUP(D287,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",\nIF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),VLOOKUP(D287,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Dz\",IF(OR(C287=\"a\",C287=\"d\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D288,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(AND(OR(C288=\"a\",C288=\"f\",C288=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B288=\"B\",LEFT(J288,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"A-\",C288,\"-\",J288),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B288=\"B\",LEFT(J288,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"A-\",C288,\"-\",J288),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B288=\"B\",OR(LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B288=\"B\",LEFT(J288,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"A-\",C288,\"-\",J288),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J288,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q288/60*L288,\nIF(OR(LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ld\",LEFT(J288,2)=\"Ex\"), S288*L288,\nIF(O288>0,(M288/O288),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N288/P288),0)\n)))","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\"), VLOOKUP(A288,Quantities[], Quantities!$X$2),\nIF(C288=\"f\", VLOOKUP(A288,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"), VLOOKUP(A288,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",\nIF(AND(LEFT(D288,2)=\"Dz\",B288=\"B\",C288=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y288>0,\nIF(LEFT(D288,2)=\"Dz\",\nIF(AND(LEFT(D288,2)=\"Dz\",B288=\"B\",C288=\"b\"),0,\n(VLOOKUP(D288,Equipment[],Equipment!$N$2))*((Y288)^(VLOOKUP(D288,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",\nIF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),VLOOKUP(D288,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Dz\",IF(OR(C288=\"a\",C288=\"d\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D289,2)=\"Dz\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",'4   Earthwork'!$I$15:$I$320,0)","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(AND(OR(C289=\"a\",C289=\"f\",C289=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B289=\"B\",LEFT(J289,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"A-\",C289,\"-\",J289),'11 Scrapers'!$E$15:$AD$292,'11 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B289=\"B\",LEFT(J289,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"A-\",C289,\"-\",J289),'11 Scrapers'!$E$15:$AD$291,'11 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B289=\"B\",OR(LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'10   Loader Shovel'!$E$15:$Q$320,'10   Loader Shovel'!$O$13-4),\nIF(AND(B289=\"B\",LEFT(J289,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"A-\",C289,\"-\",J289),'8  Excavator'!$E$15:$Q$320,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J289,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q289/60*L289,\nIF(OR(LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ld\",LEFT(J289,2)=\"Ex\"), S289*L289,\nIF(O289>0,(M289/O289),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N289/P289),0)\n)))","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\"), VLOOKUP(A289,Quantities[], Quantities!$X$2),\nIF(C289=\"f\", VLOOKUP(A289,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$322+1,0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"), VLOOKUP(A289,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AR$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",\nIF(AND(LEFT(D289,2)=\"Dz\",B289=\"B\",C289=\"b\"),0,\n'3   Material'!$I$15:$I$322),0)","v":0},{"$f":"IF(Y289>0,\nIF(LEFT(D289,2)=\"Dz\",\nIF(AND(LEFT(D289,2)=\"Dz\",B289=\"B\",C289=\"b\"),0,\n(VLOOKUP(D289,Equipment[],Equipment!$N$2))*((Y289)^(VLOOKUP(D289,Equipment[],Equipment!$O$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AU$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AJ$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",\nIF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),VLOOKUP(D289,Equipment[],Equipment!$AM$2),0),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Dz\",IF(OR(C289=\"a\",C289=\"d\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$322,0)","v":0}]

{"sheet":"6   Road Maint","index":9,"n_rows":289,"n_cols":10,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Productivity and Hours Required for Dust Suppression and Road Maintenance",null,null,null,null,"Stockpile Spreadsheet Worksheet #6"]
[null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck and 14M motor grader for dust suppression and site maintenance (water truck hours and 14M hours tied to loading time for cover material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","10   Loader Shovel"]
[null,null,null,null,null,"Equipment for hrs","Sh1"]
[null,null,null,null,null,"Equipment for hrs","Ld2"]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Operational Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A15)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A15),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A16)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A16),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A17)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A17),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A18)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A18),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A19)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A19),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A20)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A20),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A21)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A21),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A22)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A22),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A23)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A23),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A24)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A24),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A25)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A25),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A26)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A26),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A27)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A27),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A28)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A28),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A29)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A29),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A30)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A30),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A31)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A31),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A32)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A32),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A33)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A33),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A34)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A34),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A35)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A35),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A36)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A36),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A37)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A37),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A38)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A38),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A39)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A39),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A40)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A40),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A41)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A41),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A42)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A42),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A43)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A43),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A44)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A44),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A45)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A45),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A46)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A46),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A47)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A47),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A48)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A48),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A49)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A49),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A50)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A50),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A51)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A51),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A52)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A52),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A53)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A53),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A54)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A54),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A55)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A55),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A56)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A56),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A57)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A57),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A58)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A58),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A59)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A59),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A60)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A61)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A61),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A62)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A62),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A63)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A63),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A64)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A64),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A65)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A65),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A66)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A66),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A67)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A67),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A68)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A68),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A69)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A69),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A70)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A70),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A71)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A71),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A72)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A72),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A73)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A73),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A74)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A74),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A75)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A75),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A76)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A76),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A77)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A77),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A78)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A78),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A79)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A79),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A80)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A80),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A81)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A81),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A82)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A82),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A83)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A83),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A84)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A84),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A85)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A85),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A86)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A86),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A87)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A87),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A88)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A88),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A89)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A89),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A90)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A90),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A91)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A91),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A92)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A92),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A93)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A93),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A94)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A94),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A95)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A95),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A96)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A96),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A97)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A97),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A98)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A98),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A99)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A99),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A100)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A100),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A101)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A101),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A102)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A102),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A103)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A103),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A104)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A104),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A105)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A105),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A106)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A106),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A107)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A107),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A108)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A108),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A109)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A109),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A110)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A110),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A111)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A111),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A112)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A112),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A113)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A113),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A114)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A114),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A115)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A115),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A116)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A116),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A117)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A117),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A118)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A118),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A119)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A119),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A120)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A120),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A121)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A121),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A122)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A122),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A123)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A123),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A124)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A124),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A125)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A125),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A126)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A126),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A127)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A127),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A128)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A128),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A129)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A129),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A130)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A130),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A131)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A131),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A132)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A132),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A133)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A133),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A134)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A134),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A135)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A135),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A136)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A136),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A137)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A137),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A138)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A138),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A139)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A139),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A140)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A140),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A141)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A141),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A142)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A142),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A143)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A143),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A144)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A144),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A145)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A145),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A146)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A146),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A147)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A147),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A148)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A148),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A149)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A149),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A150)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A150),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A151)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A151),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A152)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A152),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A153)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A153),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A154)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A154),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A155)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A155),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A156)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A156),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A157)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A157),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A158)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A158),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A159)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A159),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A160)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A160),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A161)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A161),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A162)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A162),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A163)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A163),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A164)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A164),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A165)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A165),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A166)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A166),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A167)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A167),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A168)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A168),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A169)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A169),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A170)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A170),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A171)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A171),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A172)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A172),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A173)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A173),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A174)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A174),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A175)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A175),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A176)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A176),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A177)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A177),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A178)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A178),0)","v":423.42460388107537}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A179)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A179),0)","v":26.373505529642163}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A180)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A180),0)","v":776.01736161148881}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A181)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A181),0)","v":721.50572324779216}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A182)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A182),0)","v":575.42317963325627}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A183)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A183),0)","v":186.40687418764588}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A184)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A184),0)","v":102.04833266208955}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A185)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A185),0)","v":290.8875640265955}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A186)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A186),0)","v":581.62720313334523}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A187)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A187),0)","v":74.3539851519471}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A188)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A188),0)","v":83.754317251201712}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A189)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A189),0)","v":102.36638775146876}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A190)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A190),0)","v":33.048200150957513}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A191)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A191),0)","v":311.33490486064539}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A192)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A192),0)","v":66.69325262595693}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A193)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A193),0)","v":32.933024746305861}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A194)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A194),0)","v":5832.6654432748373}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A195)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A195),0)","v":1243.7476138385973}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A196)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A196),0)","v":15.406938426372642}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A197)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A197),0)","v":73.106922522884076}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A198)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A198),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A199)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A199),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A200)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A200),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A201)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A201),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A202)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A202),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A203)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A203),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A204)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A204),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A205)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A205),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A206)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A206),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A207)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A207),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A208)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A208),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A209)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A209),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A210)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A210),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A211)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A211),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A212)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A212),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A213)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A213),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A214)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A214),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A215)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A215),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A216)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A216),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A217)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A217),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A218)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A218),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A219)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A219),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A220)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A220),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A221)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A221),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A222)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A222),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A223)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A223),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A224)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A224),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A225)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A225),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A226)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A226),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A227)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A227),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A228)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A228),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A229)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A229),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A230)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A230),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A231)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A231),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A232)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A232),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A233)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A233),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A234)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A234),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A235)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A235),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A236)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A236),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A237)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A237),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A238)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A238),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A239)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A239),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A240)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A240),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A241)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A241),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A242)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A242),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A243)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A243),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A244)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A244),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A245)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A245),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A246)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A246),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A247)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A247),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A248)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A248),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A249)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A249),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A250)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A250),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A251)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A251),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A252)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A252),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A253)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A253),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A254)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A254),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A255)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A255),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A256)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A256),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A257)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A257),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A258)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A258),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A259)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A259),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A260)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A260),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A261)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A261),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A262)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A262),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A263)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A263),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A264)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A264),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A265)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A265),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A266)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A266),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A267)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A267),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A268)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A268),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A269)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A269),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A270)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A270),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A271)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A271),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A272)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A272),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A273)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A273),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A274)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A274),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A275)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A275),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A276)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A276),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A277)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A277),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A278)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A278),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A279)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A279),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A280)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A280),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A281)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A281),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A282)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A282),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A283)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A283),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A284)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A284),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A285)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A285),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A286)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A286),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A287)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A287),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A288)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A288),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,4)=\"Comb\",SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$11,'10   Loader Shovel'!$A$15:$A$320,A289)+SUMIFS('10   Loader Shovel'!$O$15:$O$320,'10   Loader Shovel'!$D$15:$D$320,$G$12,'10   Loader Shovel'!$A$15:$A$320,A289),0)","v":0}]

{"sheet":"7   Ripper","index":10,"n_rows":289,"n_cols":22,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,null,"Productivity and Hours Required for Ripper---Equipped Dozer Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses area to calculate task time"]
[null,null,null,null,null,"88 ft/min = 1 mph"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Task time is less than 1 hour for areas smaller than productivity rate (ac/hr)"]
[]
[]
[null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac)","Productivity (ac/hr)","Task Time (hrs)","Ripping Length (ft)","Ripper Penetration (in)","Pocket Spacing (in)","Distance b/n Passes (in)","Number of Shank Pockets","Turn Time (min/pass)","Work Hour (min/hr)","Speed (mph)","1000 Ft or 100 Ft Passes/Acre","Ripped Width Plus Distance b/n Passes (ft)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",S15/(((M15/(5280*T15/60))+R15)*U15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(A15,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",43560/(M15*V15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",Q15*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O15)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",S16/(((M16/(5280*T16/60))+R16)*U16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(A16,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",43560/(M16*V16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",Q16*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O16)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(A17,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Rp\",Q17*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O17)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(A18,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Rp\",Q18*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O18)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(A19,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Rp\",Q19*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O19)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",S20/(((M20/(5280*T20/60))+R20)*U20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",J20/K20,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(A20,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",43560/(M20*V20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Rp\",Q20*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O20)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(A21,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Rp\",Q21*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O21)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(A22,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Rp\",Q22*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O22)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(A23,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Rp\",Q23*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O23)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(A24,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Rp\",Q24*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O24)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(A25,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Rp\",Q25*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O25)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(A26,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Rp\",Q26*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O26)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",S27/(((M27/(5280*T27/60))+R27)*U27),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",J27/K27,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(A27,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",43560/(M27*V27),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",Q27*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O27)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(A28,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Rp\",Q28*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O28)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(A29,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Rp\",Q29*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O29)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(A30,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Rp\",Q30*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O30)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(A31,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Rp\",Q31*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O31)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(A32,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Rp\",Q32*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O32)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(A33,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Rp\",Q33*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O33)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(A34,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Rp\",Q34*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O34)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(A35,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Rp\",Q35*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O35)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(A36,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Rp\",Q36*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O36)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(A37,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Rp\",Q37*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O37)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(A38,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Rp\",Q38*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O38)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(A39,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Rp\",Q39*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O39)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(A40,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Rp\",Q40*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O40)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(A41,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Rp\",Q41*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O41)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(A42,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Rp\",Q42*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O42)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(A43,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Rp\",Q43*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O43)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(A44,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Rp\",Q44*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O44)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(A45,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Rp\",Q45*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O45)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(A46,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Rp\",Q46*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O46)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(A47,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Rp\",Q47*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O47)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(A48,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Rp\",Q48*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O48)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(A49,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Rp\",Q49*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O49)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(A50,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Rp\",Q50*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O50)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(A51,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Rp\",Q51*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O51)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(A52,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Rp\",Q52*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O52)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(A53,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Rp\",Q53*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O53)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(A54,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Rp\",Q54*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O54)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(A55,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Rp\",Q55*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O55)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(A56,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Rp\",Q56*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O56)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(A57,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Rp\",Q57*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O57)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(A58,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Rp\",Q58*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O58)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(A59,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Rp\",Q59*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O59)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(A60,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Rp\",Q60*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O60)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(A61,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Rp\",Q61*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O61)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(A62,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Rp\",Q62*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O62)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(A63,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Rp\",Q63*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O63)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":17},2.9156536005851077,5.8305966101694908,{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(A64,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D64,2)=\"Rp\",Q64*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O64)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":36},2.9156536005851077,12.347145762711863,{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(A65,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D65,2)=\"Rp\",Q65*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O65)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":33},2.9156536005851077,11.318216949152541,{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(A66,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D66,2)=\"Rp\",Q66*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O66)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":63},2.9156536005851077,21.60750508474576,{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(A67,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D67,2)=\"Rp\",Q67*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O67)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":115},2.9156536005851077,39.442271186440678,{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(A68,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D68,2)=\"Rp\",Q68*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O68)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":13},2.9156536005851077,4.4586915254237285,{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(A69,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D69,2)=\"Rp\",Q69*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O69)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":126},2.9156536005851077,43.215010169491521,{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(A70,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D70,2)=\"Rp\",Q70*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O70)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":39},2.9156536005851077,13.376074576271185,{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(A71,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D71,2)=\"Rp\",Q71*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O71)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":10},2.9156536005851077,3.4297627118644063,{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(A72,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D72,2)=\"Rp\",Q72*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O72)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":32.5},2.9156536005851077,11.146728813559321,{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(A73,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D73,2)=\"Rp\",Q73*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O73)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":13},2.9156536005851077,4.4586915254237285,{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(A74,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D74,2)=\"Rp\",Q74*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O74)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":47.36},2.9156536005851077,16.24335620338983,{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(A75,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AJ$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D75,2)=\"Rp\",Q75*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O75)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":21.23},2.4424573604901472,8.6920657627118647,{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(A76,Quantities[],Quantities!$AA$2),0)","v":100},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AJ$2),0)","v":1},14.766101694915255,{"$f":"IF(LEFT(D76,2)=\"Rp\",Q76*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O76)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":7.4042011019283747},2.4424573604901472,3.0314556240369801,{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(A77,Quantities[],Quantities!$AA$2),0)","v":100},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AV$2),0)","v":18},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AW$2),0)","v":59},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AZ$2),0)","v":59},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AX$2),0)","v":3},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AY$2),0)","v":0.25},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D77,2)=\"Rp\",VLOOKUP(D77,Equipment[],Equipment!$AJ$2),0)","v":1},14.766101694915255,{"$f":"IF(LEFT(D77,2)=\"Rp\",Q77*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O77)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(A78,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Rp\",VLOOKUP(D78,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Rp\",Q78*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O78)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(A79,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Rp\",VLOOKUP(D79,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Rp\",Q79*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O79)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(A80,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Rp\",VLOOKUP(D80,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Rp\",Q80*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O80)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(A81,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Rp\",VLOOKUP(D81,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Rp\",Q81*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O81)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(A82,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Rp\",VLOOKUP(D82,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Rp\",Q82*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O82)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(A83,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Rp\",VLOOKUP(D83,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Rp\",Q83*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O83)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(A84,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Rp\",VLOOKUP(D84,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Rp\",Q84*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O84)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(A85,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Rp\",VLOOKUP(D85,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Rp\",Q85*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O85)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(A86,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Rp\",VLOOKUP(D86,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Rp\",Q86*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O86)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(A87,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Rp\",VLOOKUP(D87,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Rp\",Q87*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O87)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(A88,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Rp\",VLOOKUP(D88,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Rp\",Q88*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O88)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(A89,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Rp\",VLOOKUP(D89,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Rp\",Q89*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O89)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(A90,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Rp\",VLOOKUP(D90,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Rp\",Q90*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O90)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",S91/(((M91/(5280*T91/60))+R91)*U91),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",J91/K91,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(A91,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",VLOOKUP(D91,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",43560/(M91*V91),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Rp\",Q91*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O91)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(A92,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Rp\",VLOOKUP(D92,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Rp\",Q92*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O92)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(A93,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Rp\",VLOOKUP(D93,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Rp\",Q93*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O93)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(A94,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Rp\",VLOOKUP(D94,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Rp\",Q94*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O94)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(A95,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Rp\",VLOOKUP(D95,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Rp\",Q95*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O95)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(A96,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Rp\",VLOOKUP(D96,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Rp\",Q96*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O96)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(A97,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Rp\",VLOOKUP(D97,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Rp\",Q97*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O97)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(A98,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Rp\",VLOOKUP(D98,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Rp\",Q98*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O98)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(A99,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Rp\",VLOOKUP(D99,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Rp\",Q99*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O99)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(A100,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Rp\",VLOOKUP(D100,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Rp\",Q100*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O100)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(A101,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Rp\",VLOOKUP(D101,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Rp\",Q101*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O101)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(A102,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Rp\",VLOOKUP(D102,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Rp\",Q102*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O102)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(A103,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Rp\",VLOOKUP(D103,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Rp\",Q103*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O103)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(A104,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Rp\",VLOOKUP(D104,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Rp\",Q104*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O104)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(A105,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Rp\",VLOOKUP(D105,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Rp\",Q105*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O105)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(A106,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Rp\",VLOOKUP(D106,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Rp\",Q106*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O106)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(A107,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Rp\",VLOOKUP(D107,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Rp\",Q107*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O107)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(A108,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Rp\",VLOOKUP(D108,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Rp\",Q108*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O108)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(A109,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Rp\",VLOOKUP(D109,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Rp\",Q109*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O109)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(A110,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Rp\",VLOOKUP(D110,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Rp\",Q110*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O110)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(A111,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Rp\",VLOOKUP(D111,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Rp\",Q111*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O111)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(A112,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Rp\",VLOOKUP(D112,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Rp\",Q112*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O112)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(A113,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Rp\",VLOOKUP(D113,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Rp\",Q113*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O113)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(A114,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Rp\",VLOOKUP(D114,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Rp\",Q114*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O114)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(A115,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Rp\",VLOOKUP(D115,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Rp\",Q115*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O115)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(A116,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Rp\",VLOOKUP(D116,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Rp\",Q116*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O116)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(A117,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Rp\",VLOOKUP(D117,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Rp\",Q117*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O117)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(A118,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Rp\",VLOOKUP(D118,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Rp\",Q118*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O118)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(A119,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Rp\",VLOOKUP(D119,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Rp\",Q119*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O119)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(A120,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Rp\",VLOOKUP(D120,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Rp\",Q120*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O120)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(A121,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Rp\",VLOOKUP(D121,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Rp\",Q121*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O121)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(A122,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Rp\",VLOOKUP(D122,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Rp\",Q122*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O122)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(A123,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Rp\",VLOOKUP(D123,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Rp\",Q123*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O123)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(A124,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Rp\",VLOOKUP(D124,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Rp\",Q124*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O124)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(A125,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Rp\",VLOOKUP(D125,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Rp\",Q125*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O125)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(A126,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Rp\",VLOOKUP(D126,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Rp\",Q126*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O126)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(A127,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Rp\",VLOOKUP(D127,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Rp\",Q127*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O127)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(A128,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Rp\",VLOOKUP(D128,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Rp\",Q128*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O128)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(A129,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Rp\",VLOOKUP(D129,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Rp\",Q129*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O129)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(A130,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Rp\",VLOOKUP(D130,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D130,2)=\"Rp\",Q130*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O130)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(A131,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Rp\",VLOOKUP(D131,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D131,2)=\"Rp\",Q131*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O131)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(A132,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Rp\",VLOOKUP(D132,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D132,2)=\"Rp\",Q132*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O132)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(A133,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Rp\",VLOOKUP(D133,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D133,2)=\"Rp\",Q133*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O133)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(A134,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Rp\",VLOOKUP(D134,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D134,2)=\"Rp\",Q134*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O134)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(A135,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Rp\",VLOOKUP(D135,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Rp\",Q135*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O135)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(A136,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Rp\",VLOOKUP(D136,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Rp\",Q136*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O136)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(A137,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Rp\",VLOOKUP(D137,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Rp\",Q137*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O137)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(A138,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Rp\",VLOOKUP(D138,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Rp\",Q138*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O138)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(A139,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Rp\",VLOOKUP(D139,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Rp\",Q139*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O139)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(A140,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Rp\",VLOOKUP(D140,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Rp\",Q140*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O140)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(A141,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Rp\",VLOOKUP(D141,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Rp\",Q141*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O141)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(A142,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Rp\",VLOOKUP(D142,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Rp\",Q142*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O142)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(A143,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Rp\",VLOOKUP(D143,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Rp\",Q143*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O143)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(A144,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Rp\",VLOOKUP(D144,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Rp\",Q144*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O144)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(A145,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Rp\",VLOOKUP(D145,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Rp\",Q145*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O145)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(A146,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Rp\",VLOOKUP(D146,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Rp\",Q146*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O146)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(A147,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Rp\",VLOOKUP(D147,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Rp\",Q147*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O147)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(A148,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Rp\",VLOOKUP(D148,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Rp\",Q148*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O148)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(A149,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Rp\",VLOOKUP(D149,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Rp\",Q149*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O149)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(A150,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Rp\",VLOOKUP(D150,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Rp\",Q150*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O150)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(A151,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Rp\",VLOOKUP(D151,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Rp\",Q151*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O151)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(A152,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Rp\",VLOOKUP(D152,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Rp\",Q152*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O152)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(A153,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Rp\",VLOOKUP(D153,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Rp\",Q153*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O153)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(A154,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Rp\",VLOOKUP(D154,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Rp\",Q154*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O154)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",S155/(((M155/(5280*T155/60))+R155)*U155),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",J155/K155,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(A155,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",VLOOKUP(D155,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",43560/(M155*V155),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Rp\",Q155*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O155)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(A156,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Rp\",VLOOKUP(D156,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Rp\",Q156*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O156)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(A157,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Rp\",VLOOKUP(D157,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Rp\",Q157*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O157)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(A158,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Rp\",VLOOKUP(D158,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Rp\",Q158*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O158)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(A159,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Rp\",VLOOKUP(D159,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Rp\",Q159*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O159)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(A160,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Rp\",VLOOKUP(D160,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Rp\",Q160*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O160)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(A161,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Rp\",VLOOKUP(D161,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Rp\",Q161*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O161)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(A162,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Rp\",VLOOKUP(D162,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Rp\",Q162*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O162)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(A163,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Rp\",VLOOKUP(D163,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Rp\",Q163*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O163)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(A164,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Rp\",VLOOKUP(D164,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Rp\",Q164*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O164)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(A165,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Rp\",VLOOKUP(D165,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Rp\",Q165*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O165)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(A166,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Rp\",VLOOKUP(D166,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Rp\",Q166*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O166)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(A167,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Rp\",VLOOKUP(D167,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Rp\",Q167*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O167)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(A168,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Rp\",VLOOKUP(D168,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Rp\",Q168*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O168)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(A169,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Rp\",VLOOKUP(D169,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Rp\",Q169*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O169)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(A170,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Rp\",VLOOKUP(D170,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Rp\",Q170*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O170)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(A171,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Rp\",VLOOKUP(D171,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Rp\",Q171*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O171)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(A172,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Rp\",VLOOKUP(D172,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Rp\",Q172*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O172)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(A173,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Rp\",VLOOKUP(D173,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Rp\",Q173*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O173)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(A174,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Rp\",VLOOKUP(D174,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Rp\",Q174*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O174)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(A175,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Rp\",VLOOKUP(D175,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Rp\",Q175*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O175)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(A176,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Rp\",VLOOKUP(D176,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Rp\",Q176*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O176)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(A177,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Rp\",VLOOKUP(D177,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Rp\",Q177*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O177)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(A178,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Rp\",VLOOKUP(D178,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Rp\",Q178*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O178)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(A179,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Rp\",VLOOKUP(D179,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Rp\",Q179*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O179)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(A180,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Rp\",VLOOKUP(D180,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Rp\",Q180*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O180)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(A181,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Rp\",VLOOKUP(D181,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Rp\",Q181*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O181)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(A182,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Rp\",VLOOKUP(D182,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Rp\",Q182*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O182)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(A183,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Rp\",VLOOKUP(D183,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Rp\",Q183*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O183)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(A184,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Rp\",VLOOKUP(D184,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Rp\",Q184*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O184)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(A185,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Rp\",VLOOKUP(D185,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Rp\",Q185*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O185)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(A186,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Rp\",VLOOKUP(D186,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Rp\",Q186*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O186)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(A187,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Rp\",VLOOKUP(D187,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Rp\",Q187*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O187)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(A188,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Rp\",VLOOKUP(D188,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Rp\",Q188*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O188)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(A189,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Rp\",VLOOKUP(D189,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Rp\",Q189*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O189)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(A190,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Rp\",VLOOKUP(D190,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Rp\",Q190*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O190)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(A191,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Rp\",VLOOKUP(D191,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Rp\",Q191*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O191)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(A192,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Rp\",VLOOKUP(D192,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Rp\",Q192*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O192)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(A193,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Rp\",VLOOKUP(D193,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Rp\",Q193*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O193)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(A194,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Rp\",VLOOKUP(D194,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Rp\",Q194*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O194)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(A195,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Rp\",VLOOKUP(D195,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Rp\",Q195*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O195)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(A196,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Rp\",VLOOKUP(D196,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Rp\",Q196*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O196)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(A197,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Rp\",VLOOKUP(D197,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Rp\",Q197*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O197)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(A198,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Rp\",VLOOKUP(D198,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Rp\",Q198*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O198)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(A199,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Rp\",VLOOKUP(D199,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Rp\",Q199*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O199)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(A200,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Rp\",VLOOKUP(D200,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Rp\",Q200*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O200)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(A201,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Rp\",VLOOKUP(D201,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Rp\",Q201*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O201)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(A202,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Rp\",VLOOKUP(D202,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Rp\",Q202*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O202)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(A203,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Rp\",VLOOKUP(D203,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Rp\",Q203*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O203)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(A204,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Rp\",VLOOKUP(D204,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Rp\",Q204*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O204)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(A205,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Rp\",VLOOKUP(D205,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Rp\",Q205*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O205)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(A206,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Rp\",VLOOKUP(D206,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Rp\",Q206*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O206)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(A207,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Rp\",VLOOKUP(D207,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Rp\",Q207*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O207)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(A208,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Rp\",VLOOKUP(D208,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Rp\",Q208*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O208)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(A209,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Rp\",VLOOKUP(D209,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Rp\",Q209*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O209)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(A210,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Rp\",VLOOKUP(D210,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Rp\",Q210*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O210)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(A211,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Rp\",VLOOKUP(D211,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Rp\",Q211*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O211)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(A212,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Rp\",VLOOKUP(D212,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Rp\",Q212*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O212)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(A213,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Rp\",VLOOKUP(D213,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Rp\",Q213*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O213)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(A214,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Rp\",VLOOKUP(D214,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Rp\",Q214*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O214)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(A215,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Rp\",VLOOKUP(D215,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Rp\",Q215*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O215)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(A216,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Rp\",VLOOKUP(D216,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Rp\",Q216*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O216)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(A217,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Rp\",VLOOKUP(D217,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Rp\",Q217*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O217)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(A218,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Rp\",VLOOKUP(D218,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Rp\",Q218*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O218)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",S219/(((M219/(5280*T219/60))+R219)*U219),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",J219/K219,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(A219,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",VLOOKUP(D219,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",43560/(M219*V219),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Rp\",Q219*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O219)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(A220,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Rp\",VLOOKUP(D220,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Rp\",Q220*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O220)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(A221,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Rp\",VLOOKUP(D221,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Rp\",Q221*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O221)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(A222,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Rp\",VLOOKUP(D222,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Rp\",Q222*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O222)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(A223,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Rp\",VLOOKUP(D223,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Rp\",Q223*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O223)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(A224,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Rp\",VLOOKUP(D224,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Rp\",Q224*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O224)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(A225,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Rp\",VLOOKUP(D225,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Rp\",Q225*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O225)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(A226,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Rp\",VLOOKUP(D226,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Rp\",Q226*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O226)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(A227,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Rp\",VLOOKUP(D227,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Rp\",Q227*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O227)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(A228,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Rp\",VLOOKUP(D228,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Rp\",Q228*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O228)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(A229,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Rp\",VLOOKUP(D229,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Rp\",Q229*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O229)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(A230,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Rp\",VLOOKUP(D230,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Rp\",Q230*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O230)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(A231,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Rp\",VLOOKUP(D231,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Rp\",Q231*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O231)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(A232,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Rp\",VLOOKUP(D232,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Rp\",Q232*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O232)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(A233,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Rp\",VLOOKUP(D233,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Rp\",Q233*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O233)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(A234,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Rp\",VLOOKUP(D234,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Rp\",Q234*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O234)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(A235,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Rp\",VLOOKUP(D235,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Rp\",Q235*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O235)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(A236,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Rp\",VLOOKUP(D236,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Rp\",Q236*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O236)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(A237,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Rp\",VLOOKUP(D237,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Rp\",Q237*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O237)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(A238,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Rp\",VLOOKUP(D238,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Rp\",Q238*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O238)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(A239,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Rp\",VLOOKUP(D239,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Rp\",Q239*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O239)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(A240,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Rp\",VLOOKUP(D240,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Rp\",Q240*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O240)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(A241,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Rp\",VLOOKUP(D241,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Rp\",Q241*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O241)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(A242,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Rp\",VLOOKUP(D242,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Rp\",Q242*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O242)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(A243,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Rp\",VLOOKUP(D243,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Rp\",Q243*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O243)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(A244,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Rp\",VLOOKUP(D244,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Rp\",Q244*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O244)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(A245,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Rp\",VLOOKUP(D245,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Rp\",Q245*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O245)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(A246,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Rp\",VLOOKUP(D246,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Rp\",Q246*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O246)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(A247,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Rp\",VLOOKUP(D247,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Rp\",Q247*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O247)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(A248,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Rp\",VLOOKUP(D248,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Rp\",Q248*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O248)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(A249,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Rp\",VLOOKUP(D249,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Rp\",Q249*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O249)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(A250,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Rp\",VLOOKUP(D250,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Rp\",Q250*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O250)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(A251,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Rp\",VLOOKUP(D251,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Rp\",Q251*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O251)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(A252,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Rp\",VLOOKUP(D252,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Rp\",Q252*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O252)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(A253,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Rp\",VLOOKUP(D253,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Rp\",Q253*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O253)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(A254,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Rp\",VLOOKUP(D254,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Rp\",Q254*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O254)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(A255,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Rp\",VLOOKUP(D255,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Rp\",Q255*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O255)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(A256,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Rp\",VLOOKUP(D256,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Rp\",Q256*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O256)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(A257,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Rp\",VLOOKUP(D257,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Rp\",Q257*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O257)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(A258,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Rp\",VLOOKUP(D258,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Rp\",Q258*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O258)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(A259,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Rp\",VLOOKUP(D259,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Rp\",Q259*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O259)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(A260,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Rp\",VLOOKUP(D260,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Rp\",Q260*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O260)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(A261,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Rp\",VLOOKUP(D261,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Rp\",Q261*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O261)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(A262,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Rp\",VLOOKUP(D262,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Rp\",Q262*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O262)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(A263,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Rp\",VLOOKUP(D263,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Rp\",Q263*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O263)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(A264,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Rp\",VLOOKUP(D264,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Rp\",Q264*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O264)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(A265,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Rp\",VLOOKUP(D265,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Rp\",Q265*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O265)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(A266,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Rp\",VLOOKUP(D266,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Rp\",Q266*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O266)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(A267,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Rp\",VLOOKUP(D267,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Rp\",Q267*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O267)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(A268,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Rp\",VLOOKUP(D268,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Rp\",Q268*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O268)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(A269,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Rp\",VLOOKUP(D269,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Rp\",Q269*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O269)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(A270,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Rp\",VLOOKUP(D270,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Rp\",Q270*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O270)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(A271,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Rp\",VLOOKUP(D271,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Rp\",Q271*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O271)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(A272,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Rp\",VLOOKUP(D272,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Rp\",Q272*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O272)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(A273,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Rp\",VLOOKUP(D273,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Rp\",Q273*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O273)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(A274,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Rp\",VLOOKUP(D274,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Rp\",Q274*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O274)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(A275,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Rp\",VLOOKUP(D275,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Rp\",Q275*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O275)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(A276,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Rp\",VLOOKUP(D276,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Rp\",Q276*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O276)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(A277,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Rp\",VLOOKUP(D277,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Rp\",Q277*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O277)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(A278,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Rp\",VLOOKUP(D278,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Rp\",Q278*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O278)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(A279,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Rp\",VLOOKUP(D279,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Rp\",Q279*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O279)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(A280,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Rp\",VLOOKUP(D280,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Rp\",Q280*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O280)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(A281,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Rp\",VLOOKUP(D281,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Rp\",Q281*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O281)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(A282,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Rp\",VLOOKUP(D282,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D282,2)=\"Rp\",Q282*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O282)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",S283/(((M283/(5280*T283/60))+R283)*U283),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",J283/K283,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(A283,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",VLOOKUP(D283,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",43560/(M283*V283),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Rp\",Q283*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O283)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(A284,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Rp\",VLOOKUP(D284,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Rp\",Q284*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O284)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(A285,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Rp\",VLOOKUP(D285,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Rp\",Q285*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O285)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(A286,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Rp\",VLOOKUP(D286,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D286,2)=\"Rp\",Q286*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O286)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(A287,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Rp\",VLOOKUP(D287,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D287,2)=\"Rp\",Q287*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O287)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(A288,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Rp\",VLOOKUP(D288,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Rp\",Q288*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O288)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,2)=\"Rp\",'4   Earthwork'!$I$15:$I$268,0)","v":0},0,0,{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(A289,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Rp\",VLOOKUP(D289,Equipment[],Equipment!$AJ$2),0)","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Rp\",Q289*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O289)/12,0)","v":0}]

{"sheet":"8  Excavator","index":11,"n_rows":289,"n_cols":17,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Productivity and Hours Required for Hydraulic Excavator",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2020-04-29"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses area to calculate time for perforating liners"]
[null,null,null,null,"3' sheepsfoot roller"]
[null,null,null,null,"Can be used for excavating and loading, or sheepsfoot compaction using a roller"]
[null,null,null,null,"May filter on equipment (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[1,2,3,4,5,6,7,8,9,10,null,11,null,12,13,null,14]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac) or Volume (lcy)","Unit (ac or lcy)","Sheepsfoot Roller Width (ft) or Bucket Capacity (cy)","Unit (ft or cy)","Maximum Reach at Ground Level (ft)","Cycle Time (min)","Work Hour (min/hr)","Task Time (hr)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",'4   Earthwork'!M15,\n '4   Earthwork'!I15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",VLOOKUP(D15,Equipment[],Equipment!$BE$2)*VLOOKUP(D15,Equipment[],Equipment!$BC$2),\nVLOOKUP(D15,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BH$2)+VLOOKUP(D15,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",\nO15*(J15/L15/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO15*(J15*43560)/(L15*N15)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",'4   Earthwork'!M16,\n '4   Earthwork'!I16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",VLOOKUP(D16,Equipment[],Equipment!$BE$2)*VLOOKUP(D16,Equipment[],Equipment!$BC$2),\nVLOOKUP(D16,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BH$2)+VLOOKUP(D16,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",\nO16*(J16/L16/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO16*(J16*43560)/(L16*N16)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",'4   Earthwork'!M17,\n '4   Earthwork'!I17),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",VLOOKUP(D17,Equipment[],Equipment!$BE$2)*VLOOKUP(D17,Equipment[],Equipment!$BC$2),\nVLOOKUP(D17,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BH$2)+VLOOKUP(D17,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",\nO17*(J17/L17/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO17*(J17*43560)/(L17*N17)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",'4   Earthwork'!M18,\n '4   Earthwork'!I18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",VLOOKUP(D18,Equipment[],Equipment!$BE$2)*VLOOKUP(D18,Equipment[],Equipment!$BC$2),\nVLOOKUP(D18,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BH$2)+VLOOKUP(D18,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",\nO18*(J18/L18/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO18*(J18*43560)/(L18*N18)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",'4   Earthwork'!M19,\n '4   Earthwork'!I19),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",VLOOKUP(D19,Equipment[],Equipment!$BE$2)*VLOOKUP(D19,Equipment[],Equipment!$BC$2),\nVLOOKUP(D19,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BH$2)+VLOOKUP(D19,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",\nO19*(J19/L19/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO19*(J19*43560)/(L19*N19)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",'4   Earthwork'!M20,\n '4   Earthwork'!I20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",VLOOKUP(D20,Equipment[],Equipment!$BE$2)*VLOOKUP(D20,Equipment[],Equipment!$BC$2),\nVLOOKUP(D20,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BH$2)+VLOOKUP(D20,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",\nO20*(J20/L20/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO20*(J20*43560)/(L20*N20)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",'4   Earthwork'!M21,\n '4   Earthwork'!I21),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",VLOOKUP(D21,Equipment[],Equipment!$BE$2)*VLOOKUP(D21,Equipment[],Equipment!$BC$2),\nVLOOKUP(D21,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BH$2)+VLOOKUP(D21,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",\nO21*(J21/L21/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO21*(J21*43560)/(L21*N21)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",'4   Earthwork'!M22,\n '4   Earthwork'!I22),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",VLOOKUP(D22,Equipment[],Equipment!$BE$2)*VLOOKUP(D22,Equipment[],Equipment!$BC$2),\nVLOOKUP(D22,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BH$2)+VLOOKUP(D22,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",\nO22*(J22/L22/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO22*(J22*43560)/(L22*N22)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",'4   Earthwork'!M23,\n '4   Earthwork'!I23),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",VLOOKUP(D23,Equipment[],Equipment!$BE$2)*VLOOKUP(D23,Equipment[],Equipment!$BC$2),\nVLOOKUP(D23,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BH$2)+VLOOKUP(D23,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",\nO23*(J23/L23/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO23*(J23*43560)/(L23*N23)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",'4   Earthwork'!M24,\n '4   Earthwork'!I24),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",VLOOKUP(D24,Equipment[],Equipment!$BE$2)*VLOOKUP(D24,Equipment[],Equipment!$BC$2),\nVLOOKUP(D24,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BH$2)+VLOOKUP(D24,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",\nO24*(J24/L24/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO24*(J24*43560)/(L24*N24)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",'4   Earthwork'!M25,\n '4   Earthwork'!I25),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",VLOOKUP(D25,Equipment[],Equipment!$BE$2)*VLOOKUP(D25,Equipment[],Equipment!$BC$2),\nVLOOKUP(D25,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BH$2)+VLOOKUP(D25,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",\nO25*(J25/L25/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO25*(J25*43560)/(L25*N25)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",'4   Earthwork'!M26,\n '4   Earthwork'!I26),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",VLOOKUP(D26,Equipment[],Equipment!$BE$2)*VLOOKUP(D26,Equipment[],Equipment!$BC$2),\nVLOOKUP(D26,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BH$2)+VLOOKUP(D26,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",\nO26*(J26/L26/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO26*(J26*43560)/(L26*N26)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",'4   Earthwork'!M27,\n '4   Earthwork'!I27),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",VLOOKUP(D27,Equipment[],Equipment!$BE$2)*VLOOKUP(D27,Equipment[],Equipment!$BC$2),\nVLOOKUP(D27,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BH$2)+VLOOKUP(D27,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",\nO27*(J27/L27/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO27*(J27*43560)/(L27*N27)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",'4   Earthwork'!M28,\n '4   Earthwork'!I28),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",VLOOKUP(D28,Equipment[],Equipment!$BE$2)*VLOOKUP(D28,Equipment[],Equipment!$BC$2),\nVLOOKUP(D28,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BH$2)+VLOOKUP(D28,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",\nO28*(J28/L28/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO28*(J28*43560)/(L28*N28)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",'4   Earthwork'!M29,\n '4   Earthwork'!I29),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",VLOOKUP(D29,Equipment[],Equipment!$BE$2)*VLOOKUP(D29,Equipment[],Equipment!$BC$2),\nVLOOKUP(D29,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BH$2)+VLOOKUP(D29,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",\nO29*(J29/L29/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO29*(J29*43560)/(L29*N29)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",'4   Earthwork'!M30,\n '4   Earthwork'!I30),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",VLOOKUP(D30,Equipment[],Equipment!$BE$2)*VLOOKUP(D30,Equipment[],Equipment!$BC$2),\nVLOOKUP(D30,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BH$2)+VLOOKUP(D30,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",\nO30*(J30/L30/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO30*(J30*43560)/(L30*N30)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",'4   Earthwork'!M31,\n '4   Earthwork'!I31),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",VLOOKUP(D31,Equipment[],Equipment!$BE$2)*VLOOKUP(D31,Equipment[],Equipment!$BC$2),\nVLOOKUP(D31,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BH$2)+VLOOKUP(D31,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",\nO31*(J31/L31/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO31*(J31*43560)/(L31*N31)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",'4   Earthwork'!M32,\n '4   Earthwork'!I32),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",VLOOKUP(D32,Equipment[],Equipment!$BE$2)*VLOOKUP(D32,Equipment[],Equipment!$BC$2),\nVLOOKUP(D32,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BH$2)+VLOOKUP(D32,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",\nO32*(J32/L32/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO32*(J32*43560)/(L32*N32)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",'4   Earthwork'!M33,\n '4   Earthwork'!I33),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",VLOOKUP(D33,Equipment[],Equipment!$BE$2)*VLOOKUP(D33,Equipment[],Equipment!$BC$2),\nVLOOKUP(D33,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BH$2)+VLOOKUP(D33,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",\nO33*(J33/L33/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO33*(J33*43560)/(L33*N33)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",'4   Earthwork'!M34,\n '4   Earthwork'!I34),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",VLOOKUP(D34,Equipment[],Equipment!$BE$2)*VLOOKUP(D34,Equipment[],Equipment!$BC$2),\nVLOOKUP(D34,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BH$2)+VLOOKUP(D34,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",\nO34*(J34/L34/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO34*(J34*43560)/(L34*N34)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",'4   Earthwork'!M35,\n '4   Earthwork'!I35),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",VLOOKUP(D35,Equipment[],Equipment!$BE$2)*VLOOKUP(D35,Equipment[],Equipment!$BC$2),\nVLOOKUP(D35,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BH$2)+VLOOKUP(D35,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",\nO35*(J35/L35/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO35*(J35*43560)/(L35*N35)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",'4   Earthwork'!M36,\n '4   Earthwork'!I36),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",VLOOKUP(D36,Equipment[],Equipment!$BE$2)*VLOOKUP(D36,Equipment[],Equipment!$BC$2),\nVLOOKUP(D36,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BH$2)+VLOOKUP(D36,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",\nO36*(J36/L36/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO36*(J36*43560)/(L36*N36)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",'4   Earthwork'!M37,\n '4   Earthwork'!I37),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",VLOOKUP(D37,Equipment[],Equipment!$BE$2)*VLOOKUP(D37,Equipment[],Equipment!$BC$2),\nVLOOKUP(D37,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BH$2)+VLOOKUP(D37,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",\nO37*(J37/L37/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO37*(J37*43560)/(L37*N37)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",'4   Earthwork'!M38,\n '4   Earthwork'!I38),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",VLOOKUP(D38,Equipment[],Equipment!$BE$2)*VLOOKUP(D38,Equipment[],Equipment!$BC$2),\nVLOOKUP(D38,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BH$2)+VLOOKUP(D38,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",\nO38*(J38/L38/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO38*(J38*43560)/(L38*N38)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",'4   Earthwork'!M39,\n '4   Earthwork'!I39),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",VLOOKUP(D39,Equipment[],Equipment!$BE$2)*VLOOKUP(D39,Equipment[],Equipment!$BC$2),\nVLOOKUP(D39,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BH$2)+VLOOKUP(D39,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",\nO39*(J39/L39/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO39*(J39*43560)/(L39*N39)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",'4   Earthwork'!M40,\n '4   Earthwork'!I40),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",VLOOKUP(D40,Equipment[],Equipment!$BE$2)*VLOOKUP(D40,Equipment[],Equipment!$BC$2),\nVLOOKUP(D40,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BH$2)+VLOOKUP(D40,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",\nO40*(J40/L40/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO40*(J40*43560)/(L40*N40)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",'4   Earthwork'!M41,\n '4   Earthwork'!I41),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",VLOOKUP(D41,Equipment[],Equipment!$BE$2)*VLOOKUP(D41,Equipment[],Equipment!$BC$2),\nVLOOKUP(D41,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BH$2)+VLOOKUP(D41,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",\nO41*(J41/L41/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO41*(J41*43560)/(L41*N41)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",'4   Earthwork'!M42,\n '4   Earthwork'!I42),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",VLOOKUP(D42,Equipment[],Equipment!$BE$2)*VLOOKUP(D42,Equipment[],Equipment!$BC$2),\nVLOOKUP(D42,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BH$2)+VLOOKUP(D42,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",\nO42*(J42/L42/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO42*(J42*43560)/(L42*N42)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",'4   Earthwork'!M43,\n '4   Earthwork'!I43),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",VLOOKUP(D43,Equipment[],Equipment!$BE$2)*VLOOKUP(D43,Equipment[],Equipment!$BC$2),\nVLOOKUP(D43,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BH$2)+VLOOKUP(D43,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",\nO43*(J43/L43/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO43*(J43*43560)/(L43*N43)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",'4   Earthwork'!M44,\n '4   Earthwork'!I44),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",VLOOKUP(D44,Equipment[],Equipment!$BE$2)*VLOOKUP(D44,Equipment[],Equipment!$BC$2),\nVLOOKUP(D44,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BH$2)+VLOOKUP(D44,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",\nO44*(J44/L44/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO44*(J44*43560)/(L44*N44)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",'4   Earthwork'!M45,\n '4   Earthwork'!I45),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",VLOOKUP(D45,Equipment[],Equipment!$BE$2)*VLOOKUP(D45,Equipment[],Equipment!$BC$2),\nVLOOKUP(D45,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BH$2)+VLOOKUP(D45,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",\nO45*(J45/L45/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO45*(J45*43560)/(L45*N45)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",'4   Earthwork'!M46,\n '4   Earthwork'!I46),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",VLOOKUP(D46,Equipment[],Equipment!$BE$2)*VLOOKUP(D46,Equipment[],Equipment!$BC$2),\nVLOOKUP(D46,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BH$2)+VLOOKUP(D46,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",\nO46*(J46/L46/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO46*(J46*43560)/(L46*N46)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",'4   Earthwork'!M47,\n '4   Earthwork'!I47),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",VLOOKUP(D47,Equipment[],Equipment!$BE$2)*VLOOKUP(D47,Equipment[],Equipment!$BC$2),\nVLOOKUP(D47,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BH$2)+VLOOKUP(D47,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",\nO47*(J47/L47/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO47*(J47*43560)/(L47*N47)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",'4   Earthwork'!M48,\n '4   Earthwork'!I48),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",VLOOKUP(D48,Equipment[],Equipment!$BE$2)*VLOOKUP(D48,Equipment[],Equipment!$BC$2),\nVLOOKUP(D48,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BH$2)+VLOOKUP(D48,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",\nO48*(J48/L48/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO48*(J48*43560)/(L48*N48)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",'4   Earthwork'!M49,\n '4   Earthwork'!I49),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",VLOOKUP(D49,Equipment[],Equipment!$BE$2)*VLOOKUP(D49,Equipment[],Equipment!$BC$2),\nVLOOKUP(D49,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BH$2)+VLOOKUP(D49,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",\nO49*(J49/L49/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO49*(J49*43560)/(L49*N49)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",'4   Earthwork'!M50,\n '4   Earthwork'!I50),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",VLOOKUP(D50,Equipment[],Equipment!$BE$2)*VLOOKUP(D50,Equipment[],Equipment!$BC$2),\nVLOOKUP(D50,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BH$2)+VLOOKUP(D50,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",\nO50*(J50/L50/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO50*(J50*43560)/(L50*N50)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",'4   Earthwork'!M51,\n '4   Earthwork'!I51),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",VLOOKUP(D51,Equipment[],Equipment!$BE$2)*VLOOKUP(D51,Equipment[],Equipment!$BC$2),\nVLOOKUP(D51,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BH$2)+VLOOKUP(D51,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",\nO51*(J51/L51/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO51*(J51*43560)/(L51*N51)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",'4   Earthwork'!M52,\n '4   Earthwork'!I52),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",VLOOKUP(D52,Equipment[],Equipment!$BE$2)*VLOOKUP(D52,Equipment[],Equipment!$BC$2),\nVLOOKUP(D52,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BH$2)+VLOOKUP(D52,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",\nO52*(J52/L52/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO52*(J52*43560)/(L52*N52)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",'4   Earthwork'!M53,\n '4   Earthwork'!I53),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",VLOOKUP(D53,Equipment[],Equipment!$BE$2)*VLOOKUP(D53,Equipment[],Equipment!$BC$2),\nVLOOKUP(D53,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BH$2)+VLOOKUP(D53,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",\nO53*(J53/L53/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO53*(J53*43560)/(L53*N53)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",'4   Earthwork'!M54,\n '4   Earthwork'!I54),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",VLOOKUP(D54,Equipment[],Equipment!$BE$2)*VLOOKUP(D54,Equipment[],Equipment!$BC$2),\nVLOOKUP(D54,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BH$2)+VLOOKUP(D54,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",\nO54*(J54/L54/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO54*(J54*43560)/(L54*N54)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",'4   Earthwork'!M55,\n '4   Earthwork'!I55),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",VLOOKUP(D55,Equipment[],Equipment!$BE$2)*VLOOKUP(D55,Equipment[],Equipment!$BC$2),\nVLOOKUP(D55,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BH$2)+VLOOKUP(D55,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",\nO55*(J55/L55/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO55*(J55*43560)/(L55*N55)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",'4   Earthwork'!M56,\n '4   Earthwork'!I56),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",VLOOKUP(D56,Equipment[],Equipment!$BE$2)*VLOOKUP(D56,Equipment[],Equipment!$BC$2),\nVLOOKUP(D56,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BH$2)+VLOOKUP(D56,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",\nO56*(J56/L56/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO56*(J56*43560)/(L56*N56)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",'4   Earthwork'!M57,\n '4   Earthwork'!I57),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",VLOOKUP(D57,Equipment[],Equipment!$BE$2)*VLOOKUP(D57,Equipment[],Equipment!$BC$2),\nVLOOKUP(D57,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BH$2)+VLOOKUP(D57,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",\nO57*(J57/L57/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO57*(J57*43560)/(L57*N57)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",'4   Earthwork'!M58,\n '4   Earthwork'!I58),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",VLOOKUP(D58,Equipment[],Equipment!$BE$2)*VLOOKUP(D58,Equipment[],Equipment!$BC$2),\nVLOOKUP(D58,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BH$2)+VLOOKUP(D58,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",\nO58*(J58/L58/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO58*(J58*43560)/(L58*N58)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",'4   Earthwork'!M59,\n '4   Earthwork'!I59),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",VLOOKUP(D59,Equipment[],Equipment!$BE$2)*VLOOKUP(D59,Equipment[],Equipment!$BC$2),\nVLOOKUP(D59,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BH$2)+VLOOKUP(D59,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",\nO59*(J59/L59/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO59*(J59*43560)/(L59*N59)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",'4   Earthwork'!M60,\n '4   Earthwork'!I60),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",VLOOKUP(D60,Equipment[],Equipment!$BE$2)*VLOOKUP(D60,Equipment[],Equipment!$BC$2),\nVLOOKUP(D60,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BH$2)+VLOOKUP(D60,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",\nO60*(J60/L60/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO60*(J60*43560)/(L60*N60)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",'4   Earthwork'!M61,\n '4   Earthwork'!I61),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",VLOOKUP(D61,Equipment[],Equipment!$BE$2)*VLOOKUP(D61,Equipment[],Equipment!$BC$2),\nVLOOKUP(D61,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BH$2)+VLOOKUP(D61,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",\nO61*(J61/L61/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO61*(J61*43560)/(L61*N61)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",'4   Earthwork'!M62,\n '4   Earthwork'!I62),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",VLOOKUP(D62,Equipment[],Equipment!$BE$2)*VLOOKUP(D62,Equipment[],Equipment!$BC$2),\nVLOOKUP(D62,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BH$2)+VLOOKUP(D62,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",\nO62*(J62/L62/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO62*(J62*43560)/(L62*N62)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",'4   Earthwork'!M63,\n '4   Earthwork'!I63),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",VLOOKUP(D63,Equipment[],Equipment!$BE$2)*VLOOKUP(D63,Equipment[],Equipment!$BC$2),\nVLOOKUP(D63,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BH$2)+VLOOKUP(D63,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",\nO63*(J63/L63/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO63*(J63*43560)/(L63*N63)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",'4   Earthwork'!M64,\n '4   Earthwork'!I64),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",VLOOKUP(D64,Equipment[],Equipment!$BE$2)*VLOOKUP(D64,Equipment[],Equipment!$BC$2),\nVLOOKUP(D64,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BH$2)+VLOOKUP(D64,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",\nO64*(J64/L64/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO64*(J64*43560)/(L64*N64)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",'4   Earthwork'!M65,\n '4   Earthwork'!I65),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",VLOOKUP(D65,Equipment[],Equipment!$BE$2)*VLOOKUP(D65,Equipment[],Equipment!$BC$2),\nVLOOKUP(D65,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BH$2)+VLOOKUP(D65,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",\nO65*(J65/L65/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO65*(J65*43560)/(L65*N65)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",'4   Earthwork'!M66,\n '4   Earthwork'!I66),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",VLOOKUP(D66,Equipment[],Equipment!$BE$2)*VLOOKUP(D66,Equipment[],Equipment!$BC$2),\nVLOOKUP(D66,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BH$2)+VLOOKUP(D66,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",\nO66*(J66/L66/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO66*(J66*43560)/(L66*N66)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",'4   Earthwork'!M67,\n '4   Earthwork'!I67),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",VLOOKUP(D67,Equipment[],Equipment!$BE$2)*VLOOKUP(D67,Equipment[],Equipment!$BC$2),\nVLOOKUP(D67,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BH$2)+VLOOKUP(D67,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",\nO67*(J67/L67/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO67*(J67*43560)/(L67*N67)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",'4   Earthwork'!M68,\n '4   Earthwork'!I68),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",VLOOKUP(D68,Equipment[],Equipment!$BE$2)*VLOOKUP(D68,Equipment[],Equipment!$BC$2),\nVLOOKUP(D68,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BH$2)+VLOOKUP(D68,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",\nO68*(J68/L68/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO68*(J68*43560)/(L68*N68)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",'4   Earthwork'!M69,\n '4   Earthwork'!I69),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",VLOOKUP(D69,Equipment[],Equipment!$BE$2)*VLOOKUP(D69,Equipment[],Equipment!$BC$2),\nVLOOKUP(D69,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BH$2)+VLOOKUP(D69,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",\nO69*(J69/L69/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO69*(J69*43560)/(L69*N69)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",'4   Earthwork'!M70,\n '4   Earthwork'!I70),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",VLOOKUP(D70,Equipment[],Equipment!$BE$2)*VLOOKUP(D70,Equipment[],Equipment!$BC$2),\nVLOOKUP(D70,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BH$2)+VLOOKUP(D70,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",\nO70*(J70/L70/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO70*(J70*43560)/(L70*N70)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",'4   Earthwork'!M71,\n '4   Earthwork'!I71),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",VLOOKUP(D71,Equipment[],Equipment!$BE$2)*VLOOKUP(D71,Equipment[],Equipment!$BC$2),\nVLOOKUP(D71,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BH$2)+VLOOKUP(D71,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",\nO71*(J71/L71/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO71*(J71*43560)/(L71*N71)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",'4   Earthwork'!M72,\n '4   Earthwork'!I72),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",VLOOKUP(D72,Equipment[],Equipment!$BE$2)*VLOOKUP(D72,Equipment[],Equipment!$BC$2),\nVLOOKUP(D72,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BH$2)+VLOOKUP(D72,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",\nO72*(J72/L72/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO72*(J72*43560)/(L72*N72)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",'4   Earthwork'!M73,\n '4   Earthwork'!I73),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",VLOOKUP(D73,Equipment[],Equipment!$BE$2)*VLOOKUP(D73,Equipment[],Equipment!$BC$2),\nVLOOKUP(D73,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BH$2)+VLOOKUP(D73,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",\nO73*(J73/L73/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO73*(J73*43560)/(L73*N73)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",'4   Earthwork'!M74,\n '4   Earthwork'!I74),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",VLOOKUP(D74,Equipment[],Equipment!$BE$2)*VLOOKUP(D74,Equipment[],Equipment!$BC$2),\nVLOOKUP(D74,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BH$2)+VLOOKUP(D74,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",\nO74*(J74/L74/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO74*(J74*43560)/(L74*N74)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",'4   Earthwork'!M75,\n '4   Earthwork'!I75),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",VLOOKUP(D75,Equipment[],Equipment!$BE$2)*VLOOKUP(D75,Equipment[],Equipment!$BC$2),\nVLOOKUP(D75,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BH$2)+VLOOKUP(D75,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",\nO75*(J75/L75/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO75*(J75*43560)/(L75*N75)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",'4   Earthwork'!M76,\n '4   Earthwork'!I76),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",VLOOKUP(D76,Equipment[],Equipment!$BE$2)*VLOOKUP(D76,Equipment[],Equipment!$BC$2),\nVLOOKUP(D76,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BH$2)+VLOOKUP(D76,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",\nO76*(J76/L76/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO76*(J76*43560)/(L76*N76)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",'4   Earthwork'!M77,\n '4   Earthwork'!I77),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",VLOOKUP(D77,Equipment[],Equipment!$BE$2)*VLOOKUP(D77,Equipment[],Equipment!$BC$2),\nVLOOKUP(D77,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$BH$2)+VLOOKUP(D77,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Ex\",\nIF(B77=\"C\",\nO77*(J77/L77/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO77*(J77*43560)/(L77*N77)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",'4   Earthwork'!M78,\n '4   Earthwork'!I78),0)","v":21.23},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":"ac"},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",VLOOKUP(D78,Equipment[],Equipment!$BE$2)*VLOOKUP(D78,Equipment[],Equipment!$BC$2),\nVLOOKUP(D78,Equipment[],Equipment!$BF$2)))","v":3},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":"ft"},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BG$2)/12,0)","v":31.666666666666668},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$BH$2)+VLOOKUP(D78,Equipment[],Equipment!$BI$2),0)","v":0.16},{"$f":"IF(LEFT(D78,2)=\"Ex\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D78,2)=\"Ex\",\nIF(B78=\"C\",\nO78*(J78/L78/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO78*(J78*43560)/(L78*N78)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":31.150443789473684}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",'4   Earthwork'!M79,\n '4   Earthwork'!I79),0)","v":0.48},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":"ac"},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",VLOOKUP(D79,Equipment[],Equipment!$BE$2)*VLOOKUP(D79,Equipment[],Equipment!$BC$2),\nVLOOKUP(D79,Equipment[],Equipment!$BF$2)))","v":3},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":"ft"},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BG$2)/12,0)","v":31.666666666666668},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$BH$2)+VLOOKUP(D79,Equipment[],Equipment!$BI$2),0)","v":0.16},{"$f":"IF(LEFT(D79,2)=\"Ex\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D79,2)=\"Ex\",\nIF(B79=\"C\",\nO79*(J79/L79/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO79*(J79*43560)/(L79*N79)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":0.70429642105263157}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",'4   Earthwork'!M80,\n '4   Earthwork'!I80),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",VLOOKUP(D80,Equipment[],Equipment!$BE$2)*VLOOKUP(D80,Equipment[],Equipment!$BC$2),\nVLOOKUP(D80,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$BH$2)+VLOOKUP(D80,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Ex\",\nIF(B80=\"C\",\nO80*(J80/L80/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO80*(J80*43560)/(L80*N80)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",'4   Earthwork'!M81,\n '4   Earthwork'!I81),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",VLOOKUP(D81,Equipment[],Equipment!$BE$2)*VLOOKUP(D81,Equipment[],Equipment!$BC$2),\nVLOOKUP(D81,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$BH$2)+VLOOKUP(D81,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Ex\",\nIF(B81=\"C\",\nO81*(J81/L81/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO81*(J81*43560)/(L81*N81)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",'4   Earthwork'!M82,\n '4   Earthwork'!I82),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",VLOOKUP(D82,Equipment[],Equipment!$BE$2)*VLOOKUP(D82,Equipment[],Equipment!$BC$2),\nVLOOKUP(D82,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$BH$2)+VLOOKUP(D82,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Ex\",\nIF(B82=\"C\",\nO82*(J82/L82/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO82*(J82*43560)/(L82*N82)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",'4   Earthwork'!M83,\n '4   Earthwork'!I83),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",VLOOKUP(D83,Equipment[],Equipment!$BE$2)*VLOOKUP(D83,Equipment[],Equipment!$BC$2),\nVLOOKUP(D83,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$BH$2)+VLOOKUP(D83,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Ex\",\nIF(B83=\"C\",\nO83*(J83/L83/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO83*(J83*43560)/(L83*N83)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",'4   Earthwork'!M84,\n '4   Earthwork'!I84),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",VLOOKUP(D84,Equipment[],Equipment!$BE$2)*VLOOKUP(D84,Equipment[],Equipment!$BC$2),\nVLOOKUP(D84,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$BH$2)+VLOOKUP(D84,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Ex\",\nIF(B84=\"C\",\nO84*(J84/L84/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO84*(J84*43560)/(L84*N84)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",'4   Earthwork'!M85,\n '4   Earthwork'!I85),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",VLOOKUP(D85,Equipment[],Equipment!$BE$2)*VLOOKUP(D85,Equipment[],Equipment!$BC$2),\nVLOOKUP(D85,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$BH$2)+VLOOKUP(D85,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Ex\",\nIF(B85=\"C\",\nO85*(J85/L85/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO85*(J85*43560)/(L85*N85)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",'4   Earthwork'!M86,\n '4   Earthwork'!I86),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",VLOOKUP(D86,Equipment[],Equipment!$BE$2)*VLOOKUP(D86,Equipment[],Equipment!$BC$2),\nVLOOKUP(D86,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$BH$2)+VLOOKUP(D86,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Ex\",\nIF(B86=\"C\",\nO86*(J86/L86/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO86*(J86*43560)/(L86*N86)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",'4   Earthwork'!M87,\n '4   Earthwork'!I87),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",VLOOKUP(D87,Equipment[],Equipment!$BE$2)*VLOOKUP(D87,Equipment[],Equipment!$BC$2),\nVLOOKUP(D87,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$BH$2)+VLOOKUP(D87,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Ex\",\nIF(B87=\"C\",\nO87*(J87/L87/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO87*(J87*43560)/(L87*N87)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",'4   Earthwork'!M88,\n '4   Earthwork'!I88),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",VLOOKUP(D88,Equipment[],Equipment!$BE$2)*VLOOKUP(D88,Equipment[],Equipment!$BC$2),\nVLOOKUP(D88,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$BH$2)+VLOOKUP(D88,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Ex\",\nIF(B88=\"C\",\nO88*(J88/L88/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO88*(J88*43560)/(L88*N88)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",'4   Earthwork'!M89,\n '4   Earthwork'!I89),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",VLOOKUP(D89,Equipment[],Equipment!$BE$2)*VLOOKUP(D89,Equipment[],Equipment!$BC$2),\nVLOOKUP(D89,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$BH$2)+VLOOKUP(D89,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Ex\",\nIF(B89=\"C\",\nO89*(J89/L89/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO89*(J89*43560)/(L89*N89)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",'4   Earthwork'!M90,\n '4   Earthwork'!I90),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",VLOOKUP(D90,Equipment[],Equipment!$BE$2)*VLOOKUP(D90,Equipment[],Equipment!$BC$2),\nVLOOKUP(D90,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$BH$2)+VLOOKUP(D90,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Ex\",\nIF(B90=\"C\",\nO90*(J90/L90/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO90*(J90*43560)/(L90*N90)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",'4   Earthwork'!M91,\n '4   Earthwork'!I91),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",VLOOKUP(D91,Equipment[],Equipment!$BE$2)*VLOOKUP(D91,Equipment[],Equipment!$BC$2),\nVLOOKUP(D91,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$BH$2)+VLOOKUP(D91,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Ex\",\nIF(B91=\"C\",\nO91*(J91/L91/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO91*(J91*43560)/(L91*N91)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",'4   Earthwork'!M92,\n '4   Earthwork'!I92),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",VLOOKUP(D92,Equipment[],Equipment!$BE$2)*VLOOKUP(D92,Equipment[],Equipment!$BC$2),\nVLOOKUP(D92,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$BH$2)+VLOOKUP(D92,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Ex\",\nIF(B92=\"C\",\nO92*(J92/L92/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO92*(J92*43560)/(L92*N92)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",'4   Earthwork'!M93,\n '4   Earthwork'!I93),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",VLOOKUP(D93,Equipment[],Equipment!$BE$2)*VLOOKUP(D93,Equipment[],Equipment!$BC$2),\nVLOOKUP(D93,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$BH$2)+VLOOKUP(D93,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Ex\",\nIF(B93=\"C\",\nO93*(J93/L93/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO93*(J93*43560)/(L93*N93)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",'4   Earthwork'!M94,\n '4   Earthwork'!I94),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",VLOOKUP(D94,Equipment[],Equipment!$BE$2)*VLOOKUP(D94,Equipment[],Equipment!$BC$2),\nVLOOKUP(D94,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$BH$2)+VLOOKUP(D94,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Ex\",\nIF(B94=\"C\",\nO94*(J94/L94/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO94*(J94*43560)/(L94*N94)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",'4   Earthwork'!M95,\n '4   Earthwork'!I95),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",VLOOKUP(D95,Equipment[],Equipment!$BE$2)*VLOOKUP(D95,Equipment[],Equipment!$BC$2),\nVLOOKUP(D95,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$BH$2)+VLOOKUP(D95,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Ex\",\nIF(B95=\"C\",\nO95*(J95/L95/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO95*(J95*43560)/(L95*N95)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",'4   Earthwork'!M96,\n '4   Earthwork'!I96),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",VLOOKUP(D96,Equipment[],Equipment!$BE$2)*VLOOKUP(D96,Equipment[],Equipment!$BC$2),\nVLOOKUP(D96,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$BH$2)+VLOOKUP(D96,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Ex\",\nIF(B96=\"C\",\nO96*(J96/L96/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO96*(J96*43560)/(L96*N96)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",'4   Earthwork'!M97,\n '4   Earthwork'!I97),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",VLOOKUP(D97,Equipment[],Equipment!$BE$2)*VLOOKUP(D97,Equipment[],Equipment!$BC$2),\nVLOOKUP(D97,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$BH$2)+VLOOKUP(D97,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Ex\",\nIF(B97=\"C\",\nO97*(J97/L97/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO97*(J97*43560)/(L97*N97)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",'4   Earthwork'!M98,\n '4   Earthwork'!I98),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",VLOOKUP(D98,Equipment[],Equipment!$BE$2)*VLOOKUP(D98,Equipment[],Equipment!$BC$2),\nVLOOKUP(D98,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$BH$2)+VLOOKUP(D98,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Ex\",\nIF(B98=\"C\",\nO98*(J98/L98/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO98*(J98*43560)/(L98*N98)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",'4   Earthwork'!M99,\n '4   Earthwork'!I99),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",VLOOKUP(D99,Equipment[],Equipment!$BE$2)*VLOOKUP(D99,Equipment[],Equipment!$BC$2),\nVLOOKUP(D99,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$BH$2)+VLOOKUP(D99,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Ex\",\nIF(B99=\"C\",\nO99*(J99/L99/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO99*(J99*43560)/(L99*N99)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",'4   Earthwork'!M100,\n '4   Earthwork'!I100),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",VLOOKUP(D100,Equipment[],Equipment!$BE$2)*VLOOKUP(D100,Equipment[],Equipment!$BC$2),\nVLOOKUP(D100,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$BH$2)+VLOOKUP(D100,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Ex\",\nIF(B100=\"C\",\nO100*(J100/L100/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO100*(J100*43560)/(L100*N100)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",'4   Earthwork'!M101,\n '4   Earthwork'!I101),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",VLOOKUP(D101,Equipment[],Equipment!$BE$2)*VLOOKUP(D101,Equipment[],Equipment!$BC$2),\nVLOOKUP(D101,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$BH$2)+VLOOKUP(D101,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Ex\",\nIF(B101=\"C\",\nO101*(J101/L101/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO101*(J101*43560)/(L101*N101)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",'4   Earthwork'!M102,\n '4   Earthwork'!I102),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",VLOOKUP(D102,Equipment[],Equipment!$BE$2)*VLOOKUP(D102,Equipment[],Equipment!$BC$2),\nVLOOKUP(D102,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$BH$2)+VLOOKUP(D102,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Ex\",\nIF(B102=\"C\",\nO102*(J102/L102/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO102*(J102*43560)/(L102*N102)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",'4   Earthwork'!M103,\n '4   Earthwork'!I103),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",VLOOKUP(D103,Equipment[],Equipment!$BE$2)*VLOOKUP(D103,Equipment[],Equipment!$BC$2),\nVLOOKUP(D103,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$BH$2)+VLOOKUP(D103,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Ex\",\nIF(B103=\"C\",\nO103*(J103/L103/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO103*(J103*43560)/(L103*N103)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",'4   Earthwork'!M104,\n '4   Earthwork'!I104),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",VLOOKUP(D104,Equipment[],Equipment!$BE$2)*VLOOKUP(D104,Equipment[],Equipment!$BC$2),\nVLOOKUP(D104,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$BH$2)+VLOOKUP(D104,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Ex\",\nIF(B104=\"C\",\nO104*(J104/L104/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO104*(J104*43560)/(L104*N104)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",'4   Earthwork'!M105,\n '4   Earthwork'!I105),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",VLOOKUP(D105,Equipment[],Equipment!$BE$2)*VLOOKUP(D105,Equipment[],Equipment!$BC$2),\nVLOOKUP(D105,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$BH$2)+VLOOKUP(D105,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Ex\",\nIF(B105=\"C\",\nO105*(J105/L105/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO105*(J105*43560)/(L105*N105)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",'4   Earthwork'!M106,\n '4   Earthwork'!I106),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",VLOOKUP(D106,Equipment[],Equipment!$BE$2)*VLOOKUP(D106,Equipment[],Equipment!$BC$2),\nVLOOKUP(D106,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$BH$2)+VLOOKUP(D106,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Ex\",\nIF(B106=\"C\",\nO106*(J106/L106/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO106*(J106*43560)/(L106*N106)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",'4   Earthwork'!M107,\n '4   Earthwork'!I107),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",VLOOKUP(D107,Equipment[],Equipment!$BE$2)*VLOOKUP(D107,Equipment[],Equipment!$BC$2),\nVLOOKUP(D107,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$BH$2)+VLOOKUP(D107,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Ex\",\nIF(B107=\"C\",\nO107*(J107/L107/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO107*(J107*43560)/(L107*N107)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",'4   Earthwork'!M108,\n '4   Earthwork'!I108),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",VLOOKUP(D108,Equipment[],Equipment!$BE$2)*VLOOKUP(D108,Equipment[],Equipment!$BC$2),\nVLOOKUP(D108,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$BH$2)+VLOOKUP(D108,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Ex\",\nIF(B108=\"C\",\nO108*(J108/L108/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO108*(J108*43560)/(L108*N108)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",'4   Earthwork'!M109,\n '4   Earthwork'!I109),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",VLOOKUP(D109,Equipment[],Equipment!$BE$2)*VLOOKUP(D109,Equipment[],Equipment!$BC$2),\nVLOOKUP(D109,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$BH$2)+VLOOKUP(D109,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Ex\",\nIF(B109=\"C\",\nO109*(J109/L109/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO109*(J109*43560)/(L109*N109)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",'4   Earthwork'!M110,\n '4   Earthwork'!I110),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",VLOOKUP(D110,Equipment[],Equipment!$BE$2)*VLOOKUP(D110,Equipment[],Equipment!$BC$2),\nVLOOKUP(D110,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$BH$2)+VLOOKUP(D110,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Ex\",\nIF(B110=\"C\",\nO110*(J110/L110/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO110*(J110*43560)/(L110*N110)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",'4   Earthwork'!M111,\n '4   Earthwork'!I111),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",VLOOKUP(D111,Equipment[],Equipment!$BE$2)*VLOOKUP(D111,Equipment[],Equipment!$BC$2),\nVLOOKUP(D111,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$BH$2)+VLOOKUP(D111,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Ex\",\nIF(B111=\"C\",\nO111*(J111/L111/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO111*(J111*43560)/(L111*N111)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",'4   Earthwork'!M112,\n '4   Earthwork'!I112),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",VLOOKUP(D112,Equipment[],Equipment!$BE$2)*VLOOKUP(D112,Equipment[],Equipment!$BC$2),\nVLOOKUP(D112,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$BH$2)+VLOOKUP(D112,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Ex\",\nIF(B112=\"C\",\nO112*(J112/L112/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO112*(J112*43560)/(L112*N112)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",'4   Earthwork'!M113,\n '4   Earthwork'!I113),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",VLOOKUP(D113,Equipment[],Equipment!$BE$2)*VLOOKUP(D113,Equipment[],Equipment!$BC$2),\nVLOOKUP(D113,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$BH$2)+VLOOKUP(D113,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Ex\",\nIF(B113=\"C\",\nO113*(J113/L113/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO113*(J113*43560)/(L113*N113)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",'4   Earthwork'!M114,\n '4   Earthwork'!I114),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",VLOOKUP(D114,Equipment[],Equipment!$BE$2)*VLOOKUP(D114,Equipment[],Equipment!$BC$2),\nVLOOKUP(D114,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$BH$2)+VLOOKUP(D114,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Ex\",\nIF(B114=\"C\",\nO114*(J114/L114/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO114*(J114*43560)/(L114*N114)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",'4   Earthwork'!M115,\n '4   Earthwork'!I115),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",VLOOKUP(D115,Equipment[],Equipment!$BE$2)*VLOOKUP(D115,Equipment[],Equipment!$BC$2),\nVLOOKUP(D115,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$BH$2)+VLOOKUP(D115,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Ex\",\nIF(B115=\"C\",\nO115*(J115/L115/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO115*(J115*43560)/(L115*N115)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",'4   Earthwork'!M116,\n '4   Earthwork'!I116),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",VLOOKUP(D116,Equipment[],Equipment!$BE$2)*VLOOKUP(D116,Equipment[],Equipment!$BC$2),\nVLOOKUP(D116,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$BH$2)+VLOOKUP(D116,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Ex\",\nIF(B116=\"C\",\nO116*(J116/L116/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO116*(J116*43560)/(L116*N116)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",'4   Earthwork'!M117,\n '4   Earthwork'!I117),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",VLOOKUP(D117,Equipment[],Equipment!$BE$2)*VLOOKUP(D117,Equipment[],Equipment!$BC$2),\nVLOOKUP(D117,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$BH$2)+VLOOKUP(D117,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Ex\",\nIF(B117=\"C\",\nO117*(J117/L117/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO117*(J117*43560)/(L117*N117)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",'4   Earthwork'!M118,\n '4   Earthwork'!I118),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",VLOOKUP(D118,Equipment[],Equipment!$BE$2)*VLOOKUP(D118,Equipment[],Equipment!$BC$2),\nVLOOKUP(D118,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$BH$2)+VLOOKUP(D118,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Ex\",\nIF(B118=\"C\",\nO118*(J118/L118/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO118*(J118*43560)/(L118*N118)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",'4   Earthwork'!M119,\n '4   Earthwork'!I119),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",VLOOKUP(D119,Equipment[],Equipment!$BE$2)*VLOOKUP(D119,Equipment[],Equipment!$BC$2),\nVLOOKUP(D119,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$BH$2)+VLOOKUP(D119,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Ex\",\nIF(B119=\"C\",\nO119*(J119/L119/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO119*(J119*43560)/(L119*N119)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",'4   Earthwork'!M120,\n '4   Earthwork'!I120),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",VLOOKUP(D120,Equipment[],Equipment!$BE$2)*VLOOKUP(D120,Equipment[],Equipment!$BC$2),\nVLOOKUP(D120,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$BH$2)+VLOOKUP(D120,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Ex\",\nIF(B120=\"C\",\nO120*(J120/L120/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO120*(J120*43560)/(L120*N120)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",'4   Earthwork'!M121,\n '4   Earthwork'!I121),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",VLOOKUP(D121,Equipment[],Equipment!$BE$2)*VLOOKUP(D121,Equipment[],Equipment!$BC$2),\nVLOOKUP(D121,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$BH$2)+VLOOKUP(D121,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Ex\",\nIF(B121=\"C\",\nO121*(J121/L121/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO121*(J121*43560)/(L121*N121)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",'4   Earthwork'!M122,\n '4   Earthwork'!I122),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",VLOOKUP(D122,Equipment[],Equipment!$BE$2)*VLOOKUP(D122,Equipment[],Equipment!$BC$2),\nVLOOKUP(D122,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$BH$2)+VLOOKUP(D122,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Ex\",\nIF(B122=\"C\",\nO122*(J122/L122/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO122*(J122*43560)/(L122*N122)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",'4   Earthwork'!M123,\n '4   Earthwork'!I123),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",VLOOKUP(D123,Equipment[],Equipment!$BE$2)*VLOOKUP(D123,Equipment[],Equipment!$BC$2),\nVLOOKUP(D123,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$BH$2)+VLOOKUP(D123,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Ex\",\nIF(B123=\"C\",\nO123*(J123/L123/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO123*(J123*43560)/(L123*N123)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",'4   Earthwork'!M124,\n '4   Earthwork'!I124),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",VLOOKUP(D124,Equipment[],Equipment!$BE$2)*VLOOKUP(D124,Equipment[],Equipment!$BC$2),\nVLOOKUP(D124,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$BH$2)+VLOOKUP(D124,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Ex\",\nIF(B124=\"C\",\nO124*(J124/L124/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO124*(J124*43560)/(L124*N124)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",'4   Earthwork'!M125,\n '4   Earthwork'!I125),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",VLOOKUP(D125,Equipment[],Equipment!$BE$2)*VLOOKUP(D125,Equipment[],Equipment!$BC$2),\nVLOOKUP(D125,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$BH$2)+VLOOKUP(D125,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Ex\",\nIF(B125=\"C\",\nO125*(J125/L125/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO125*(J125*43560)/(L125*N125)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",'4   Earthwork'!M126,\n '4   Earthwork'!I126),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",VLOOKUP(D126,Equipment[],Equipment!$BE$2)*VLOOKUP(D126,Equipment[],Equipment!$BC$2),\nVLOOKUP(D126,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$BH$2)+VLOOKUP(D126,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Ex\",\nIF(B126=\"C\",\nO126*(J126/L126/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO126*(J126*43560)/(L126*N126)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",'4   Earthwork'!M127,\n '4   Earthwork'!I127),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",VLOOKUP(D127,Equipment[],Equipment!$BE$2)*VLOOKUP(D127,Equipment[],Equipment!$BC$2),\nVLOOKUP(D127,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$BH$2)+VLOOKUP(D127,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Ex\",\nIF(B127=\"C\",\nO127*(J127/L127/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO127*(J127*43560)/(L127*N127)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",'4   Earthwork'!M128,\n '4   Earthwork'!I128),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",VLOOKUP(D128,Equipment[],Equipment!$BE$2)*VLOOKUP(D128,Equipment[],Equipment!$BC$2),\nVLOOKUP(D128,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$BH$2)+VLOOKUP(D128,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Ex\",\nIF(B128=\"C\",\nO128*(J128/L128/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO128*(J128*43560)/(L128*N128)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",'4   Earthwork'!M129,\n '4   Earthwork'!I129),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",VLOOKUP(D129,Equipment[],Equipment!$BE$2)*VLOOKUP(D129,Equipment[],Equipment!$BC$2),\nVLOOKUP(D129,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$BH$2)+VLOOKUP(D129,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Ex\",\nIF(B129=\"C\",\nO129*(J129/L129/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO129*(J129*43560)/(L129*N129)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",'4   Earthwork'!M130,\n '4   Earthwork'!I130),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",VLOOKUP(D130,Equipment[],Equipment!$BE$2)*VLOOKUP(D130,Equipment[],Equipment!$BC$2),\nVLOOKUP(D130,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$BH$2)+VLOOKUP(D130,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Ex\",\nIF(B130=\"C\",\nO130*(J130/L130/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO130*(J130*43560)/(L130*N130)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",'4   Earthwork'!M131,\n '4   Earthwork'!I131),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",VLOOKUP(D131,Equipment[],Equipment!$BE$2)*VLOOKUP(D131,Equipment[],Equipment!$BC$2),\nVLOOKUP(D131,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$BH$2)+VLOOKUP(D131,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Ex\",\nIF(B131=\"C\",\nO131*(J131/L131/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO131*(J131*43560)/(L131*N131)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",'4   Earthwork'!M132,\n '4   Earthwork'!I132),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",VLOOKUP(D132,Equipment[],Equipment!$BE$2)*VLOOKUP(D132,Equipment[],Equipment!$BC$2),\nVLOOKUP(D132,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$BH$2)+VLOOKUP(D132,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Ex\",\nIF(B132=\"C\",\nO132*(J132/L132/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO132*(J132*43560)/(L132*N132)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",'4   Earthwork'!M133,\n '4   Earthwork'!I133),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",VLOOKUP(D133,Equipment[],Equipment!$BE$2)*VLOOKUP(D133,Equipment[],Equipment!$BC$2),\nVLOOKUP(D133,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$BH$2)+VLOOKUP(D133,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Ex\",\nIF(B133=\"C\",\nO133*(J133/L133/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO133*(J133*43560)/(L133*N133)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",'4   Earthwork'!M134,\n '4   Earthwork'!I134),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",VLOOKUP(D134,Equipment[],Equipment!$BE$2)*VLOOKUP(D134,Equipment[],Equipment!$BC$2),\nVLOOKUP(D134,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$BH$2)+VLOOKUP(D134,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Ex\",\nIF(B134=\"C\",\nO134*(J134/L134/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO134*(J134*43560)/(L134*N134)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",'4   Earthwork'!M135,\n '4   Earthwork'!I135),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",VLOOKUP(D135,Equipment[],Equipment!$BE$2)*VLOOKUP(D135,Equipment[],Equipment!$BC$2),\nVLOOKUP(D135,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$BH$2)+VLOOKUP(D135,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Ex\",\nIF(B135=\"C\",\nO135*(J135/L135/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO135*(J135*43560)/(L135*N135)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",'4   Earthwork'!M136,\n '4   Earthwork'!I136),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",VLOOKUP(D136,Equipment[],Equipment!$BE$2)*VLOOKUP(D136,Equipment[],Equipment!$BC$2),\nVLOOKUP(D136,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$BH$2)+VLOOKUP(D136,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Ex\",\nIF(B136=\"C\",\nO136*(J136/L136/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO136*(J136*43560)/(L136*N136)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",'4   Earthwork'!M137,\n '4   Earthwork'!I137),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",VLOOKUP(D137,Equipment[],Equipment!$BE$2)*VLOOKUP(D137,Equipment[],Equipment!$BC$2),\nVLOOKUP(D137,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$BH$2)+VLOOKUP(D137,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Ex\",\nIF(B137=\"C\",\nO137*(J137/L137/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO137*(J137*43560)/(L137*N137)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",'4   Earthwork'!M138,\n '4   Earthwork'!I138),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",VLOOKUP(D138,Equipment[],Equipment!$BE$2)*VLOOKUP(D138,Equipment[],Equipment!$BC$2),\nVLOOKUP(D138,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$BH$2)+VLOOKUP(D138,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Ex\",\nIF(B138=\"C\",\nO138*(J138/L138/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO138*(J138*43560)/(L138*N138)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",'4   Earthwork'!M139,\n '4   Earthwork'!I139),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",VLOOKUP(D139,Equipment[],Equipment!$BE$2)*VLOOKUP(D139,Equipment[],Equipment!$BC$2),\nVLOOKUP(D139,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$BH$2)+VLOOKUP(D139,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Ex\",\nIF(B139=\"C\",\nO139*(J139/L139/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO139*(J139*43560)/(L139*N139)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(B140=\"C\",'4   Earthwork'!M140,\n '4   Earthwork'!I140),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(B140=\"C\",VLOOKUP(D140,Equipment[],Equipment!$BE$2)*VLOOKUP(D140,Equipment[],Equipment!$BC$2),\nVLOOKUP(D140,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D140,2)=\"Ex\",VLOOKUP(D140,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Ex\",VLOOKUP(D140,Equipment[],Equipment!$BH$2)+VLOOKUP(D140,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Ex\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Ex\",\nIF(B140=\"C\",\nO140*(J140/L140/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO140*(J140*43560)/(L140*N140)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(B141=\"C\",'4   Earthwork'!M141,\n '4   Earthwork'!I141),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(B141=\"C\",VLOOKUP(D141,Equipment[],Equipment!$BE$2)*VLOOKUP(D141,Equipment[],Equipment!$BC$2),\nVLOOKUP(D141,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D141,2)=\"Ex\",VLOOKUP(D141,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Ex\",VLOOKUP(D141,Equipment[],Equipment!$BH$2)+VLOOKUP(D141,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Ex\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Ex\",\nIF(B141=\"C\",\nO141*(J141/L141/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO141*(J141*43560)/(L141*N141)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(B142=\"C\",'4   Earthwork'!M142,\n '4   Earthwork'!I142),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(B142=\"C\",VLOOKUP(D142,Equipment[],Equipment!$BE$2)*VLOOKUP(D142,Equipment[],Equipment!$BC$2),\nVLOOKUP(D142,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D142,2)=\"Ex\",VLOOKUP(D142,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Ex\",VLOOKUP(D142,Equipment[],Equipment!$BH$2)+VLOOKUP(D142,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Ex\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Ex\",\nIF(B142=\"C\",\nO142*(J142/L142/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO142*(J142*43560)/(L142*N142)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(B143=\"C\",'4   Earthwork'!M143,\n '4   Earthwork'!I143),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(B143=\"C\",VLOOKUP(D143,Equipment[],Equipment!$BE$2)*VLOOKUP(D143,Equipment[],Equipment!$BC$2),\nVLOOKUP(D143,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D143,2)=\"Ex\",VLOOKUP(D143,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Ex\",VLOOKUP(D143,Equipment[],Equipment!$BH$2)+VLOOKUP(D143,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Ex\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Ex\",\nIF(B143=\"C\",\nO143*(J143/L143/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO143*(J143*43560)/(L143*N143)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(B144=\"C\",'4   Earthwork'!M144,\n '4   Earthwork'!I144),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(B144=\"C\",VLOOKUP(D144,Equipment[],Equipment!$BE$2)*VLOOKUP(D144,Equipment[],Equipment!$BC$2),\nVLOOKUP(D144,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D144,2)=\"Ex\",VLOOKUP(D144,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",VLOOKUP(D144,Equipment[],Equipment!$BH$2)+VLOOKUP(D144,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Ex\",\nIF(B144=\"C\",\nO144*(J144/L144/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO144*(J144*43560)/(L144*N144)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(B145=\"C\",'4   Earthwork'!M145,\n '4   Earthwork'!I145),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(B145=\"C\",VLOOKUP(D145,Equipment[],Equipment!$BE$2)*VLOOKUP(D145,Equipment[],Equipment!$BC$2),\nVLOOKUP(D145,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D145,2)=\"Ex\",VLOOKUP(D145,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Ex\",VLOOKUP(D145,Equipment[],Equipment!$BH$2)+VLOOKUP(D145,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Ex\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Ex\",\nIF(B145=\"C\",\nO145*(J145/L145/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO145*(J145*43560)/(L145*N145)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(B146=\"C\",'4   Earthwork'!M146,\n '4   Earthwork'!I146),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(B146=\"C\",VLOOKUP(D146,Equipment[],Equipment!$BE$2)*VLOOKUP(D146,Equipment[],Equipment!$BC$2),\nVLOOKUP(D146,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D146,2)=\"Ex\",VLOOKUP(D146,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Ex\",VLOOKUP(D146,Equipment[],Equipment!$BH$2)+VLOOKUP(D146,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Ex\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Ex\",\nIF(B146=\"C\",\nO146*(J146/L146/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO146*(J146*43560)/(L146*N146)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(B147=\"C\",'4   Earthwork'!M147,\n '4   Earthwork'!I147),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(B147=\"C\",VLOOKUP(D147,Equipment[],Equipment!$BE$2)*VLOOKUP(D147,Equipment[],Equipment!$BC$2),\nVLOOKUP(D147,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D147,2)=\"Ex\",VLOOKUP(D147,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Ex\",VLOOKUP(D147,Equipment[],Equipment!$BH$2)+VLOOKUP(D147,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Ex\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Ex\",\nIF(B147=\"C\",\nO147*(J147/L147/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO147*(J147*43560)/(L147*N147)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(B148=\"C\",'4   Earthwork'!M148,\n '4   Earthwork'!I148),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(B148=\"C\",VLOOKUP(D148,Equipment[],Equipment!$BE$2)*VLOOKUP(D148,Equipment[],Equipment!$BC$2),\nVLOOKUP(D148,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D148,2)=\"Ex\",VLOOKUP(D148,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Ex\",VLOOKUP(D148,Equipment[],Equipment!$BH$2)+VLOOKUP(D148,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Ex\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Ex\",\nIF(B148=\"C\",\nO148*(J148/L148/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO148*(J148*43560)/(L148*N148)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(B149=\"C\",'4   Earthwork'!M149,\n '4   Earthwork'!I149),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(B149=\"C\",VLOOKUP(D149,Equipment[],Equipment!$BE$2)*VLOOKUP(D149,Equipment[],Equipment!$BC$2),\nVLOOKUP(D149,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D149,2)=\"Ex\",VLOOKUP(D149,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Ex\",VLOOKUP(D149,Equipment[],Equipment!$BH$2)+VLOOKUP(D149,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Ex\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Ex\",\nIF(B149=\"C\",\nO149*(J149/L149/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO149*(J149*43560)/(L149*N149)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(B150=\"C\",'4   Earthwork'!M150,\n '4   Earthwork'!I150),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(B150=\"C\",VLOOKUP(D150,Equipment[],Equipment!$BE$2)*VLOOKUP(D150,Equipment[],Equipment!$BC$2),\nVLOOKUP(D150,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D150,2)=\"Ex\",VLOOKUP(D150,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Ex\",VLOOKUP(D150,Equipment[],Equipment!$BH$2)+VLOOKUP(D150,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Ex\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Ex\",\nIF(B150=\"C\",\nO150*(J150/L150/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO150*(J150*43560)/(L150*N150)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(B151=\"C\",'4   Earthwork'!M151,\n '4   Earthwork'!I151),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(B151=\"C\",VLOOKUP(D151,Equipment[],Equipment!$BE$2)*VLOOKUP(D151,Equipment[],Equipment!$BC$2),\nVLOOKUP(D151,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D151,2)=\"Ex\",VLOOKUP(D151,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Ex\",VLOOKUP(D151,Equipment[],Equipment!$BH$2)+VLOOKUP(D151,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Ex\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Ex\",\nIF(B151=\"C\",\nO151*(J151/L151/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO151*(J151*43560)/(L151*N151)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(B152=\"C\",'4   Earthwork'!M152,\n '4   Earthwork'!I152),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(B152=\"C\",VLOOKUP(D152,Equipment[],Equipment!$BE$2)*VLOOKUP(D152,Equipment[],Equipment!$BC$2),\nVLOOKUP(D152,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D152,2)=\"Ex\",VLOOKUP(D152,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Ex\",VLOOKUP(D152,Equipment[],Equipment!$BH$2)+VLOOKUP(D152,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Ex\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Ex\",\nIF(B152=\"C\",\nO152*(J152/L152/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO152*(J152*43560)/(L152*N152)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(B153=\"C\",'4   Earthwork'!M153,\n '4   Earthwork'!I153),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(B153=\"C\",VLOOKUP(D153,Equipment[],Equipment!$BE$2)*VLOOKUP(D153,Equipment[],Equipment!$BC$2),\nVLOOKUP(D153,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D153,2)=\"Ex\",VLOOKUP(D153,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Ex\",VLOOKUP(D153,Equipment[],Equipment!$BH$2)+VLOOKUP(D153,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Ex\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Ex\",\nIF(B153=\"C\",\nO153*(J153/L153/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO153*(J153*43560)/(L153*N153)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(B154=\"C\",'4   Earthwork'!M154,\n '4   Earthwork'!I154),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(B154=\"C\",VLOOKUP(D154,Equipment[],Equipment!$BE$2)*VLOOKUP(D154,Equipment[],Equipment!$BC$2),\nVLOOKUP(D154,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D154,2)=\"Ex\",VLOOKUP(D154,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Ex\",VLOOKUP(D154,Equipment[],Equipment!$BH$2)+VLOOKUP(D154,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Ex\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Ex\",\nIF(B154=\"C\",\nO154*(J154/L154/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO154*(J154*43560)/(L154*N154)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(B155=\"C\",'4   Earthwork'!M155,\n '4   Earthwork'!I155),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(B155=\"C\",VLOOKUP(D155,Equipment[],Equipment!$BE$2)*VLOOKUP(D155,Equipment[],Equipment!$BC$2),\nVLOOKUP(D155,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D155,2)=\"Ex\",VLOOKUP(D155,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Ex\",VLOOKUP(D155,Equipment[],Equipment!$BH$2)+VLOOKUP(D155,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Ex\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Ex\",\nIF(B155=\"C\",\nO155*(J155/L155/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO155*(J155*43560)/(L155*N155)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(B156=\"C\",'4   Earthwork'!M156,\n '4   Earthwork'!I156),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(B156=\"C\",VLOOKUP(D156,Equipment[],Equipment!$BE$2)*VLOOKUP(D156,Equipment[],Equipment!$BC$2),\nVLOOKUP(D156,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D156,2)=\"Ex\",VLOOKUP(D156,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Ex\",VLOOKUP(D156,Equipment[],Equipment!$BH$2)+VLOOKUP(D156,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Ex\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Ex\",\nIF(B156=\"C\",\nO156*(J156/L156/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO156*(J156*43560)/(L156*N156)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(B157=\"C\",'4   Earthwork'!M157,\n '4   Earthwork'!I157),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(B157=\"C\",VLOOKUP(D157,Equipment[],Equipment!$BE$2)*VLOOKUP(D157,Equipment[],Equipment!$BC$2),\nVLOOKUP(D157,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D157,2)=\"Ex\",VLOOKUP(D157,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Ex\",VLOOKUP(D157,Equipment[],Equipment!$BH$2)+VLOOKUP(D157,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Ex\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Ex\",\nIF(B157=\"C\",\nO157*(J157/L157/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO157*(J157*43560)/(L157*N157)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(B158=\"C\",'4   Earthwork'!M158,\n '4   Earthwork'!I158),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(B158=\"C\",VLOOKUP(D158,Equipment[],Equipment!$BE$2)*VLOOKUP(D158,Equipment[],Equipment!$BC$2),\nVLOOKUP(D158,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D158,2)=\"Ex\",VLOOKUP(D158,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Ex\",VLOOKUP(D158,Equipment[],Equipment!$BH$2)+VLOOKUP(D158,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Ex\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Ex\",\nIF(B158=\"C\",\nO158*(J158/L158/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO158*(J158*43560)/(L158*N158)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(B159=\"C\",'4   Earthwork'!M159,\n '4   Earthwork'!I159),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(B159=\"C\",VLOOKUP(D159,Equipment[],Equipment!$BE$2)*VLOOKUP(D159,Equipment[],Equipment!$BC$2),\nVLOOKUP(D159,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D159,2)=\"Ex\",VLOOKUP(D159,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Ex\",VLOOKUP(D159,Equipment[],Equipment!$BH$2)+VLOOKUP(D159,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Ex\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Ex\",\nIF(B159=\"C\",\nO159*(J159/L159/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO159*(J159*43560)/(L159*N159)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(B160=\"C\",'4   Earthwork'!M160,\n '4   Earthwork'!I160),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(B160=\"C\",VLOOKUP(D160,Equipment[],Equipment!$BE$2)*VLOOKUP(D160,Equipment[],Equipment!$BC$2),\nVLOOKUP(D160,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D160,2)=\"Ex\",VLOOKUP(D160,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Ex\",VLOOKUP(D160,Equipment[],Equipment!$BH$2)+VLOOKUP(D160,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Ex\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Ex\",\nIF(B160=\"C\",\nO160*(J160/L160/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO160*(J160*43560)/(L160*N160)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(B161=\"C\",'4   Earthwork'!M161,\n '4   Earthwork'!I161),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(B161=\"C\",VLOOKUP(D161,Equipment[],Equipment!$BE$2)*VLOOKUP(D161,Equipment[],Equipment!$BC$2),\nVLOOKUP(D161,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D161,2)=\"Ex\",VLOOKUP(D161,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Ex\",VLOOKUP(D161,Equipment[],Equipment!$BH$2)+VLOOKUP(D161,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Ex\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Ex\",\nIF(B161=\"C\",\nO161*(J161/L161/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO161*(J161*43560)/(L161*N161)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(B162=\"C\",'4   Earthwork'!M162,\n '4   Earthwork'!I162),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(B162=\"C\",VLOOKUP(D162,Equipment[],Equipment!$BE$2)*VLOOKUP(D162,Equipment[],Equipment!$BC$2),\nVLOOKUP(D162,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D162,2)=\"Ex\",VLOOKUP(D162,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Ex\",VLOOKUP(D162,Equipment[],Equipment!$BH$2)+VLOOKUP(D162,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Ex\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Ex\",\nIF(B162=\"C\",\nO162*(J162/L162/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO162*(J162*43560)/(L162*N162)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(B163=\"C\",'4   Earthwork'!M163,\n '4   Earthwork'!I163),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(B163=\"C\",VLOOKUP(D163,Equipment[],Equipment!$BE$2)*VLOOKUP(D163,Equipment[],Equipment!$BC$2),\nVLOOKUP(D163,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D163,2)=\"Ex\",VLOOKUP(D163,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Ex\",VLOOKUP(D163,Equipment[],Equipment!$BH$2)+VLOOKUP(D163,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Ex\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Ex\",\nIF(B163=\"C\",\nO163*(J163/L163/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO163*(J163*43560)/(L163*N163)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(B164=\"C\",'4   Earthwork'!M164,\n '4   Earthwork'!I164),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(B164=\"C\",VLOOKUP(D164,Equipment[],Equipment!$BE$2)*VLOOKUP(D164,Equipment[],Equipment!$BC$2),\nVLOOKUP(D164,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D164,2)=\"Ex\",VLOOKUP(D164,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Ex\",VLOOKUP(D164,Equipment[],Equipment!$BH$2)+VLOOKUP(D164,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Ex\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Ex\",\nIF(B164=\"C\",\nO164*(J164/L164/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO164*(J164*43560)/(L164*N164)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(B165=\"C\",'4   Earthwork'!M165,\n '4   Earthwork'!I165),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(B165=\"C\",VLOOKUP(D165,Equipment[],Equipment!$BE$2)*VLOOKUP(D165,Equipment[],Equipment!$BC$2),\nVLOOKUP(D165,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D165,2)=\"Ex\",VLOOKUP(D165,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Ex\",VLOOKUP(D165,Equipment[],Equipment!$BH$2)+VLOOKUP(D165,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Ex\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Ex\",\nIF(B165=\"C\",\nO165*(J165/L165/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO165*(J165*43560)/(L165*N165)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(B166=\"C\",'4   Earthwork'!M166,\n '4   Earthwork'!I166),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(B166=\"C\",VLOOKUP(D166,Equipment[],Equipment!$BE$2)*VLOOKUP(D166,Equipment[],Equipment!$BC$2),\nVLOOKUP(D166,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D166,2)=\"Ex\",VLOOKUP(D166,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Ex\",VLOOKUP(D166,Equipment[],Equipment!$BH$2)+VLOOKUP(D166,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Ex\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Ex\",\nIF(B166=\"C\",\nO166*(J166/L166/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO166*(J166*43560)/(L166*N166)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(B167=\"C\",'4   Earthwork'!M167,\n '4   Earthwork'!I167),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(B167=\"C\",VLOOKUP(D167,Equipment[],Equipment!$BE$2)*VLOOKUP(D167,Equipment[],Equipment!$BC$2),\nVLOOKUP(D167,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D167,2)=\"Ex\",VLOOKUP(D167,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Ex\",VLOOKUP(D167,Equipment[],Equipment!$BH$2)+VLOOKUP(D167,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Ex\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Ex\",\nIF(B167=\"C\",\nO167*(J167/L167/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO167*(J167*43560)/(L167*N167)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(B168=\"C\",'4   Earthwork'!M168,\n '4   Earthwork'!I168),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(B168=\"C\",VLOOKUP(D168,Equipment[],Equipment!$BE$2)*VLOOKUP(D168,Equipment[],Equipment!$BC$2),\nVLOOKUP(D168,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D168,2)=\"Ex\",VLOOKUP(D168,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Ex\",VLOOKUP(D168,Equipment[],Equipment!$BH$2)+VLOOKUP(D168,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Ex\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Ex\",\nIF(B168=\"C\",\nO168*(J168/L168/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO168*(J168*43560)/(L168*N168)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(B169=\"C\",'4   Earthwork'!M169,\n '4   Earthwork'!I169),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(B169=\"C\",VLOOKUP(D169,Equipment[],Equipment!$BE$2)*VLOOKUP(D169,Equipment[],Equipment!$BC$2),\nVLOOKUP(D169,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D169,2)=\"Ex\",VLOOKUP(D169,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Ex\",VLOOKUP(D169,Equipment[],Equipment!$BH$2)+VLOOKUP(D169,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Ex\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Ex\",\nIF(B169=\"C\",\nO169*(J169/L169/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO169*(J169*43560)/(L169*N169)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(B170=\"C\",'4   Earthwork'!M170,\n '4   Earthwork'!I170),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(B170=\"C\",VLOOKUP(D170,Equipment[],Equipment!$BE$2)*VLOOKUP(D170,Equipment[],Equipment!$BC$2),\nVLOOKUP(D170,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D170,2)=\"Ex\",VLOOKUP(D170,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Ex\",VLOOKUP(D170,Equipment[],Equipment!$BH$2)+VLOOKUP(D170,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Ex\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Ex\",\nIF(B170=\"C\",\nO170*(J170/L170/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO170*(J170*43560)/(L170*N170)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(B171=\"C\",'4   Earthwork'!M171,\n '4   Earthwork'!I171),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(B171=\"C\",VLOOKUP(D171,Equipment[],Equipment!$BE$2)*VLOOKUP(D171,Equipment[],Equipment!$BC$2),\nVLOOKUP(D171,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D171,2)=\"Ex\",VLOOKUP(D171,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Ex\",VLOOKUP(D171,Equipment[],Equipment!$BH$2)+VLOOKUP(D171,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Ex\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Ex\",\nIF(B171=\"C\",\nO171*(J171/L171/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO171*(J171*43560)/(L171*N171)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(B172=\"C\",'4   Earthwork'!M172,\n '4   Earthwork'!I172),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(B172=\"C\",VLOOKUP(D172,Equipment[],Equipment!$BE$2)*VLOOKUP(D172,Equipment[],Equipment!$BC$2),\nVLOOKUP(D172,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D172,2)=\"Ex\",VLOOKUP(D172,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Ex\",VLOOKUP(D172,Equipment[],Equipment!$BH$2)+VLOOKUP(D172,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Ex\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Ex\",\nIF(B172=\"C\",\nO172*(J172/L172/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO172*(J172*43560)/(L172*N172)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(B173=\"C\",'4   Earthwork'!M173,\n '4   Earthwork'!I173),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(B173=\"C\",VLOOKUP(D173,Equipment[],Equipment!$BE$2)*VLOOKUP(D173,Equipment[],Equipment!$BC$2),\nVLOOKUP(D173,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D173,2)=\"Ex\",VLOOKUP(D173,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Ex\",VLOOKUP(D173,Equipment[],Equipment!$BH$2)+VLOOKUP(D173,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Ex\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Ex\",\nIF(B173=\"C\",\nO173*(J173/L173/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO173*(J173*43560)/(L173*N173)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(B174=\"C\",'4   Earthwork'!M174,\n '4   Earthwork'!I174),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(B174=\"C\",VLOOKUP(D174,Equipment[],Equipment!$BE$2)*VLOOKUP(D174,Equipment[],Equipment!$BC$2),\nVLOOKUP(D174,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D174,2)=\"Ex\",VLOOKUP(D174,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Ex\",VLOOKUP(D174,Equipment[],Equipment!$BH$2)+VLOOKUP(D174,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Ex\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Ex\",\nIF(B174=\"C\",\nO174*(J174/L174/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO174*(J174*43560)/(L174*N174)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(B175=\"C\",'4   Earthwork'!M175,\n '4   Earthwork'!I175),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(B175=\"C\",VLOOKUP(D175,Equipment[],Equipment!$BE$2)*VLOOKUP(D175,Equipment[],Equipment!$BC$2),\nVLOOKUP(D175,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D175,2)=\"Ex\",VLOOKUP(D175,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Ex\",VLOOKUP(D175,Equipment[],Equipment!$BH$2)+VLOOKUP(D175,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Ex\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Ex\",\nIF(B175=\"C\",\nO175*(J175/L175/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO175*(J175*43560)/(L175*N175)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(B176=\"C\",'4   Earthwork'!M176,\n '4   Earthwork'!I176),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(B176=\"C\",VLOOKUP(D176,Equipment[],Equipment!$BE$2)*VLOOKUP(D176,Equipment[],Equipment!$BC$2),\nVLOOKUP(D176,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D176,2)=\"Ex\",VLOOKUP(D176,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Ex\",VLOOKUP(D176,Equipment[],Equipment!$BH$2)+VLOOKUP(D176,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Ex\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Ex\",\nIF(B176=\"C\",\nO176*(J176/L176/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO176*(J176*43560)/(L176*N176)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(B177=\"C\",'4   Earthwork'!M177,\n '4   Earthwork'!I177),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(B177=\"C\",VLOOKUP(D177,Equipment[],Equipment!$BE$2)*VLOOKUP(D177,Equipment[],Equipment!$BC$2),\nVLOOKUP(D177,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D177,2)=\"Ex\",VLOOKUP(D177,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Ex\",VLOOKUP(D177,Equipment[],Equipment!$BH$2)+VLOOKUP(D177,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Ex\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Ex\",\nIF(B177=\"C\",\nO177*(J177/L177/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO177*(J177*43560)/(L177*N177)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(B178=\"C\",'4   Earthwork'!M178,\n '4   Earthwork'!I178),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(B178=\"C\",VLOOKUP(D178,Equipment[],Equipment!$BE$2)*VLOOKUP(D178,Equipment[],Equipment!$BC$2),\nVLOOKUP(D178,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D178,2)=\"Ex\",VLOOKUP(D178,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Ex\",VLOOKUP(D178,Equipment[],Equipment!$BH$2)+VLOOKUP(D178,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Ex\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Ex\",\nIF(B178=\"C\",\nO178*(J178/L178/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO178*(J178*43560)/(L178*N178)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(B179=\"C\",'4   Earthwork'!M179,\n '4   Earthwork'!I179),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(B179=\"C\",VLOOKUP(D179,Equipment[],Equipment!$BE$2)*VLOOKUP(D179,Equipment[],Equipment!$BC$2),\nVLOOKUP(D179,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D179,2)=\"Ex\",VLOOKUP(D179,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Ex\",VLOOKUP(D179,Equipment[],Equipment!$BH$2)+VLOOKUP(D179,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Ex\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Ex\",\nIF(B179=\"C\",\nO179*(J179/L179/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO179*(J179*43560)/(L179*N179)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(B180=\"C\",'4   Earthwork'!M180,\n '4   Earthwork'!I180),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(B180=\"C\",VLOOKUP(D180,Equipment[],Equipment!$BE$2)*VLOOKUP(D180,Equipment[],Equipment!$BC$2),\nVLOOKUP(D180,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D180,2)=\"Ex\",VLOOKUP(D180,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Ex\",VLOOKUP(D180,Equipment[],Equipment!$BH$2)+VLOOKUP(D180,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Ex\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Ex\",\nIF(B180=\"C\",\nO180*(J180/L180/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO180*(J180*43560)/(L180*N180)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(B181=\"C\",'4   Earthwork'!M181,\n '4   Earthwork'!I181),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(B181=\"C\",VLOOKUP(D181,Equipment[],Equipment!$BE$2)*VLOOKUP(D181,Equipment[],Equipment!$BC$2),\nVLOOKUP(D181,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D181,2)=\"Ex\",VLOOKUP(D181,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Ex\",VLOOKUP(D181,Equipment[],Equipment!$BH$2)+VLOOKUP(D181,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Ex\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Ex\",\nIF(B181=\"C\",\nO181*(J181/L181/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO181*(J181*43560)/(L181*N181)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(B182=\"C\",'4   Earthwork'!M182,\n '4   Earthwork'!I182),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(B182=\"C\",VLOOKUP(D182,Equipment[],Equipment!$BE$2)*VLOOKUP(D182,Equipment[],Equipment!$BC$2),\nVLOOKUP(D182,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D182,2)=\"Ex\",VLOOKUP(D182,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Ex\",VLOOKUP(D182,Equipment[],Equipment!$BH$2)+VLOOKUP(D182,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Ex\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Ex\",\nIF(B182=\"C\",\nO182*(J182/L182/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO182*(J182*43560)/(L182*N182)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(B183=\"C\",'4   Earthwork'!M183,\n '4   Earthwork'!I183),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(B183=\"C\",VLOOKUP(D183,Equipment[],Equipment!$BE$2)*VLOOKUP(D183,Equipment[],Equipment!$BC$2),\nVLOOKUP(D183,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D183,2)=\"Ex\",VLOOKUP(D183,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Ex\",VLOOKUP(D183,Equipment[],Equipment!$BH$2)+VLOOKUP(D183,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Ex\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Ex\",\nIF(B183=\"C\",\nO183*(J183/L183/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO183*(J183*43560)/(L183*N183)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(B184=\"C\",'4   Earthwork'!M184,\n '4   Earthwork'!I184),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(B184=\"C\",VLOOKUP(D184,Equipment[],Equipment!$BE$2)*VLOOKUP(D184,Equipment[],Equipment!$BC$2),\nVLOOKUP(D184,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D184,2)=\"Ex\",VLOOKUP(D184,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Ex\",VLOOKUP(D184,Equipment[],Equipment!$BH$2)+VLOOKUP(D184,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Ex\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Ex\",\nIF(B184=\"C\",\nO184*(J184/L184/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO184*(J184*43560)/(L184*N184)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(B185=\"C\",'4   Earthwork'!M185,\n '4   Earthwork'!I185),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(B185=\"C\",VLOOKUP(D185,Equipment[],Equipment!$BE$2)*VLOOKUP(D185,Equipment[],Equipment!$BC$2),\nVLOOKUP(D185,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D185,2)=\"Ex\",VLOOKUP(D185,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Ex\",VLOOKUP(D185,Equipment[],Equipment!$BH$2)+VLOOKUP(D185,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Ex\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Ex\",\nIF(B185=\"C\",\nO185*(J185/L185/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO185*(J185*43560)/(L185*N185)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(B186=\"C\",'4   Earthwork'!M186,\n '4   Earthwork'!I186),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(B186=\"C\",VLOOKUP(D186,Equipment[],Equipment!$BE$2)*VLOOKUP(D186,Equipment[],Equipment!$BC$2),\nVLOOKUP(D186,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D186,2)=\"Ex\",VLOOKUP(D186,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Ex\",VLOOKUP(D186,Equipment[],Equipment!$BH$2)+VLOOKUP(D186,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Ex\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Ex\",\nIF(B186=\"C\",\nO186*(J186/L186/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO186*(J186*43560)/(L186*N186)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(B187=\"C\",'4   Earthwork'!M187,\n '4   Earthwork'!I187),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(B187=\"C\",VLOOKUP(D187,Equipment[],Equipment!$BE$2)*VLOOKUP(D187,Equipment[],Equipment!$BC$2),\nVLOOKUP(D187,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D187,2)=\"Ex\",VLOOKUP(D187,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Ex\",VLOOKUP(D187,Equipment[],Equipment!$BH$2)+VLOOKUP(D187,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Ex\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Ex\",\nIF(B187=\"C\",\nO187*(J187/L187/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO187*(J187*43560)/(L187*N187)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(B188=\"C\",'4   Earthwork'!M188,\n '4   Earthwork'!I188),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(B188=\"C\",VLOOKUP(D188,Equipment[],Equipment!$BE$2)*VLOOKUP(D188,Equipment[],Equipment!$BC$2),\nVLOOKUP(D188,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D188,2)=\"Ex\",VLOOKUP(D188,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Ex\",VLOOKUP(D188,Equipment[],Equipment!$BH$2)+VLOOKUP(D188,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Ex\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Ex\",\nIF(B188=\"C\",\nO188*(J188/L188/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO188*(J188*43560)/(L188*N188)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(B189=\"C\",'4   Earthwork'!M189,\n '4   Earthwork'!I189),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(B189=\"C\",VLOOKUP(D189,Equipment[],Equipment!$BE$2)*VLOOKUP(D189,Equipment[],Equipment!$BC$2),\nVLOOKUP(D189,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D189,2)=\"Ex\",VLOOKUP(D189,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Ex\",VLOOKUP(D189,Equipment[],Equipment!$BH$2)+VLOOKUP(D189,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Ex\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Ex\",\nIF(B189=\"C\",\nO189*(J189/L189/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO189*(J189*43560)/(L189*N189)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(B190=\"C\",'4   Earthwork'!M190,\n '4   Earthwork'!I190),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(B190=\"C\",VLOOKUP(D190,Equipment[],Equipment!$BE$2)*VLOOKUP(D190,Equipment[],Equipment!$BC$2),\nVLOOKUP(D190,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D190,2)=\"Ex\",VLOOKUP(D190,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Ex\",VLOOKUP(D190,Equipment[],Equipment!$BH$2)+VLOOKUP(D190,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Ex\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Ex\",\nIF(B190=\"C\",\nO190*(J190/L190/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO190*(J190*43560)/(L190*N190)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(B191=\"C\",'4   Earthwork'!M191,\n '4   Earthwork'!I191),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(B191=\"C\",VLOOKUP(D191,Equipment[],Equipment!$BE$2)*VLOOKUP(D191,Equipment[],Equipment!$BC$2),\nVLOOKUP(D191,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D191,2)=\"Ex\",VLOOKUP(D191,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Ex\",VLOOKUP(D191,Equipment[],Equipment!$BH$2)+VLOOKUP(D191,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Ex\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Ex\",\nIF(B191=\"C\",\nO191*(J191/L191/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO191*(J191*43560)/(L191*N191)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(B192=\"C\",'4   Earthwork'!M192,\n '4   Earthwork'!I192),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(B192=\"C\",VLOOKUP(D192,Equipment[],Equipment!$BE$2)*VLOOKUP(D192,Equipment[],Equipment!$BC$2),\nVLOOKUP(D192,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D192,2)=\"Ex\",VLOOKUP(D192,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Ex\",VLOOKUP(D192,Equipment[],Equipment!$BH$2)+VLOOKUP(D192,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Ex\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Ex\",\nIF(B192=\"C\",\nO192*(J192/L192/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO192*(J192*43560)/(L192*N192)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(B193=\"C\",'4   Earthwork'!M193,\n '4   Earthwork'!I193),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(B193=\"C\",VLOOKUP(D193,Equipment[],Equipment!$BE$2)*VLOOKUP(D193,Equipment[],Equipment!$BC$2),\nVLOOKUP(D193,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D193,2)=\"Ex\",VLOOKUP(D193,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",VLOOKUP(D193,Equipment[],Equipment!$BH$2)+VLOOKUP(D193,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Ex\",\nIF(B193=\"C\",\nO193*(J193/L193/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO193*(J193*43560)/(L193*N193)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(B194=\"C\",'4   Earthwork'!M194,\n '4   Earthwork'!I194),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(B194=\"C\",VLOOKUP(D194,Equipment[],Equipment!$BE$2)*VLOOKUP(D194,Equipment[],Equipment!$BC$2),\nVLOOKUP(D194,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D194,2)=\"Ex\",VLOOKUP(D194,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Ex\",VLOOKUP(D194,Equipment[],Equipment!$BH$2)+VLOOKUP(D194,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Ex\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Ex\",\nIF(B194=\"C\",\nO194*(J194/L194/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO194*(J194*43560)/(L194*N194)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(B195=\"C\",'4   Earthwork'!M195,\n '4   Earthwork'!I195),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(B195=\"C\",VLOOKUP(D195,Equipment[],Equipment!$BE$2)*VLOOKUP(D195,Equipment[],Equipment!$BC$2),\nVLOOKUP(D195,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D195,2)=\"Ex\",VLOOKUP(D195,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Ex\",VLOOKUP(D195,Equipment[],Equipment!$BH$2)+VLOOKUP(D195,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Ex\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Ex\",\nIF(B195=\"C\",\nO195*(J195/L195/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO195*(J195*43560)/(L195*N195)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(B196=\"C\",'4   Earthwork'!M196,\n '4   Earthwork'!I196),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(B196=\"C\",VLOOKUP(D196,Equipment[],Equipment!$BE$2)*VLOOKUP(D196,Equipment[],Equipment!$BC$2),\nVLOOKUP(D196,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D196,2)=\"Ex\",VLOOKUP(D196,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Ex\",VLOOKUP(D196,Equipment[],Equipment!$BH$2)+VLOOKUP(D196,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Ex\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Ex\",\nIF(B196=\"C\",\nO196*(J196/L196/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO196*(J196*43560)/(L196*N196)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(B197=\"C\",'4   Earthwork'!M197,\n '4   Earthwork'!I197),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(B197=\"C\",VLOOKUP(D197,Equipment[],Equipment!$BE$2)*VLOOKUP(D197,Equipment[],Equipment!$BC$2),\nVLOOKUP(D197,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D197,2)=\"Ex\",VLOOKUP(D197,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Ex\",VLOOKUP(D197,Equipment[],Equipment!$BH$2)+VLOOKUP(D197,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Ex\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Ex\",\nIF(B197=\"C\",\nO197*(J197/L197/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO197*(J197*43560)/(L197*N197)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(B198=\"C\",'4   Earthwork'!M198,\n '4   Earthwork'!I198),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(B198=\"C\",VLOOKUP(D198,Equipment[],Equipment!$BE$2)*VLOOKUP(D198,Equipment[],Equipment!$BC$2),\nVLOOKUP(D198,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D198,2)=\"Ex\",VLOOKUP(D198,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Ex\",VLOOKUP(D198,Equipment[],Equipment!$BH$2)+VLOOKUP(D198,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Ex\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Ex\",\nIF(B198=\"C\",\nO198*(J198/L198/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO198*(J198*43560)/(L198*N198)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(B199=\"C\",'4   Earthwork'!M199,\n '4   Earthwork'!I199),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(B199=\"C\",VLOOKUP(D199,Equipment[],Equipment!$BE$2)*VLOOKUP(D199,Equipment[],Equipment!$BC$2),\nVLOOKUP(D199,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D199,2)=\"Ex\",VLOOKUP(D199,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Ex\",VLOOKUP(D199,Equipment[],Equipment!$BH$2)+VLOOKUP(D199,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Ex\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Ex\",\nIF(B199=\"C\",\nO199*(J199/L199/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO199*(J199*43560)/(L199*N199)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(B200=\"C\",'4   Earthwork'!M200,\n '4   Earthwork'!I200),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(B200=\"C\",VLOOKUP(D200,Equipment[],Equipment!$BE$2)*VLOOKUP(D200,Equipment[],Equipment!$BC$2),\nVLOOKUP(D200,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D200,2)=\"Ex\",VLOOKUP(D200,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Ex\",VLOOKUP(D200,Equipment[],Equipment!$BH$2)+VLOOKUP(D200,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Ex\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Ex\",\nIF(B200=\"C\",\nO200*(J200/L200/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO200*(J200*43560)/(L200*N200)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(B201=\"C\",'4   Earthwork'!M201,\n '4   Earthwork'!I201),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(B201=\"C\",VLOOKUP(D201,Equipment[],Equipment!$BE$2)*VLOOKUP(D201,Equipment[],Equipment!$BC$2),\nVLOOKUP(D201,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D201,2)=\"Ex\",VLOOKUP(D201,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Ex\",VLOOKUP(D201,Equipment[],Equipment!$BH$2)+VLOOKUP(D201,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Ex\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Ex\",\nIF(B201=\"C\",\nO201*(J201/L201/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO201*(J201*43560)/(L201*N201)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(B202=\"C\",'4   Earthwork'!M202,\n '4   Earthwork'!I202),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(B202=\"C\",VLOOKUP(D202,Equipment[],Equipment!$BE$2)*VLOOKUP(D202,Equipment[],Equipment!$BC$2),\nVLOOKUP(D202,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D202,2)=\"Ex\",VLOOKUP(D202,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Ex\",VLOOKUP(D202,Equipment[],Equipment!$BH$2)+VLOOKUP(D202,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Ex\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Ex\",\nIF(B202=\"C\",\nO202*(J202/L202/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO202*(J202*43560)/(L202*N202)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(B203=\"C\",'4   Earthwork'!M203,\n '4   Earthwork'!I203),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(B203=\"C\",VLOOKUP(D203,Equipment[],Equipment!$BE$2)*VLOOKUP(D203,Equipment[],Equipment!$BC$2),\nVLOOKUP(D203,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D203,2)=\"Ex\",VLOOKUP(D203,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Ex\",VLOOKUP(D203,Equipment[],Equipment!$BH$2)+VLOOKUP(D203,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Ex\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Ex\",\nIF(B203=\"C\",\nO203*(J203/L203/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO203*(J203*43560)/(L203*N203)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(B204=\"C\",'4   Earthwork'!M204,\n '4   Earthwork'!I204),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(B204=\"C\",VLOOKUP(D204,Equipment[],Equipment!$BE$2)*VLOOKUP(D204,Equipment[],Equipment!$BC$2),\nVLOOKUP(D204,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D204,2)=\"Ex\",VLOOKUP(D204,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Ex\",VLOOKUP(D204,Equipment[],Equipment!$BH$2)+VLOOKUP(D204,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Ex\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Ex\",\nIF(B204=\"C\",\nO204*(J204/L204/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO204*(J204*43560)/(L204*N204)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(B205=\"C\",'4   Earthwork'!M205,\n '4   Earthwork'!I205),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(B205=\"C\",VLOOKUP(D205,Equipment[],Equipment!$BE$2)*VLOOKUP(D205,Equipment[],Equipment!$BC$2),\nVLOOKUP(D205,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D205,2)=\"Ex\",VLOOKUP(D205,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Ex\",VLOOKUP(D205,Equipment[],Equipment!$BH$2)+VLOOKUP(D205,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Ex\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Ex\",\nIF(B205=\"C\",\nO205*(J205/L205/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO205*(J205*43560)/(L205*N205)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(B206=\"C\",'4   Earthwork'!M206,\n '4   Earthwork'!I206),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(B206=\"C\",VLOOKUP(D206,Equipment[],Equipment!$BE$2)*VLOOKUP(D206,Equipment[],Equipment!$BC$2),\nVLOOKUP(D206,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D206,2)=\"Ex\",VLOOKUP(D206,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Ex\",VLOOKUP(D206,Equipment[],Equipment!$BH$2)+VLOOKUP(D206,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Ex\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Ex\",\nIF(B206=\"C\",\nO206*(J206/L206/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO206*(J206*43560)/(L206*N206)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(B207=\"C\",'4   Earthwork'!M207,\n '4   Earthwork'!I207),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(B207=\"C\",VLOOKUP(D207,Equipment[],Equipment!$BE$2)*VLOOKUP(D207,Equipment[],Equipment!$BC$2),\nVLOOKUP(D207,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D207,2)=\"Ex\",VLOOKUP(D207,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Ex\",VLOOKUP(D207,Equipment[],Equipment!$BH$2)+VLOOKUP(D207,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Ex\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Ex\",\nIF(B207=\"C\",\nO207*(J207/L207/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO207*(J207*43560)/(L207*N207)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(B208=\"C\",'4   Earthwork'!M208,\n '4   Earthwork'!I208),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(B208=\"C\",VLOOKUP(D208,Equipment[],Equipment!$BE$2)*VLOOKUP(D208,Equipment[],Equipment!$BC$2),\nVLOOKUP(D208,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D208,2)=\"Ex\",VLOOKUP(D208,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Ex\",VLOOKUP(D208,Equipment[],Equipment!$BH$2)+VLOOKUP(D208,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Ex\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Ex\",\nIF(B208=\"C\",\nO208*(J208/L208/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO208*(J208*43560)/(L208*N208)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(B209=\"C\",'4   Earthwork'!M209,\n '4   Earthwork'!I209),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(B209=\"C\",VLOOKUP(D209,Equipment[],Equipment!$BE$2)*VLOOKUP(D209,Equipment[],Equipment!$BC$2),\nVLOOKUP(D209,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D209,2)=\"Ex\",VLOOKUP(D209,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",VLOOKUP(D209,Equipment[],Equipment!$BH$2)+VLOOKUP(D209,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Ex\",\nIF(B209=\"C\",\nO209*(J209/L209/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO209*(J209*43560)/(L209*N209)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(B210=\"C\",'4   Earthwork'!M210,\n '4   Earthwork'!I210),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(B210=\"C\",VLOOKUP(D210,Equipment[],Equipment!$BE$2)*VLOOKUP(D210,Equipment[],Equipment!$BC$2),\nVLOOKUP(D210,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D210,2)=\"Ex\",VLOOKUP(D210,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Ex\",VLOOKUP(D210,Equipment[],Equipment!$BH$2)+VLOOKUP(D210,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Ex\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Ex\",\nIF(B210=\"C\",\nO210*(J210/L210/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO210*(J210*43560)/(L210*N210)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(B211=\"C\",'4   Earthwork'!M211,\n '4   Earthwork'!I211),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(B211=\"C\",VLOOKUP(D211,Equipment[],Equipment!$BE$2)*VLOOKUP(D211,Equipment[],Equipment!$BC$2),\nVLOOKUP(D211,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D211,2)=\"Ex\",VLOOKUP(D211,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Ex\",VLOOKUP(D211,Equipment[],Equipment!$BH$2)+VLOOKUP(D211,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Ex\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Ex\",\nIF(B211=\"C\",\nO211*(J211/L211/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO211*(J211*43560)/(L211*N211)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(B212=\"C\",'4   Earthwork'!M212,\n '4   Earthwork'!I212),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(B212=\"C\",VLOOKUP(D212,Equipment[],Equipment!$BE$2)*VLOOKUP(D212,Equipment[],Equipment!$BC$2),\nVLOOKUP(D212,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D212,2)=\"Ex\",VLOOKUP(D212,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Ex\",VLOOKUP(D212,Equipment[],Equipment!$BH$2)+VLOOKUP(D212,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Ex\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Ex\",\nIF(B212=\"C\",\nO212*(J212/L212/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO212*(J212*43560)/(L212*N212)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(B213=\"C\",'4   Earthwork'!M213,\n '4   Earthwork'!I213),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(B213=\"C\",VLOOKUP(D213,Equipment[],Equipment!$BE$2)*VLOOKUP(D213,Equipment[],Equipment!$BC$2),\nVLOOKUP(D213,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D213,2)=\"Ex\",VLOOKUP(D213,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Ex\",VLOOKUP(D213,Equipment[],Equipment!$BH$2)+VLOOKUP(D213,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Ex\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Ex\",\nIF(B213=\"C\",\nO213*(J213/L213/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO213*(J213*43560)/(L213*N213)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(B214=\"C\",'4   Earthwork'!M214,\n '4   Earthwork'!I214),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(B214=\"C\",VLOOKUP(D214,Equipment[],Equipment!$BE$2)*VLOOKUP(D214,Equipment[],Equipment!$BC$2),\nVLOOKUP(D214,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D214,2)=\"Ex\",VLOOKUP(D214,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Ex\",VLOOKUP(D214,Equipment[],Equipment!$BH$2)+VLOOKUP(D214,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Ex\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Ex\",\nIF(B214=\"C\",\nO214*(J214/L214/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO214*(J214*43560)/(L214*N214)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(B215=\"C\",'4   Earthwork'!M215,\n '4   Earthwork'!I215),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(B215=\"C\",VLOOKUP(D215,Equipment[],Equipment!$BE$2)*VLOOKUP(D215,Equipment[],Equipment!$BC$2),\nVLOOKUP(D215,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D215,2)=\"Ex\",VLOOKUP(D215,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Ex\",VLOOKUP(D215,Equipment[],Equipment!$BH$2)+VLOOKUP(D215,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Ex\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Ex\",\nIF(B215=\"C\",\nO215*(J215/L215/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO215*(J215*43560)/(L215*N215)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(B216=\"C\",'4   Earthwork'!M216,\n '4   Earthwork'!I216),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(B216=\"C\",VLOOKUP(D216,Equipment[],Equipment!$BE$2)*VLOOKUP(D216,Equipment[],Equipment!$BC$2),\nVLOOKUP(D216,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D216,2)=\"Ex\",VLOOKUP(D216,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Ex\",VLOOKUP(D216,Equipment[],Equipment!$BH$2)+VLOOKUP(D216,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Ex\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Ex\",\nIF(B216=\"C\",\nO216*(J216/L216/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO216*(J216*43560)/(L216*N216)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(B217=\"C\",'4   Earthwork'!M217,\n '4   Earthwork'!I217),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(B217=\"C\",VLOOKUP(D217,Equipment[],Equipment!$BE$2)*VLOOKUP(D217,Equipment[],Equipment!$BC$2),\nVLOOKUP(D217,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D217,2)=\"Ex\",VLOOKUP(D217,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Ex\",VLOOKUP(D217,Equipment[],Equipment!$BH$2)+VLOOKUP(D217,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Ex\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Ex\",\nIF(B217=\"C\",\nO217*(J217/L217/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO217*(J217*43560)/(L217*N217)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(B218=\"C\",'4   Earthwork'!M218,\n '4   Earthwork'!I218),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(B218=\"C\",VLOOKUP(D218,Equipment[],Equipment!$BE$2)*VLOOKUP(D218,Equipment[],Equipment!$BC$2),\nVLOOKUP(D218,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D218,2)=\"Ex\",VLOOKUP(D218,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Ex\",VLOOKUP(D218,Equipment[],Equipment!$BH$2)+VLOOKUP(D218,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Ex\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Ex\",\nIF(B218=\"C\",\nO218*(J218/L218/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO218*(J218*43560)/(L218*N218)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(B219=\"C\",'4   Earthwork'!M219,\n '4   Earthwork'!I219),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(B219=\"C\",VLOOKUP(D219,Equipment[],Equipment!$BE$2)*VLOOKUP(D219,Equipment[],Equipment!$BC$2),\nVLOOKUP(D219,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D219,2)=\"Ex\",VLOOKUP(D219,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Ex\",VLOOKUP(D219,Equipment[],Equipment!$BH$2)+VLOOKUP(D219,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Ex\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Ex\",\nIF(B219=\"C\",\nO219*(J219/L219/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO219*(J219*43560)/(L219*N219)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(B220=\"C\",'4   Earthwork'!M220,\n '4   Earthwork'!I220),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(B220=\"C\",VLOOKUP(D220,Equipment[],Equipment!$BE$2)*VLOOKUP(D220,Equipment[],Equipment!$BC$2),\nVLOOKUP(D220,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D220,2)=\"Ex\",VLOOKUP(D220,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Ex\",VLOOKUP(D220,Equipment[],Equipment!$BH$2)+VLOOKUP(D220,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Ex\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Ex\",\nIF(B220=\"C\",\nO220*(J220/L220/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO220*(J220*43560)/(L220*N220)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(B221=\"C\",'4   Earthwork'!M221,\n '4   Earthwork'!I221),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(B221=\"C\",VLOOKUP(D221,Equipment[],Equipment!$BE$2)*VLOOKUP(D221,Equipment[],Equipment!$BC$2),\nVLOOKUP(D221,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D221,2)=\"Ex\",VLOOKUP(D221,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Ex\",VLOOKUP(D221,Equipment[],Equipment!$BH$2)+VLOOKUP(D221,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Ex\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Ex\",\nIF(B221=\"C\",\nO221*(J221/L221/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO221*(J221*43560)/(L221*N221)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(B222=\"C\",'4   Earthwork'!M222,\n '4   Earthwork'!I222),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(B222=\"C\",VLOOKUP(D222,Equipment[],Equipment!$BE$2)*VLOOKUP(D222,Equipment[],Equipment!$BC$2),\nVLOOKUP(D222,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D222,2)=\"Ex\",VLOOKUP(D222,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Ex\",VLOOKUP(D222,Equipment[],Equipment!$BH$2)+VLOOKUP(D222,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Ex\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Ex\",\nIF(B222=\"C\",\nO222*(J222/L222/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO222*(J222*43560)/(L222*N222)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(B223=\"C\",'4   Earthwork'!M223,\n '4   Earthwork'!I223),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(B223=\"C\",VLOOKUP(D223,Equipment[],Equipment!$BE$2)*VLOOKUP(D223,Equipment[],Equipment!$BC$2),\nVLOOKUP(D223,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D223,2)=\"Ex\",VLOOKUP(D223,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Ex\",VLOOKUP(D223,Equipment[],Equipment!$BH$2)+VLOOKUP(D223,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Ex\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Ex\",\nIF(B223=\"C\",\nO223*(J223/L223/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO223*(J223*43560)/(L223*N223)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(B224=\"C\",'4   Earthwork'!M224,\n '4   Earthwork'!I224),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(B224=\"C\",VLOOKUP(D224,Equipment[],Equipment!$BE$2)*VLOOKUP(D224,Equipment[],Equipment!$BC$2),\nVLOOKUP(D224,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D224,2)=\"Ex\",VLOOKUP(D224,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Ex\",VLOOKUP(D224,Equipment[],Equipment!$BH$2)+VLOOKUP(D224,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Ex\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Ex\",\nIF(B224=\"C\",\nO224*(J224/L224/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO224*(J224*43560)/(L224*N224)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(B225=\"C\",'4   Earthwork'!M225,\n '4   Earthwork'!I225),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(B225=\"C\",VLOOKUP(D225,Equipment[],Equipment!$BE$2)*VLOOKUP(D225,Equipment[],Equipment!$BC$2),\nVLOOKUP(D225,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D225,2)=\"Ex\",VLOOKUP(D225,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Ex\",VLOOKUP(D225,Equipment[],Equipment!$BH$2)+VLOOKUP(D225,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Ex\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Ex\",\nIF(B225=\"C\",\nO225*(J225/L225/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO225*(J225*43560)/(L225*N225)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(B226=\"C\",'4   Earthwork'!M226,\n '4   Earthwork'!I226),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(B226=\"C\",VLOOKUP(D226,Equipment[],Equipment!$BE$2)*VLOOKUP(D226,Equipment[],Equipment!$BC$2),\nVLOOKUP(D226,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D226,2)=\"Ex\",VLOOKUP(D226,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Ex\",VLOOKUP(D226,Equipment[],Equipment!$BH$2)+VLOOKUP(D226,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Ex\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Ex\",\nIF(B226=\"C\",\nO226*(J226/L226/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO226*(J226*43560)/(L226*N226)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(B227=\"C\",'4   Earthwork'!M227,\n '4   Earthwork'!I227),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(B227=\"C\",VLOOKUP(D227,Equipment[],Equipment!$BE$2)*VLOOKUP(D227,Equipment[],Equipment!$BC$2),\nVLOOKUP(D227,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D227,2)=\"Ex\",VLOOKUP(D227,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Ex\",VLOOKUP(D227,Equipment[],Equipment!$BH$2)+VLOOKUP(D227,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Ex\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Ex\",\nIF(B227=\"C\",\nO227*(J227/L227/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO227*(J227*43560)/(L227*N227)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(B228=\"C\",'4   Earthwork'!M228,\n '4   Earthwork'!I228),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(B228=\"C\",VLOOKUP(D228,Equipment[],Equipment!$BE$2)*VLOOKUP(D228,Equipment[],Equipment!$BC$2),\nVLOOKUP(D228,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D228,2)=\"Ex\",VLOOKUP(D228,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Ex\",VLOOKUP(D228,Equipment[],Equipment!$BH$2)+VLOOKUP(D228,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Ex\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Ex\",\nIF(B228=\"C\",\nO228*(J228/L228/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO228*(J228*43560)/(L228*N228)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(B229=\"C\",'4   Earthwork'!M229,\n '4   Earthwork'!I229),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(B229=\"C\",VLOOKUP(D229,Equipment[],Equipment!$BE$2)*VLOOKUP(D229,Equipment[],Equipment!$BC$2),\nVLOOKUP(D229,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D229,2)=\"Ex\",VLOOKUP(D229,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Ex\",VLOOKUP(D229,Equipment[],Equipment!$BH$2)+VLOOKUP(D229,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Ex\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Ex\",\nIF(B229=\"C\",\nO229*(J229/L229/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO229*(J229*43560)/(L229*N229)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(B230=\"C\",'4   Earthwork'!M230,\n '4   Earthwork'!I230),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(B230=\"C\",VLOOKUP(D230,Equipment[],Equipment!$BE$2)*VLOOKUP(D230,Equipment[],Equipment!$BC$2),\nVLOOKUP(D230,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D230,2)=\"Ex\",VLOOKUP(D230,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Ex\",VLOOKUP(D230,Equipment[],Equipment!$BH$2)+VLOOKUP(D230,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Ex\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Ex\",\nIF(B230=\"C\",\nO230*(J230/L230/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO230*(J230*43560)/(L230*N230)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(B231=\"C\",'4   Earthwork'!M231,\n '4   Earthwork'!I231),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(B231=\"C\",VLOOKUP(D231,Equipment[],Equipment!$BE$2)*VLOOKUP(D231,Equipment[],Equipment!$BC$2),\nVLOOKUP(D231,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D231,2)=\"Ex\",VLOOKUP(D231,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Ex\",VLOOKUP(D231,Equipment[],Equipment!$BH$2)+VLOOKUP(D231,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Ex\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Ex\",\nIF(B231=\"C\",\nO231*(J231/L231/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO231*(J231*43560)/(L231*N231)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(B232=\"C\",'4   Earthwork'!M232,\n '4   Earthwork'!I232),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(B232=\"C\",VLOOKUP(D232,Equipment[],Equipment!$BE$2)*VLOOKUP(D232,Equipment[],Equipment!$BC$2),\nVLOOKUP(D232,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D232,2)=\"Ex\",VLOOKUP(D232,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Ex\",VLOOKUP(D232,Equipment[],Equipment!$BH$2)+VLOOKUP(D232,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Ex\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Ex\",\nIF(B232=\"C\",\nO232*(J232/L232/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO232*(J232*43560)/(L232*N232)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(B233=\"C\",'4   Earthwork'!M233,\n '4   Earthwork'!I233),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(B233=\"C\",VLOOKUP(D233,Equipment[],Equipment!$BE$2)*VLOOKUP(D233,Equipment[],Equipment!$BC$2),\nVLOOKUP(D233,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D233,2)=\"Ex\",VLOOKUP(D233,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Ex\",VLOOKUP(D233,Equipment[],Equipment!$BH$2)+VLOOKUP(D233,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Ex\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Ex\",\nIF(B233=\"C\",\nO233*(J233/L233/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO233*(J233*43560)/(L233*N233)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(B234=\"C\",'4   Earthwork'!M234,\n '4   Earthwork'!I234),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(B234=\"C\",VLOOKUP(D234,Equipment[],Equipment!$BE$2)*VLOOKUP(D234,Equipment[],Equipment!$BC$2),\nVLOOKUP(D234,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D234,2)=\"Ex\",VLOOKUP(D234,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Ex\",VLOOKUP(D234,Equipment[],Equipment!$BH$2)+VLOOKUP(D234,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Ex\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Ex\",\nIF(B234=\"C\",\nO234*(J234/L234/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO234*(J234*43560)/(L234*N234)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(B235=\"C\",'4   Earthwork'!M235,\n '4   Earthwork'!I235),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(B235=\"C\",VLOOKUP(D235,Equipment[],Equipment!$BE$2)*VLOOKUP(D235,Equipment[],Equipment!$BC$2),\nVLOOKUP(D235,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D235,2)=\"Ex\",VLOOKUP(D235,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Ex\",VLOOKUP(D235,Equipment[],Equipment!$BH$2)+VLOOKUP(D235,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Ex\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Ex\",\nIF(B235=\"C\",\nO235*(J235/L235/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO235*(J235*43560)/(L235*N235)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(B236=\"C\",'4   Earthwork'!M236,\n '4   Earthwork'!I236),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(B236=\"C\",VLOOKUP(D236,Equipment[],Equipment!$BE$2)*VLOOKUP(D236,Equipment[],Equipment!$BC$2),\nVLOOKUP(D236,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D236,2)=\"Ex\",VLOOKUP(D236,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Ex\",VLOOKUP(D236,Equipment[],Equipment!$BH$2)+VLOOKUP(D236,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Ex\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Ex\",\nIF(B236=\"C\",\nO236*(J236/L236/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO236*(J236*43560)/(L236*N236)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(B237=\"C\",'4   Earthwork'!M237,\n '4   Earthwork'!I237),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(B237=\"C\",VLOOKUP(D237,Equipment[],Equipment!$BE$2)*VLOOKUP(D237,Equipment[],Equipment!$BC$2),\nVLOOKUP(D237,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D237,2)=\"Ex\",VLOOKUP(D237,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Ex\",VLOOKUP(D237,Equipment[],Equipment!$BH$2)+VLOOKUP(D237,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Ex\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Ex\",\nIF(B237=\"C\",\nO237*(J237/L237/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO237*(J237*43560)/(L237*N237)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(B238=\"C\",'4   Earthwork'!M238,\n '4   Earthwork'!I238),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(B238=\"C\",VLOOKUP(D238,Equipment[],Equipment!$BE$2)*VLOOKUP(D238,Equipment[],Equipment!$BC$2),\nVLOOKUP(D238,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D238,2)=\"Ex\",VLOOKUP(D238,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Ex\",VLOOKUP(D238,Equipment[],Equipment!$BH$2)+VLOOKUP(D238,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Ex\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Ex\",\nIF(B238=\"C\",\nO238*(J238/L238/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO238*(J238*43560)/(L238*N238)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(B239=\"C\",'4   Earthwork'!M239,\n '4   Earthwork'!I239),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(B239=\"C\",VLOOKUP(D239,Equipment[],Equipment!$BE$2)*VLOOKUP(D239,Equipment[],Equipment!$BC$2),\nVLOOKUP(D239,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D239,2)=\"Ex\",VLOOKUP(D239,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Ex\",VLOOKUP(D239,Equipment[],Equipment!$BH$2)+VLOOKUP(D239,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Ex\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Ex\",\nIF(B239=\"C\",\nO239*(J239/L239/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO239*(J239*43560)/(L239*N239)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(B240=\"C\",'4   Earthwork'!M240,\n '4   Earthwork'!I240),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(B240=\"C\",VLOOKUP(D240,Equipment[],Equipment!$BE$2)*VLOOKUP(D240,Equipment[],Equipment!$BC$2),\nVLOOKUP(D240,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D240,2)=\"Ex\",VLOOKUP(D240,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Ex\",VLOOKUP(D240,Equipment[],Equipment!$BH$2)+VLOOKUP(D240,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Ex\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Ex\",\nIF(B240=\"C\",\nO240*(J240/L240/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO240*(J240*43560)/(L240*N240)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(B241=\"C\",'4   Earthwork'!M241,\n '4   Earthwork'!I241),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(B241=\"C\",VLOOKUP(D241,Equipment[],Equipment!$BE$2)*VLOOKUP(D241,Equipment[],Equipment!$BC$2),\nVLOOKUP(D241,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D241,2)=\"Ex\",VLOOKUP(D241,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Ex\",VLOOKUP(D241,Equipment[],Equipment!$BH$2)+VLOOKUP(D241,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Ex\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Ex\",\nIF(B241=\"C\",\nO241*(J241/L241/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO241*(J241*43560)/(L241*N241)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(B242=\"C\",'4   Earthwork'!M242,\n '4   Earthwork'!I242),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(B242=\"C\",VLOOKUP(D242,Equipment[],Equipment!$BE$2)*VLOOKUP(D242,Equipment[],Equipment!$BC$2),\nVLOOKUP(D242,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D242,2)=\"Ex\",VLOOKUP(D242,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Ex\",VLOOKUP(D242,Equipment[],Equipment!$BH$2)+VLOOKUP(D242,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Ex\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Ex\",\nIF(B242=\"C\",\nO242*(J242/L242/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO242*(J242*43560)/(L242*N242)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(B243=\"C\",'4   Earthwork'!M243,\n '4   Earthwork'!I243),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(B243=\"C\",VLOOKUP(D243,Equipment[],Equipment!$BE$2)*VLOOKUP(D243,Equipment[],Equipment!$BC$2),\nVLOOKUP(D243,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D243,2)=\"Ex\",VLOOKUP(D243,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Ex\",VLOOKUP(D243,Equipment[],Equipment!$BH$2)+VLOOKUP(D243,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Ex\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Ex\",\nIF(B243=\"C\",\nO243*(J243/L243/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO243*(J243*43560)/(L243*N243)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(B244=\"C\",'4   Earthwork'!M244,\n '4   Earthwork'!I244),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(B244=\"C\",VLOOKUP(D244,Equipment[],Equipment!$BE$2)*VLOOKUP(D244,Equipment[],Equipment!$BC$2),\nVLOOKUP(D244,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D244,2)=\"Ex\",VLOOKUP(D244,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Ex\",VLOOKUP(D244,Equipment[],Equipment!$BH$2)+VLOOKUP(D244,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Ex\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Ex\",\nIF(B244=\"C\",\nO244*(J244/L244/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO244*(J244*43560)/(L244*N244)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(B245=\"C\",'4   Earthwork'!M245,\n '4   Earthwork'!I245),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(B245=\"C\",VLOOKUP(D245,Equipment[],Equipment!$BE$2)*VLOOKUP(D245,Equipment[],Equipment!$BC$2),\nVLOOKUP(D245,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D245,2)=\"Ex\",VLOOKUP(D245,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Ex\",VLOOKUP(D245,Equipment[],Equipment!$BH$2)+VLOOKUP(D245,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Ex\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Ex\",\nIF(B245=\"C\",\nO245*(J245/L245/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO245*(J245*43560)/(L245*N245)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(B246=\"C\",'4   Earthwork'!M246,\n '4   Earthwork'!I246),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(B246=\"C\",VLOOKUP(D246,Equipment[],Equipment!$BE$2)*VLOOKUP(D246,Equipment[],Equipment!$BC$2),\nVLOOKUP(D246,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D246,2)=\"Ex\",VLOOKUP(D246,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Ex\",VLOOKUP(D246,Equipment[],Equipment!$BH$2)+VLOOKUP(D246,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Ex\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Ex\",\nIF(B246=\"C\",\nO246*(J246/L246/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO246*(J246*43560)/(L246*N246)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(B247=\"C\",'4   Earthwork'!M247,\n '4   Earthwork'!I247),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(B247=\"C\",VLOOKUP(D247,Equipment[],Equipment!$BE$2)*VLOOKUP(D247,Equipment[],Equipment!$BC$2),\nVLOOKUP(D247,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D247,2)=\"Ex\",VLOOKUP(D247,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Ex\",VLOOKUP(D247,Equipment[],Equipment!$BH$2)+VLOOKUP(D247,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Ex\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Ex\",\nIF(B247=\"C\",\nO247*(J247/L247/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO247*(J247*43560)/(L247*N247)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(B248=\"C\",'4   Earthwork'!M248,\n '4   Earthwork'!I248),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(B248=\"C\",VLOOKUP(D248,Equipment[],Equipment!$BE$2)*VLOOKUP(D248,Equipment[],Equipment!$BC$2),\nVLOOKUP(D248,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D248,2)=\"Ex\",VLOOKUP(D248,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Ex\",VLOOKUP(D248,Equipment[],Equipment!$BH$2)+VLOOKUP(D248,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Ex\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Ex\",\nIF(B248=\"C\",\nO248*(J248/L248/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO248*(J248*43560)/(L248*N248)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(B249=\"C\",'4   Earthwork'!M249,\n '4   Earthwork'!I249),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(B249=\"C\",VLOOKUP(D249,Equipment[],Equipment!$BE$2)*VLOOKUP(D249,Equipment[],Equipment!$BC$2),\nVLOOKUP(D249,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D249,2)=\"Ex\",VLOOKUP(D249,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Ex\",VLOOKUP(D249,Equipment[],Equipment!$BH$2)+VLOOKUP(D249,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Ex\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Ex\",\nIF(B249=\"C\",\nO249*(J249/L249/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO249*(J249*43560)/(L249*N249)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(B250=\"C\",'4   Earthwork'!M250,\n '4   Earthwork'!I250),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(B250=\"C\",VLOOKUP(D250,Equipment[],Equipment!$BE$2)*VLOOKUP(D250,Equipment[],Equipment!$BC$2),\nVLOOKUP(D250,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D250,2)=\"Ex\",VLOOKUP(D250,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Ex\",VLOOKUP(D250,Equipment[],Equipment!$BH$2)+VLOOKUP(D250,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Ex\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Ex\",\nIF(B250=\"C\",\nO250*(J250/L250/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO250*(J250*43560)/(L250*N250)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(B251=\"C\",'4   Earthwork'!M251,\n '4   Earthwork'!I251),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(B251=\"C\",VLOOKUP(D251,Equipment[],Equipment!$BE$2)*VLOOKUP(D251,Equipment[],Equipment!$BC$2),\nVLOOKUP(D251,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D251,2)=\"Ex\",VLOOKUP(D251,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Ex\",VLOOKUP(D251,Equipment[],Equipment!$BH$2)+VLOOKUP(D251,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Ex\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Ex\",\nIF(B251=\"C\",\nO251*(J251/L251/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO251*(J251*43560)/(L251*N251)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(B252=\"C\",'4   Earthwork'!M252,\n '4   Earthwork'!I252),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(B252=\"C\",VLOOKUP(D252,Equipment[],Equipment!$BE$2)*VLOOKUP(D252,Equipment[],Equipment!$BC$2),\nVLOOKUP(D252,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D252,2)=\"Ex\",VLOOKUP(D252,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Ex\",VLOOKUP(D252,Equipment[],Equipment!$BH$2)+VLOOKUP(D252,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Ex\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Ex\",\nIF(B252=\"C\",\nO252*(J252/L252/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO252*(J252*43560)/(L252*N252)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(B253=\"C\",'4   Earthwork'!M253,\n '4   Earthwork'!I253),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(B253=\"C\",VLOOKUP(D253,Equipment[],Equipment!$BE$2)*VLOOKUP(D253,Equipment[],Equipment!$BC$2),\nVLOOKUP(D253,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D253,2)=\"Ex\",VLOOKUP(D253,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Ex\",VLOOKUP(D253,Equipment[],Equipment!$BH$2)+VLOOKUP(D253,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Ex\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Ex\",\nIF(B253=\"C\",\nO253*(J253/L253/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO253*(J253*43560)/(L253*N253)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(B254=\"C\",'4   Earthwork'!M254,\n '4   Earthwork'!I254),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(B254=\"C\",VLOOKUP(D254,Equipment[],Equipment!$BE$2)*VLOOKUP(D254,Equipment[],Equipment!$BC$2),\nVLOOKUP(D254,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D254,2)=\"Ex\",VLOOKUP(D254,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Ex\",VLOOKUP(D254,Equipment[],Equipment!$BH$2)+VLOOKUP(D254,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Ex\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Ex\",\nIF(B254=\"C\",\nO254*(J254/L254/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO254*(J254*43560)/(L254*N254)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(B255=\"C\",'4   Earthwork'!M255,\n '4   Earthwork'!I255),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(B255=\"C\",VLOOKUP(D255,Equipment[],Equipment!$BE$2)*VLOOKUP(D255,Equipment[],Equipment!$BC$2),\nVLOOKUP(D255,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D255,2)=\"Ex\",VLOOKUP(D255,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Ex\",VLOOKUP(D255,Equipment[],Equipment!$BH$2)+VLOOKUP(D255,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Ex\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Ex\",\nIF(B255=\"C\",\nO255*(J255/L255/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO255*(J255*43560)/(L255*N255)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(B256=\"C\",'4   Earthwork'!M256,\n '4   Earthwork'!I256),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(B256=\"C\",VLOOKUP(D256,Equipment[],Equipment!$BE$2)*VLOOKUP(D256,Equipment[],Equipment!$BC$2),\nVLOOKUP(D256,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D256,2)=\"Ex\",VLOOKUP(D256,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Ex\",VLOOKUP(D256,Equipment[],Equipment!$BH$2)+VLOOKUP(D256,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Ex\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Ex\",\nIF(B256=\"C\",\nO256*(J256/L256/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO256*(J256*43560)/(L256*N256)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(B257=\"C\",'4   Earthwork'!M257,\n '4   Earthwork'!I257),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(B257=\"C\",VLOOKUP(D257,Equipment[],Equipment!$BE$2)*VLOOKUP(D257,Equipment[],Equipment!$BC$2),\nVLOOKUP(D257,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D257,2)=\"Ex\",VLOOKUP(D257,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Ex\",VLOOKUP(D257,Equipment[],Equipment!$BH$2)+VLOOKUP(D257,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Ex\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Ex\",\nIF(B257=\"C\",\nO257*(J257/L257/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO257*(J257*43560)/(L257*N257)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(B258=\"C\",'4   Earthwork'!M258,\n '4   Earthwork'!I258),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(B258=\"C\",VLOOKUP(D258,Equipment[],Equipment!$BE$2)*VLOOKUP(D258,Equipment[],Equipment!$BC$2),\nVLOOKUP(D258,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D258,2)=\"Ex\",VLOOKUP(D258,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Ex\",VLOOKUP(D258,Equipment[],Equipment!$BH$2)+VLOOKUP(D258,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Ex\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Ex\",\nIF(B258=\"C\",\nO258*(J258/L258/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO258*(J258*43560)/(L258*N258)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(B259=\"C\",'4   Earthwork'!M259,\n '4   Earthwork'!I259),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(B259=\"C\",VLOOKUP(D259,Equipment[],Equipment!$BE$2)*VLOOKUP(D259,Equipment[],Equipment!$BC$2),\nVLOOKUP(D259,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D259,2)=\"Ex\",VLOOKUP(D259,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Ex\",VLOOKUP(D259,Equipment[],Equipment!$BH$2)+VLOOKUP(D259,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Ex\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Ex\",\nIF(B259=\"C\",\nO259*(J259/L259/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO259*(J259*43560)/(L259*N259)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(B260=\"C\",'4   Earthwork'!M260,\n '4   Earthwork'!I260),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(B260=\"C\",VLOOKUP(D260,Equipment[],Equipment!$BE$2)*VLOOKUP(D260,Equipment[],Equipment!$BC$2),\nVLOOKUP(D260,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D260,2)=\"Ex\",VLOOKUP(D260,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Ex\",VLOOKUP(D260,Equipment[],Equipment!$BH$2)+VLOOKUP(D260,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Ex\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Ex\",\nIF(B260=\"C\",\nO260*(J260/L260/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO260*(J260*43560)/(L260*N260)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(B261=\"C\",'4   Earthwork'!M261,\n '4   Earthwork'!I261),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(B261=\"C\",VLOOKUP(D261,Equipment[],Equipment!$BE$2)*VLOOKUP(D261,Equipment[],Equipment!$BC$2),\nVLOOKUP(D261,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D261,2)=\"Ex\",VLOOKUP(D261,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Ex\",VLOOKUP(D261,Equipment[],Equipment!$BH$2)+VLOOKUP(D261,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Ex\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Ex\",\nIF(B261=\"C\",\nO261*(J261/L261/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO261*(J261*43560)/(L261*N261)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(B262=\"C\",'4   Earthwork'!M262,\n '4   Earthwork'!I262),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(B262=\"C\",VLOOKUP(D262,Equipment[],Equipment!$BE$2)*VLOOKUP(D262,Equipment[],Equipment!$BC$2),\nVLOOKUP(D262,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D262,2)=\"Ex\",VLOOKUP(D262,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Ex\",VLOOKUP(D262,Equipment[],Equipment!$BH$2)+VLOOKUP(D262,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Ex\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Ex\",\nIF(B262=\"C\",\nO262*(J262/L262/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO262*(J262*43560)/(L262*N262)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(B263=\"C\",'4   Earthwork'!M263,\n '4   Earthwork'!I263),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(B263=\"C\",VLOOKUP(D263,Equipment[],Equipment!$BE$2)*VLOOKUP(D263,Equipment[],Equipment!$BC$2),\nVLOOKUP(D263,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D263,2)=\"Ex\",VLOOKUP(D263,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Ex\",VLOOKUP(D263,Equipment[],Equipment!$BH$2)+VLOOKUP(D263,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Ex\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Ex\",\nIF(B263=\"C\",\nO263*(J263/L263/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO263*(J263*43560)/(L263*N263)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(B264=\"C\",'4   Earthwork'!M264,\n '4   Earthwork'!I264),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(B264=\"C\",VLOOKUP(D264,Equipment[],Equipment!$BE$2)*VLOOKUP(D264,Equipment[],Equipment!$BC$2),\nVLOOKUP(D264,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D264,2)=\"Ex\",VLOOKUP(D264,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Ex\",VLOOKUP(D264,Equipment[],Equipment!$BH$2)+VLOOKUP(D264,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Ex\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Ex\",\nIF(B264=\"C\",\nO264*(J264/L264/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO264*(J264*43560)/(L264*N264)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(B265=\"C\",'4   Earthwork'!M265,\n '4   Earthwork'!I265),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(B265=\"C\",VLOOKUP(D265,Equipment[],Equipment!$BE$2)*VLOOKUP(D265,Equipment[],Equipment!$BC$2),\nVLOOKUP(D265,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D265,2)=\"Ex\",VLOOKUP(D265,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Ex\",VLOOKUP(D265,Equipment[],Equipment!$BH$2)+VLOOKUP(D265,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Ex\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Ex\",\nIF(B265=\"C\",\nO265*(J265/L265/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO265*(J265*43560)/(L265*N265)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(B266=\"C\",'4   Earthwork'!M266,\n '4   Earthwork'!I266),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(B266=\"C\",VLOOKUP(D266,Equipment[],Equipment!$BE$2)*VLOOKUP(D266,Equipment[],Equipment!$BC$2),\nVLOOKUP(D266,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D266,2)=\"Ex\",VLOOKUP(D266,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Ex\",VLOOKUP(D266,Equipment[],Equipment!$BH$2)+VLOOKUP(D266,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Ex\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Ex\",\nIF(B266=\"C\",\nO266*(J266/L266/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO266*(J266*43560)/(L266*N266)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(B267=\"C\",'4   Earthwork'!M267,\n '4   Earthwork'!I267),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(B267=\"C\",VLOOKUP(D267,Equipment[],Equipment!$BE$2)*VLOOKUP(D267,Equipment[],Equipment!$BC$2),\nVLOOKUP(D267,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D267,2)=\"Ex\",VLOOKUP(D267,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Ex\",VLOOKUP(D267,Equipment[],Equipment!$BH$2)+VLOOKUP(D267,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Ex\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Ex\",\nIF(B267=\"C\",\nO267*(J267/L267/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO267*(J267*43560)/(L267*N267)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(B268=\"C\",'4   Earthwork'!M268,\n '4   Earthwork'!I268),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(B268=\"C\",VLOOKUP(D268,Equipment[],Equipment!$BE$2)*VLOOKUP(D268,Equipment[],Equipment!$BC$2),\nVLOOKUP(D268,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D268,2)=\"Ex\",VLOOKUP(D268,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Ex\",VLOOKUP(D268,Equipment[],Equipment!$BH$2)+VLOOKUP(D268,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Ex\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Ex\",\nIF(B268=\"C\",\nO268*(J268/L268/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO268*(J268*43560)/(L268*N268)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(B269=\"C\",'4   Earthwork'!M269,\n '4   Earthwork'!I269),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(B269=\"C\",VLOOKUP(D269,Equipment[],Equipment!$BE$2)*VLOOKUP(D269,Equipment[],Equipment!$BC$2),\nVLOOKUP(D269,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D269,2)=\"Ex\",VLOOKUP(D269,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Ex\",VLOOKUP(D269,Equipment[],Equipment!$BH$2)+VLOOKUP(D269,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Ex\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Ex\",\nIF(B269=\"C\",\nO269*(J269/L269/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO269*(J269*43560)/(L269*N269)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(B270=\"C\",'4   Earthwork'!M270,\n '4   Earthwork'!I270),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(B270=\"C\",VLOOKUP(D270,Equipment[],Equipment!$BE$2)*VLOOKUP(D270,Equipment[],Equipment!$BC$2),\nVLOOKUP(D270,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D270,2)=\"Ex\",VLOOKUP(D270,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Ex\",VLOOKUP(D270,Equipment[],Equipment!$BH$2)+VLOOKUP(D270,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Ex\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Ex\",\nIF(B270=\"C\",\nO270*(J270/L270/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO270*(J270*43560)/(L270*N270)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(B271=\"C\",'4   Earthwork'!M271,\n '4   Earthwork'!I271),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(B271=\"C\",VLOOKUP(D271,Equipment[],Equipment!$BE$2)*VLOOKUP(D271,Equipment[],Equipment!$BC$2),\nVLOOKUP(D271,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D271,2)=\"Ex\",VLOOKUP(D271,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Ex\",VLOOKUP(D271,Equipment[],Equipment!$BH$2)+VLOOKUP(D271,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Ex\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Ex\",\nIF(B271=\"C\",\nO271*(J271/L271/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO271*(J271*43560)/(L271*N271)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(B272=\"C\",'4   Earthwork'!M272,\n '4   Earthwork'!I272),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(B272=\"C\",VLOOKUP(D272,Equipment[],Equipment!$BE$2)*VLOOKUP(D272,Equipment[],Equipment!$BC$2),\nVLOOKUP(D272,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D272,2)=\"Ex\",VLOOKUP(D272,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Ex\",VLOOKUP(D272,Equipment[],Equipment!$BH$2)+VLOOKUP(D272,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Ex\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Ex\",\nIF(B272=\"C\",\nO272*(J272/L272/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO272*(J272*43560)/(L272*N272)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(B273=\"C\",'4   Earthwork'!M273,\n '4   Earthwork'!I273),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(B273=\"C\",VLOOKUP(D273,Equipment[],Equipment!$BE$2)*VLOOKUP(D273,Equipment[],Equipment!$BC$2),\nVLOOKUP(D273,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D273,2)=\"Ex\",VLOOKUP(D273,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",VLOOKUP(D273,Equipment[],Equipment!$BH$2)+VLOOKUP(D273,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Ex\",\nIF(B273=\"C\",\nO273*(J273/L273/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO273*(J273*43560)/(L273*N273)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(B274=\"C\",'4   Earthwork'!M274,\n '4   Earthwork'!I274),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(B274=\"C\",VLOOKUP(D274,Equipment[],Equipment!$BE$2)*VLOOKUP(D274,Equipment[],Equipment!$BC$2),\nVLOOKUP(D274,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D274,2)=\"Ex\",VLOOKUP(D274,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Ex\",VLOOKUP(D274,Equipment[],Equipment!$BH$2)+VLOOKUP(D274,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Ex\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Ex\",\nIF(B274=\"C\",\nO274*(J274/L274/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO274*(J274*43560)/(L274*N274)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(B275=\"C\",'4   Earthwork'!M275,\n '4   Earthwork'!I275),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(B275=\"C\",VLOOKUP(D275,Equipment[],Equipment!$BE$2)*VLOOKUP(D275,Equipment[],Equipment!$BC$2),\nVLOOKUP(D275,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D275,2)=\"Ex\",VLOOKUP(D275,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Ex\",VLOOKUP(D275,Equipment[],Equipment!$BH$2)+VLOOKUP(D275,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Ex\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Ex\",\nIF(B275=\"C\",\nO275*(J275/L275/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO275*(J275*43560)/(L275*N275)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(B276=\"C\",'4   Earthwork'!M276,\n '4   Earthwork'!I276),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(B276=\"C\",VLOOKUP(D276,Equipment[],Equipment!$BE$2)*VLOOKUP(D276,Equipment[],Equipment!$BC$2),\nVLOOKUP(D276,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D276,2)=\"Ex\",VLOOKUP(D276,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Ex\",VLOOKUP(D276,Equipment[],Equipment!$BH$2)+VLOOKUP(D276,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Ex\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Ex\",\nIF(B276=\"C\",\nO276*(J276/L276/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO276*(J276*43560)/(L276*N276)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,2)=\"Ex\",\nIF(B277=\"C\",'4   Earthwork'!M277,\n '4   Earthwork'!I277),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D277,2)=\"Ex\",\nIF(B277=\"C\",VLOOKUP(D277,Equipment[],Equipment!$BE$2)*VLOOKUP(D277,Equipment[],Equipment!$BC$2),\nVLOOKUP(D277,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D277,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D277,2)=\"Ex\",VLOOKUP(D277,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Ex\",VLOOKUP(D277,Equipment[],Equipment!$BH$2)+VLOOKUP(D277,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Ex\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Ex\",\nIF(B277=\"C\",\nO277*(J277/L277/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO277*(J277*43560)/(L277*N277)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,2)=\"Ex\",\nIF(B278=\"C\",'4   Earthwork'!M278,\n '4   Earthwork'!I278),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D278,2)=\"Ex\",\nIF(B278=\"C\",VLOOKUP(D278,Equipment[],Equipment!$BE$2)*VLOOKUP(D278,Equipment[],Equipment!$BC$2),\nVLOOKUP(D278,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D278,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D278,2)=\"Ex\",VLOOKUP(D278,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Ex\",VLOOKUP(D278,Equipment[],Equipment!$BH$2)+VLOOKUP(D278,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Ex\",VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Ex\",\nIF(B278=\"C\",\nO278*(J278/L278/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO278*(J278*43560)/(L278*N278)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,2)=\"Ex\",\nIF(B279=\"C\",'4   Earthwork'!M279,\n '4   Earthwork'!I279),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D279,2)=\"Ex\",\nIF(B279=\"C\",VLOOKUP(D279,Equipment[],Equipment!$BE$2)*VLOOKUP(D279,Equipment[],Equipment!$BC$2),\nVLOOKUP(D279,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D279,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D279,2)=\"Ex\",VLOOKUP(D279,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Ex\",VLOOKUP(D279,Equipment[],Equipment!$BH$2)+VLOOKUP(D279,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Ex\",VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Ex\",\nIF(B279=\"C\",\nO279*(J279/L279/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO279*(J279*43560)/(L279*N279)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,2)=\"Ex\",\nIF(B280=\"C\",'4   Earthwork'!M280,\n '4   Earthwork'!I280),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D280,2)=\"Ex\",\nIF(B280=\"C\",VLOOKUP(D280,Equipment[],Equipment!$BE$2)*VLOOKUP(D280,Equipment[],Equipment!$BC$2),\nVLOOKUP(D280,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D280,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D280,2)=\"Ex\",VLOOKUP(D280,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Ex\",VLOOKUP(D280,Equipment[],Equipment!$BH$2)+VLOOKUP(D280,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Ex\",VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Ex\",\nIF(B280=\"C\",\nO280*(J280/L280/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO280*(J280*43560)/(L280*N280)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,2)=\"Ex\",\nIF(B281=\"C\",'4   Earthwork'!M281,\n '4   Earthwork'!I281),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D281,2)=\"Ex\",\nIF(B281=\"C\",VLOOKUP(D281,Equipment[],Equipment!$BE$2)*VLOOKUP(D281,Equipment[],Equipment!$BC$2),\nVLOOKUP(D281,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D281,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D281,2)=\"Ex\",VLOOKUP(D281,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Ex\",VLOOKUP(D281,Equipment[],Equipment!$BH$2)+VLOOKUP(D281,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Ex\",VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Ex\",\nIF(B281=\"C\",\nO281*(J281/L281/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO281*(J281*43560)/(L281*N281)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,2)=\"Ex\",\nIF(B282=\"C\",'4   Earthwork'!M282,\n '4   Earthwork'!I282),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D282,2)=\"Ex\",\nIF(B282=\"C\",VLOOKUP(D282,Equipment[],Equipment!$BE$2)*VLOOKUP(D282,Equipment[],Equipment!$BC$2),\nVLOOKUP(D282,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D282,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D282,2)=\"Ex\",VLOOKUP(D282,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Ex\",VLOOKUP(D282,Equipment[],Equipment!$BH$2)+VLOOKUP(D282,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Ex\",VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Ex\",\nIF(B282=\"C\",\nO282*(J282/L282/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO282*(J282*43560)/(L282*N282)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,2)=\"Ex\",\nIF(B283=\"C\",'4   Earthwork'!M283,\n '4   Earthwork'!I283),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D283,2)=\"Ex\",\nIF(B283=\"C\",VLOOKUP(D283,Equipment[],Equipment!$BE$2)*VLOOKUP(D283,Equipment[],Equipment!$BC$2),\nVLOOKUP(D283,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D283,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D283,2)=\"Ex\",VLOOKUP(D283,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Ex\",VLOOKUP(D283,Equipment[],Equipment!$BH$2)+VLOOKUP(D283,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Ex\",VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Ex\",\nIF(B283=\"C\",\nO283*(J283/L283/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO283*(J283*43560)/(L283*N283)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,2)=\"Ex\",\nIF(B284=\"C\",'4   Earthwork'!M284,\n '4   Earthwork'!I284),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D284,2)=\"Ex\",\nIF(B284=\"C\",VLOOKUP(D284,Equipment[],Equipment!$BE$2)*VLOOKUP(D284,Equipment[],Equipment!$BC$2),\nVLOOKUP(D284,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D284,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D284,2)=\"Ex\",VLOOKUP(D284,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Ex\",VLOOKUP(D284,Equipment[],Equipment!$BH$2)+VLOOKUP(D284,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Ex\",VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Ex\",\nIF(B284=\"C\",\nO284*(J284/L284/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO284*(J284*43560)/(L284*N284)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,2)=\"Ex\",\nIF(B285=\"C\",'4   Earthwork'!M285,\n '4   Earthwork'!I285),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D285,2)=\"Ex\",\nIF(B285=\"C\",VLOOKUP(D285,Equipment[],Equipment!$BE$2)*VLOOKUP(D285,Equipment[],Equipment!$BC$2),\nVLOOKUP(D285,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D285,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D285,2)=\"Ex\",VLOOKUP(D285,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Ex\",VLOOKUP(D285,Equipment[],Equipment!$BH$2)+VLOOKUP(D285,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Ex\",VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Ex\",\nIF(B285=\"C\",\nO285*(J285/L285/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO285*(J285*43560)/(L285*N285)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,2)=\"Ex\",\nIF(B286=\"C\",'4   Earthwork'!M286,\n '4   Earthwork'!I286),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D286,2)=\"Ex\",\nIF(B286=\"C\",VLOOKUP(D286,Equipment[],Equipment!$BE$2)*VLOOKUP(D286,Equipment[],Equipment!$BC$2),\nVLOOKUP(D286,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D286,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D286,2)=\"Ex\",VLOOKUP(D286,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Ex\",VLOOKUP(D286,Equipment[],Equipment!$BH$2)+VLOOKUP(D286,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Ex\",VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Ex\",\nIF(B286=\"C\",\nO286*(J286/L286/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO286*(J286*43560)/(L286*N286)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,2)=\"Ex\",\nIF(B287=\"C\",'4   Earthwork'!M287,\n '4   Earthwork'!I287),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D287,2)=\"Ex\",\nIF(B287=\"C\",VLOOKUP(D287,Equipment[],Equipment!$BE$2)*VLOOKUP(D287,Equipment[],Equipment!$BC$2),\nVLOOKUP(D287,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D287,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D287,2)=\"Ex\",VLOOKUP(D287,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Ex\",VLOOKUP(D287,Equipment[],Equipment!$BH$2)+VLOOKUP(D287,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Ex\",VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Ex\",\nIF(B287=\"C\",\nO287*(J287/L287/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO287*(J287*43560)/(L287*N287)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,2)=\"Ex\",\nIF(B288=\"C\",'4   Earthwork'!M288,\n '4   Earthwork'!I288),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D288,2)=\"Ex\",\nIF(B288=\"C\",VLOOKUP(D288,Equipment[],Equipment!$BE$2)*VLOOKUP(D288,Equipment[],Equipment!$BC$2),\nVLOOKUP(D288,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D288,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D288,2)=\"Ex\",VLOOKUP(D288,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Ex\",VLOOKUP(D288,Equipment[],Equipment!$BH$2)+VLOOKUP(D288,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Ex\",VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Ex\",\nIF(B288=\"C\",\nO288*(J288/L288/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO288*(J288*43560)/(L288*N288)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$319","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,2)=\"Ex\",\nIF(B289=\"C\",'4   Earthwork'!M289,\n '4   Earthwork'!I289),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D289,2)=\"Ex\",\nIF(B289=\"C\",VLOOKUP(D289,Equipment[],Equipment!$BE$2)*VLOOKUP(D289,Equipment[],Equipment!$BC$2),\nVLOOKUP(D289,Equipment[],Equipment!$BF$2)))","v":false},{"$f":"IF(LEFT(D289,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D289,2)=\"Ex\",VLOOKUP(D289,Equipment[],Equipment!$BG$2)/12,0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Ex\",VLOOKUP(D289,Equipment[],Equipment!$BH$2)+VLOOKUP(D289,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Ex\",VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Ex\",\nIF(B289=\"C\",\nO289*(J289/L289/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO289*(J289*43560)/(L289*N289)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]

{"sheet":"9   Trucks","index":12,"n_rows":289,"n_cols":56,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$1","v":"Tyrone Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,"Productivity and Hours Required for Truck Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$3","v":"2020-04-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2020-04-29"}]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses haul distance to calculate haul and return time  (total task time includes loading, manuevering, dumping, hauling and return time) - moves from cover stockpile to destination stockpile"]
[null,null,null,null,null,"Volume of cover material based on area of destination "]
[null,null,null,null,null,"Cycles per truck = the greater of Heaped capacity or Struck capacity divided by Loader's per bucket capacity"]
[null,null,null,null,null,"1 mph = 88 ft/min"]
[null,null,null,null,null,"1 m/min = 0.03728227153424 mph"]
[null,null,null,null,null,"See Truck Optimization optimum number of trucks per loader"]
[null,null,null,null,null,"Haul Grade (%) assumes postive is uphill while the Effective Haul Grade (%) and Effective Return Grade (%) are postive for downhill and uphill"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows",null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Loose/Stockpile Volume (cy)","Truck Cycle Time (min)","Optimum Number of Trucks","Loader/Shovel/Excavator Net Bucket Capacity (cy)"," Productivity (cy/hr)","Loader/Shovel/Excavator Task Time(hrs)","Truck Task Time (hrs)","Struck Capacity (cy)","Heaped Capacity (cy)","Loader/Shovel Cycles per Truck","Total Haul Distance (ft)","Haul Distance Segment 1 (ft)","Haul Distance Segment 2 (ft)","Haul Distance Segment 3 (ft)","Haul Grade Segment 1 (%)","Haul Grade Segment 2 (%)","Haul Grade Segment 3 (%)"," Rolling Resistance (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/Maneuver Time (min)","Work Hour (min/hr)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)",null,"mph conversions:"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL15:AP15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",IF(K15=0,0,'18 Truck Optimization'!BB15),0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L15>0,AQ15*T15*'9   Trucks'!$N15*M15/L15,0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K15=0,O15=0),0,IF(K15/O15<P15,P15,K15/O15))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(TRUNC(R15/'9   Trucks'!$N15)<TRUNC(S15/'9   Trucks'!$N15),TRUNC(S15/'9   Trucks'!$N15),TRUNC(R15/'9   Trucks'!$N15)),\n0)","v":0},{"$f":"SUM(V15:X15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A15,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A15,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A15,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A15,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A15,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A15,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A15,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V15*0.3048","v":0},{"$f":"W15*0.3048","v":0},{"$f":"X15*0.3048","v":0},{"$f":"IF(Y15>=$AB15,\nY15+$AB15,\nABS(Y15+$AB15)\n)","v":0},{"$f":"IF(Z15>=$AB15,\nZ15+$AB15,\nABS(Z15+$AB15)\n)","v":0},{"$f":"IF(AA15>=$AB15,\nAA15+$AB15,\nABS(AA15+$AB15)\n)","v":0},{"$f":"IF(-Y15>=$AB15,\n-Y15+$AB15,\nABS(-Y15+$AB15)\n)","v":0},{"$f":"IF(-Z15>=$AB15,\n-Z15+$AB15,\nABS(-Z15+$AB15)\n)","v":0},{"$f":"IF(-AA15>=$AB15,\n-AA15+$AB15,\nABS(-AA15+$AB15)\n)","v":0},{"$f":"(AR15*AC15+AS15*AD15+AE15*AT15)","v":0},{"$f":"(AU15*AC15+AV15*AD15+AE15*AW15)","v":0},{"$f":"T15*\nIF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$Y15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$Z15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('9   Trucks'!$AA15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$S$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AC$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$Y15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(Y15>0,AI15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y15>=0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AI15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$Z15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(Z15>0,AJ15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z15>=0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AJ15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D15,2)=\"Tk\",\nIF('9   Trucks'!$AA15<0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$X$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$Y$2))),\nIF(AND(AA15>0,AK15<6%),1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA15>=0,\nIF(((VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D15,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^4 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^3 + (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15^2+(VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AH$2))*AK15+ (VLOOKUP('9   Trucks'!$D15,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AR15>0),1/('9   Trucks'!$AR15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AS15>0),1/('9   Trucks'!$AS15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AT15>0),1/('9   Trucks'!$AT15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AU15>0),1/('9   Trucks'!$AU15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AV15>0),1/('9   Trucks'!$AV15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D15,2)=\"Tk\",'9   Trucks'!$AW15>0),1/('9   Trucks'!$AW15*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL16:AP16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",IF(K16=0,0,'18 Truck Optimization'!BB16),0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L16>0,AQ16*T16*'9   Trucks'!$N16*M16/L16,0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K16=0,O16=0),0,IF(K16/O16<P16,P16,K16/O16))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(TRUNC(R16/'9   Trucks'!$N16)<TRUNC(S16/'9   Trucks'!$N16),TRUNC(S16/'9   Trucks'!$N16),TRUNC(R16/'9   Trucks'!$N16)),\n0)","v":0},{"$f":"SUM(V16:X16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A16,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A16,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A16,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A16,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A16,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A16,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A16,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V16*0.3048","v":0},{"$f":"W16*0.3048","v":0},{"$f":"X16*0.3048","v":0},{"$f":"IF(Y16>=$AB16,\nY16+$AB16,\nABS(Y16+$AB16)\n)","v":0},{"$f":"IF(Z16>=$AB16,\nZ16+$AB16,\nABS(Z16+$AB16)\n)","v":0},{"$f":"IF(AA16>=$AB16,\nAA16+$AB16,\nABS(AA16+$AB16)\n)","v":0},{"$f":"IF(-Y16>=$AB16,\n-Y16+$AB16,\nABS(-Y16+$AB16)\n)","v":0},{"$f":"IF(-Z16>=$AB16,\n-Z16+$AB16,\nABS(-Z16+$AB16)\n)","v":0},{"$f":"IF(-AA16>=$AB16,\n-AA16+$AB16,\nABS(-AA16+$AB16)\n)","v":0},{"$f":"(AR16*AC16+AS16*AD16+AE16*AT16)","v":0},{"$f":"(AU16*AC16+AV16*AD16+AE16*AW16)","v":0},{"$f":"T16*\nIF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$Y16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$Z16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('9   Trucks'!$AA16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$S$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AC$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$Y16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(Y16>0,AI16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y16>=0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AI16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$Z16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(Z16>0,AJ16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z16>=0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AJ16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D16,2)=\"Tk\",\nIF('9   Trucks'!$AA16<0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$X$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$Y$2))),\nIF(AND(AA16>0,AK16<6%),1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA16>=0,\nIF(((VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D16,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^4 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^3 + (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16^2+(VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AH$2))*AK16+ (VLOOKUP('9   Trucks'!$D16,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AR16>0),1/('9   Trucks'!$AR16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AS16>0),1/('9   Trucks'!$AS16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AT16>0),1/('9   Trucks'!$AT16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AU16>0),1/('9   Trucks'!$AU16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AV16>0),1/('9   Trucks'!$AV16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D16,2)=\"Tk\",'9   Trucks'!$AW16>0),1/('9   Trucks'!$AW16*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D17,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",IF(K17=0,0,'18 Truck Optimization'!BB17),0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L17>0,AQ17*T17*'9   Trucks'!$N17*M17/L17,0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(TRUNC(R17/'9   Trucks'!$N17)<TRUNC(S17/'9   Trucks'!$N17),TRUNC(S17/'9   Trucks'!$N17),TRUNC(R17/'9   Trucks'!$N17)),\n0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A17,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A17,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A17,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A17,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A17,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A17,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A17,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T17*\nIF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$Y17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$Z17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('9   Trucks'!$AA17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$S$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AC$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$Y17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(Y17>0,AI17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y17>=0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AI17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$Z17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(Z17>0,AJ17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z17>=0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AJ17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D17,2)=\"Tk\",\nIF('9   Trucks'!$AA17<0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$X$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$Y$2))),\nIF(AND(AA17>0,AK17<6%),1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA17>=0,\nIF(((VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^4 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^3 + (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17^2+(VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AH$2))*AK17+ (VLOOKUP('9   Trucks'!$D17,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AR17>0),1/('9   Trucks'!$AR17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AS17>0),1/('9   Trucks'!$AS17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AT17>0),1/('9   Trucks'!$AT17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AU17>0),1/('9   Trucks'!$AU17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AV17>0),1/('9   Trucks'!$AV17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D17,2)=\"Tk\",'9   Trucks'!$AW17>0),1/('9   Trucks'!$AW17*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D18,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",IF(K18=0,0,'18 Truck Optimization'!BB18),0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L18>0,AQ18*T18*'9   Trucks'!$N18*M18/L18,0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(TRUNC(R18/'9   Trucks'!$N18)<TRUNC(S18/'9   Trucks'!$N18),TRUNC(S18/'9   Trucks'!$N18),TRUNC(R18/'9   Trucks'!$N18)),\n0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A18,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A18,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A18,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A18,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A18,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A18,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A18,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T18*\nIF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$Y18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$Z18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('9   Trucks'!$AA18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$S$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AC$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$Y18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(Y18>0,AI18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y18>=0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AI18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$Z18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(Z18>0,AJ18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z18>=0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AJ18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D18,2)=\"Tk\",\nIF('9   Trucks'!$AA18<0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$X$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$Y$2))),\nIF(AND(AA18>0,AK18<6%),1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA18>=0,\nIF(((VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D18,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^4 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^3 + (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18^2+(VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AH$2))*AK18+ (VLOOKUP('9   Trucks'!$D18,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AR18>0),1/('9   Trucks'!$AR18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AS18>0),1/('9   Trucks'!$AS18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AT18>0),1/('9   Trucks'!$AT18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AU18>0),1/('9   Trucks'!$AU18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AV18>0),1/('9   Trucks'!$AV18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D18,2)=\"Tk\",'9   Trucks'!$AW18>0),1/('9   Trucks'!$AW18*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL19:AP19)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",IF(K19=0,0,'18 Truck Optimization'!BB19),0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L19>0,AQ19*T19*'9   Trucks'!$N19*M19/L19,0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K19=0,O19=0),0,IF(K19/O19<P19,P19,K19/O19))","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(TRUNC(R19/'9   Trucks'!$N19)<TRUNC(S19/'9   Trucks'!$N19),TRUNC(S19/'9   Trucks'!$N19),TRUNC(R19/'9   Trucks'!$N19)),\n0)","v":0},{"$f":"SUM(V19:X19)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A19,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A19,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A19,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A19,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A19,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A19,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A19,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V19*0.3048","v":0},{"$f":"W19*0.3048","v":0},{"$f":"X19*0.3048","v":0},{"$f":"IF(Y19>=$AB19,\nY19+$AB19,\nABS(Y19+$AB19)\n)","v":0},{"$f":"IF(Z19>=$AB19,\nZ19+$AB19,\nABS(Z19+$AB19)\n)","v":0},{"$f":"IF(AA19>=$AB19,\nAA19+$AB19,\nABS(AA19+$AB19)\n)","v":0},{"$f":"IF(-Y19>=$AB19,\n-Y19+$AB19,\nABS(-Y19+$AB19)\n)","v":0},{"$f":"IF(-Z19>=$AB19,\n-Z19+$AB19,\nABS(-Z19+$AB19)\n)","v":0},{"$f":"IF(-AA19>=$AB19,\n-AA19+$AB19,\nABS(-AA19+$AB19)\n)","v":0},{"$f":"(AR19*AC19+AS19*AD19+AE19*AT19)","v":0},{"$f":"(AU19*AC19+AV19*AD19+AE19*AW19)","v":0},{"$f":"T19*\nIF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$Y19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$Z19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('9   Trucks'!$AA19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$S$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AC$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$Y19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(Y19>0,AI19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y19>=0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AI19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$Z19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(Z19>0,AJ19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z19>=0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AJ19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D19,2)=\"Tk\",\nIF('9   Trucks'!$AA19<0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$X$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$Y$2))),\nIF(AND(AA19>0,AK19<6%),1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA19>=0,\nIF(((VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D19,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^4 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^3 + (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19^2+(VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AH$2))*AK19+ (VLOOKUP('9   Trucks'!$D19,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AR19>0),1/('9   Trucks'!$AR19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AS19>0),1/('9   Trucks'!$AS19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AT19>0),1/('9   Trucks'!$AT19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AU19>0),1/('9   Trucks'!$AU19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AV19>0),1/('9   Trucks'!$AV19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D19,2)=\"Tk\",'9   Trucks'!$AW19>0),1/('9   Trucks'!$AW19*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D20,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",IF(K20=0,0,'18 Truck Optimization'!BB20),0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L20>0,AQ20*T20*'9   Trucks'!$N20*M20/L20,0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(TRUNC(R20/'9   Trucks'!$N20)<TRUNC(S20/'9   Trucks'!$N20),TRUNC(S20/'9   Trucks'!$N20),TRUNC(R20/'9   Trucks'!$N20)),\n0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A20,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A20,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A20,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A20,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A20,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A20,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A20,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T20*\nIF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$Y20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$Z20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('9   Trucks'!$AA20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$S$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AC$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$Y20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(Y20>0,AI20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y20>=0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AI20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$Z20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(Z20>0,AJ20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z20>=0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AJ20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D20,2)=\"Tk\",\nIF('9   Trucks'!$AA20<0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$X$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$Y$2))),\nIF(AND(AA20>0,AK20<6%),1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA20>=0,\nIF(((VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D20,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^4 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^3 + (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20^2+(VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AH$2))*AK20+ (VLOOKUP('9   Trucks'!$D20,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AR20>0),1/('9   Trucks'!$AR20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AS20>0),1/('9   Trucks'!$AS20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AT20>0),1/('9   Trucks'!$AT20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AU20>0),1/('9   Trucks'!$AU20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AV20>0),1/('9   Trucks'!$AV20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D20,2)=\"Tk\",'9   Trucks'!$AW20>0),1/('9   Trucks'!$AW20*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D21,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",IF(K21=0,0,'18 Truck Optimization'!BB21),0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L21>0,AQ21*T21*'9   Trucks'!$N21*M21/L21,0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(TRUNC(R21/'9   Trucks'!$N21)<TRUNC(S21/'9   Trucks'!$N21),TRUNC(S21/'9   Trucks'!$N21),TRUNC(R21/'9   Trucks'!$N21)),\n0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A21,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A21,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A21,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A21,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A21,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A21,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A21,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T21*\nIF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$Y21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$Z21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('9   Trucks'!$AA21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$S$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AC$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$Y21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(Y21>0,AI21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y21>=0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AI21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$Z21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(Z21>0,AJ21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z21>=0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AJ21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D21,2)=\"Tk\",\nIF('9   Trucks'!$AA21<0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$X$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$Y$2))),\nIF(AND(AA21>0,AK21<6%),1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA21>=0,\nIF(((VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D21,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^4 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^3 + (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21^2+(VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AH$2))*AK21+ (VLOOKUP('9   Trucks'!$D21,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AR21>0),1/('9   Trucks'!$AR21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AS21>0),1/('9   Trucks'!$AS21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AT21>0),1/('9   Trucks'!$AT21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AU21>0),1/('9   Trucks'!$AU21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AV21>0),1/('9   Trucks'!$AV21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D21,2)=\"Tk\",'9   Trucks'!$AW21>0),1/('9   Trucks'!$AW21*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D22,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",IF(K22=0,0,'18 Truck Optimization'!BB22),0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L22>0,AQ22*T22*'9   Trucks'!$N22*M22/L22,0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(TRUNC(R22/'9   Trucks'!$N22)<TRUNC(S22/'9   Trucks'!$N22),TRUNC(S22/'9   Trucks'!$N22),TRUNC(R22/'9   Trucks'!$N22)),\n0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A22,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A22,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A22,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A22,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A22,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A22,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A22,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T22*\nIF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$Y22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$Z22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('9   Trucks'!$AA22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$S$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AC$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$Y22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(Y22>0,AI22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y22>=0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AI22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$Z22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(Z22>0,AJ22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z22>=0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AJ22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D22,2)=\"Tk\",\nIF('9   Trucks'!$AA22<0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$X$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$Y$2))),\nIF(AND(AA22>0,AK22<6%),1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA22>=0,\nIF(((VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D22,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^4 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^3 + (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22^2+(VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AH$2))*AK22+ (VLOOKUP('9   Trucks'!$D22,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AR22>0),1/('9   Trucks'!$AR22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AS22>0),1/('9   Trucks'!$AS22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AT22>0),1/('9   Trucks'!$AT22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AU22>0),1/('9   Trucks'!$AU22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AV22>0),1/('9   Trucks'!$AV22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D22,2)=\"Tk\",'9   Trucks'!$AW22>0),1/('9   Trucks'!$AW22*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D23,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",IF(K23=0,0,'18 Truck Optimization'!BB23),0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L23>0,AQ23*T23*'9   Trucks'!$N23*M23/L23,0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(TRUNC(R23/'9   Trucks'!$N23)<TRUNC(S23/'9   Trucks'!$N23),TRUNC(S23/'9   Trucks'!$N23),TRUNC(R23/'9   Trucks'!$N23)),\n0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A23,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A23,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A23,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A23,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A23,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A23,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A23,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T23*\nIF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$Y23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$Z23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('9   Trucks'!$AA23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$S$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AC$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$Y23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(Y23>0,AI23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y23>=0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AI23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$Z23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(Z23>0,AJ23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z23>=0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AJ23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D23,2)=\"Tk\",\nIF('9   Trucks'!$AA23<0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$X$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$Y$2))),\nIF(AND(AA23>0,AK23<6%),1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA23>=0,\nIF(((VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D23,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^4 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^3 + (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23^2+(VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AH$2))*AK23+ (VLOOKUP('9   Trucks'!$D23,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AR23>0),1/('9   Trucks'!$AR23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AS23>0),1/('9   Trucks'!$AS23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AT23>0),1/('9   Trucks'!$AT23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AU23>0),1/('9   Trucks'!$AU23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AV23>0),1/('9   Trucks'!$AV23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D23,2)=\"Tk\",'9   Trucks'!$AW23>0),1/('9   Trucks'!$AW23*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D24,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",IF(K24=0,0,'18 Truck Optimization'!BB24),0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L24>0,AQ24*T24*'9   Trucks'!$N24*M24/L24,0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(TRUNC(R24/'9   Trucks'!$N24)<TRUNC(S24/'9   Trucks'!$N24),TRUNC(S24/'9   Trucks'!$N24),TRUNC(R24/'9   Trucks'!$N24)),\n0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A24,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A24,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A24,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A24,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A24,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A24,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A24,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T24*\nIF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$Y24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$Z24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('9   Trucks'!$AA24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$S$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AC$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$Y24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(Y24>0,AI24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y24>=0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AI24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$Z24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(Z24>0,AJ24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z24>=0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AJ24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D24,2)=\"Tk\",\nIF('9   Trucks'!$AA24<0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$X$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$Y$2))),\nIF(AND(AA24>0,AK24<6%),1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA24>=0,\nIF(((VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D24,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^4 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^3 + (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24^2+(VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AH$2))*AK24+ (VLOOKUP('9   Trucks'!$D24,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AR24>0),1/('9   Trucks'!$AR24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AS24>0),1/('9   Trucks'!$AS24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AT24>0),1/('9   Trucks'!$AT24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AU24>0),1/('9   Trucks'!$AU24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AV24>0),1/('9   Trucks'!$AV24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D24,2)=\"Tk\",'9   Trucks'!$AW24>0),1/('9   Trucks'!$AW24*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D25,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",IF(K25=0,0,'18 Truck Optimization'!BB25),0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L25>0,AQ25*T25*'9   Trucks'!$N25*M25/L25,0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(TRUNC(R25/'9   Trucks'!$N25)<TRUNC(S25/'9   Trucks'!$N25),TRUNC(S25/'9   Trucks'!$N25),TRUNC(R25/'9   Trucks'!$N25)),\n0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A25,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A25,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A25,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A25,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A25,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A25,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A25,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T25*\nIF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$Y25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$Z25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('9   Trucks'!$AA25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$S$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AC$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$Y25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(Y25>0,AI25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y25>=0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AI25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$Z25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(Z25>0,AJ25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z25>=0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AJ25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D25,2)=\"Tk\",\nIF('9   Trucks'!$AA25<0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$X$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$Y$2))),\nIF(AND(AA25>0,AK25<6%),1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA25>=0,\nIF(((VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D25,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^4 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^3 + (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25^2+(VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AH$2))*AK25+ (VLOOKUP('9   Trucks'!$D25,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AR25>0),1/('9   Trucks'!$AR25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AS25>0),1/('9   Trucks'!$AS25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AT25>0),1/('9   Trucks'!$AT25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AU25>0),1/('9   Trucks'!$AU25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AV25>0),1/('9   Trucks'!$AV25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D25,2)=\"Tk\",'9   Trucks'!$AW25>0),1/('9   Trucks'!$AW25*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D26,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",IF(K26=0,0,'18 Truck Optimization'!BB26),0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L26>0,AQ26*T26*'9   Trucks'!$N26*M26/L26,0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(TRUNC(R26/'9   Trucks'!$N26)<TRUNC(S26/'9   Trucks'!$N26),TRUNC(S26/'9   Trucks'!$N26),TRUNC(R26/'9   Trucks'!$N26)),\n0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A26,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A26,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A26,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A26,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A26,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A26,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A26,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T26*\nIF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$Y26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$Z26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('9   Trucks'!$AA26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$S$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AC$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$Y26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(Y26>0,AI26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y26>=0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AI26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$Z26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(Z26>0,AJ26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z26>=0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AJ26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D26,2)=\"Tk\",\nIF('9   Trucks'!$AA26<0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$X$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$Y$2))),\nIF(AND(AA26>0,AK26<6%),1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA26>=0,\nIF(((VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D26,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^4 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^3 + (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26^2+(VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AH$2))*AK26+ (VLOOKUP('9   Trucks'!$D26,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AR26>0),1/('9   Trucks'!$AR26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AS26>0),1/('9   Trucks'!$AS26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AT26>0),1/('9   Trucks'!$AT26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AU26>0),1/('9   Trucks'!$AU26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AV26>0),1/('9   Trucks'!$AV26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D26,2)=\"Tk\",'9   Trucks'!$AW26>0),1/('9   Trucks'!$AW26*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D27,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",IF(K27=0,0,'18 Truck Optimization'!BB27),0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L27>0,AQ27*T27*'9   Trucks'!$N27*M27/L27,0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(TRUNC(R27/'9   Trucks'!$N27)<TRUNC(S27/'9   Trucks'!$N27),TRUNC(S27/'9   Trucks'!$N27),TRUNC(R27/'9   Trucks'!$N27)),\n0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A27,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A27,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A27,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A27,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A27,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A27,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A27,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T27*\nIF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$Y27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$Z27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('9   Trucks'!$AA27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$S$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AC$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$Y27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(Y27>0,AI27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y27>=0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AI27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$Z27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(Z27>0,AJ27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z27>=0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AJ27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D27,2)=\"Tk\",\nIF('9   Trucks'!$AA27<0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$X$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$Y$2))),\nIF(AND(AA27>0,AK27<6%),1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA27>=0,\nIF(((VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D27,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^4 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^3 + (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27^2+(VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AH$2))*AK27+ (VLOOKUP('9   Trucks'!$D27,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AR27>0),1/('9   Trucks'!$AR27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AS27>0),1/('9   Trucks'!$AS27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AT27>0),1/('9   Trucks'!$AT27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AU27>0),1/('9   Trucks'!$AU27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AV27>0),1/('9   Trucks'!$AV27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D27,2)=\"Tk\",'9   Trucks'!$AW27>0),1/('9   Trucks'!$AW27*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D28,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",IF(K28=0,0,'18 Truck Optimization'!BB28),0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L28>0,AQ28*T28*'9   Trucks'!$N28*M28/L28,0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(TRUNC(R28/'9   Trucks'!$N28)<TRUNC(S28/'9   Trucks'!$N28),TRUNC(S28/'9   Trucks'!$N28),TRUNC(R28/'9   Trucks'!$N28)),\n0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A28,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A28,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A28,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A28,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A28,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A28,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A28,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T28*\nIF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$Y28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$Z28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('9   Trucks'!$AA28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$S$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AC$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$Y28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(Y28>0,AI28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y28>=0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AI28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$Z28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(Z28>0,AJ28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z28>=0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AJ28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D28,2)=\"Tk\",\nIF('9   Trucks'!$AA28<0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$X$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$Y$2))),\nIF(AND(AA28>0,AK28<6%),1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA28>=0,\nIF(((VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D28,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^4 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^3 + (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28^2+(VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AH$2))*AK28+ (VLOOKUP('9   Trucks'!$D28,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AR28>0),1/('9   Trucks'!$AR28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AS28>0),1/('9   Trucks'!$AS28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AT28>0),1/('9   Trucks'!$AT28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AU28>0),1/('9   Trucks'!$AU28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AV28>0),1/('9   Trucks'!$AV28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D28,2)=\"Tk\",'9   Trucks'!$AW28>0),1/('9   Trucks'!$AW28*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D29,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",IF(K29=0,0,'18 Truck Optimization'!BB29),0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L29>0,AQ29*T29*'9   Trucks'!$N29*M29/L29,0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(TRUNC(R29/'9   Trucks'!$N29)<TRUNC(S29/'9   Trucks'!$N29),TRUNC(S29/'9   Trucks'!$N29),TRUNC(R29/'9   Trucks'!$N29)),\n0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A29,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A29,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A29,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A29,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A29,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A29,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A29,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T29*\nIF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$Y29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$Z29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('9   Trucks'!$AA29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$S$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AC$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$Y29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(Y29>0,AI29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y29>=0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AI29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$Z29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(Z29>0,AJ29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z29>=0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AJ29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D29,2)=\"Tk\",\nIF('9   Trucks'!$AA29<0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$X$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$Y$2))),\nIF(AND(AA29>0,AK29<6%),1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA29>=0,\nIF(((VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D29,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^4 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^3 + (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29^2+(VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AH$2))*AK29+ (VLOOKUP('9   Trucks'!$D29,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AR29>0),1/('9   Trucks'!$AR29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AS29>0),1/('9   Trucks'!$AS29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AT29>0),1/('9   Trucks'!$AT29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AU29>0),1/('9   Trucks'!$AU29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AV29>0),1/('9   Trucks'!$AV29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D29,2)=\"Tk\",'9   Trucks'!$AW29>0),1/('9   Trucks'!$AW29*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D30,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",IF(K30=0,0,'18 Truck Optimization'!BB30),0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L30>0,AQ30*T30*'9   Trucks'!$N30*M30/L30,0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(TRUNC(R30/'9   Trucks'!$N30)<TRUNC(S30/'9   Trucks'!$N30),TRUNC(S30/'9   Trucks'!$N30),TRUNC(R30/'9   Trucks'!$N30)),\n0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A30,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A30,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A30,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A30,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A30,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A30,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A30,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T30*\nIF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$Y30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$Z30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('9   Trucks'!$AA30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$S$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AC$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$Y30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(Y30>0,AI30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y30>=0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AI30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$Z30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(Z30>0,AJ30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z30>=0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AJ30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D30,2)=\"Tk\",\nIF('9   Trucks'!$AA30<0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$X$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$Y$2))),\nIF(AND(AA30>0,AK30<6%),1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA30>=0,\nIF(((VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D30,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^4 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^3 + (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30^2+(VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AH$2))*AK30+ (VLOOKUP('9   Trucks'!$D30,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AR30>0),1/('9   Trucks'!$AR30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AS30>0),1/('9   Trucks'!$AS30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AT30>0),1/('9   Trucks'!$AT30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AU30>0),1/('9   Trucks'!$AU30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AV30>0),1/('9   Trucks'!$AV30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D30,2)=\"Tk\",'9   Trucks'!$AW30>0),1/('9   Trucks'!$AW30*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL31:AP31)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",IF(K31=0,0,'18 Truck Optimization'!BB31),0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L31>0,AQ31*T31*'9   Trucks'!$N31*M31/L31,0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K31=0,O31=0),0,IF(K31/O31<P31,P31,K31/O31))","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(TRUNC(R31/'9   Trucks'!$N31)<TRUNC(S31/'9   Trucks'!$N31),TRUNC(S31/'9   Trucks'!$N31),TRUNC(R31/'9   Trucks'!$N31)),\n0)","v":0},{"$f":"SUM(V31:X31)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A31,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A31,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A31,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A31,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A31,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A31,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A31,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V31*0.3048","v":0},{"$f":"W31*0.3048","v":0},{"$f":"X31*0.3048","v":0},{"$f":"IF(Y31>=$AB31,\nY31+$AB31,\nABS(Y31+$AB31)\n)","v":0},{"$f":"IF(Z31>=$AB31,\nZ31+$AB31,\nABS(Z31+$AB31)\n)","v":0},{"$f":"IF(AA31>=$AB31,\nAA31+$AB31,\nABS(AA31+$AB31)\n)","v":0},{"$f":"IF(-Y31>=$AB31,\n-Y31+$AB31,\nABS(-Y31+$AB31)\n)","v":0},{"$f":"IF(-Z31>=$AB31,\n-Z31+$AB31,\nABS(-Z31+$AB31)\n)","v":0},{"$f":"IF(-AA31>=$AB31,\n-AA31+$AB31,\nABS(-AA31+$AB31)\n)","v":0},{"$f":"(AR31*AC31+AS31*AD31+AE31*AT31)","v":0},{"$f":"(AU31*AC31+AV31*AD31+AE31*AW31)","v":0},{"$f":"T31*\nIF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$Y31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$Z31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('9   Trucks'!$AA31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$S$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AC$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$Y31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(Y31>0,AI31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y31>=0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AI31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$Z31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(Z31>0,AJ31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z31>=0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AJ31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D31,2)=\"Tk\",\nIF('9   Trucks'!$AA31<0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$X$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$Y$2))),\nIF(AND(AA31>0,AK31<6%),1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA31>=0,\nIF(((VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D31,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^4 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^3 + (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31^2+(VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AH$2))*AK31+ (VLOOKUP('9   Trucks'!$D31,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AR31>0),1/('9   Trucks'!$AR31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AS31>0),1/('9   Trucks'!$AS31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AT31>0),1/('9   Trucks'!$AT31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AU31>0),1/('9   Trucks'!$AU31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AV31>0),1/('9   Trucks'!$AV31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D31,2)=\"Tk\",'9   Trucks'!$AW31>0),1/('9   Trucks'!$AW31*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D32,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",IF(K32=0,0,'18 Truck Optimization'!BB32),0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L32>0,AQ32*T32*'9   Trucks'!$N32*M32/L32,0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(TRUNC(R32/'9   Trucks'!$N32)<TRUNC(S32/'9   Trucks'!$N32),TRUNC(S32/'9   Trucks'!$N32),TRUNC(R32/'9   Trucks'!$N32)),\n0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A32,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A32,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A32,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A32,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A32,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A32,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A32,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T32*\nIF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$Y32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$Z32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('9   Trucks'!$AA32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$S$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AC$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$Y32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(Y32>0,AI32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y32>=0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AI32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$Z32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(Z32>0,AJ32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z32>=0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AJ32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D32,2)=\"Tk\",\nIF('9   Trucks'!$AA32<0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$X$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$Y$2))),\nIF(AND(AA32>0,AK32<6%),1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA32>=0,\nIF(((VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D32,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^4 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^3 + (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32^2+(VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AH$2))*AK32+ (VLOOKUP('9   Trucks'!$D32,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AR32>0),1/('9   Trucks'!$AR32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AS32>0),1/('9   Trucks'!$AS32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AT32>0),1/('9   Trucks'!$AT32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AU32>0),1/('9   Trucks'!$AU32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AV32>0),1/('9   Trucks'!$AV32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D32,2)=\"Tk\",'9   Trucks'!$AW32>0),1/('9   Trucks'!$AW32*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D33,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",IF(K33=0,0,'18 Truck Optimization'!BB33),0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L33>0,AQ33*T33*'9   Trucks'!$N33*M33/L33,0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(TRUNC(R33/'9   Trucks'!$N33)<TRUNC(S33/'9   Trucks'!$N33),TRUNC(S33/'9   Trucks'!$N33),TRUNC(R33/'9   Trucks'!$N33)),\n0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A33,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A33,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A33,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A33,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A33,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A33,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A33,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T33*\nIF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$Y33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$Z33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('9   Trucks'!$AA33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$S$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AC$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$Y33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(Y33>0,AI33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y33>=0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AI33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$Z33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(Z33>0,AJ33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z33>=0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AJ33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D33,2)=\"Tk\",\nIF('9   Trucks'!$AA33<0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$X$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$Y$2))),\nIF(AND(AA33>0,AK33<6%),1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA33>=0,\nIF(((VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D33,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^4 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^3 + (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33^2+(VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AH$2))*AK33+ (VLOOKUP('9   Trucks'!$D33,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AR33>0),1/('9   Trucks'!$AR33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AS33>0),1/('9   Trucks'!$AS33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AT33>0),1/('9   Trucks'!$AT33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AU33>0),1/('9   Trucks'!$AU33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AV33>0),1/('9   Trucks'!$AV33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D33,2)=\"Tk\",'9   Trucks'!$AW33>0),1/('9   Trucks'!$AW33*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D34,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",IF(K34=0,0,'18 Truck Optimization'!BB34),0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L34>0,AQ34*T34*'9   Trucks'!$N34*M34/L34,0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(TRUNC(R34/'9   Trucks'!$N34)<TRUNC(S34/'9   Trucks'!$N34),TRUNC(S34/'9   Trucks'!$N34),TRUNC(R34/'9   Trucks'!$N34)),\n0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A34,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A34,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A34,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A34,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A34,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A34,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A34,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*\nIF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$Y34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$Z34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('9   Trucks'!$AA34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$S$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AC$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$Y34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(Y34>0,AI34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y34>=0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AI34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$Z34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(Z34>0,AJ34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z34>=0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AJ34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D34,2)=\"Tk\",\nIF('9   Trucks'!$AA34<0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$X$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$Y$2))),\nIF(AND(AA34>0,AK34<6%),1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA34>=0,\nIF(((VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D34,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^4 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^3 + (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34^2+(VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AH$2))*AK34+ (VLOOKUP('9   Trucks'!$D34,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AR34>0),1/('9   Trucks'!$AR34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AS34>0),1/('9   Trucks'!$AS34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AT34>0),1/('9   Trucks'!$AT34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AU34>0),1/('9   Trucks'!$AU34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AV34>0),1/('9   Trucks'!$AV34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D34,2)=\"Tk\",'9   Trucks'!$AW34>0),1/('9   Trucks'!$AW34*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D35,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",IF(K35=0,0,'18 Truck Optimization'!BB35),0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L35>0,AQ35*T35*'9   Trucks'!$N35*M35/L35,0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(TRUNC(R35/'9   Trucks'!$N35)<TRUNC(S35/'9   Trucks'!$N35),TRUNC(S35/'9   Trucks'!$N35),TRUNC(R35/'9   Trucks'!$N35)),\n0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A35,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A35,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A35,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A35,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A35,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A35,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A35,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T35*\nIF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$Y35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$Z35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('9   Trucks'!$AA35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$S$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AC$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$Y35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(Y35>0,AI35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y35>=0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AI35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$Z35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(Z35>0,AJ35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z35>=0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AJ35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D35,2)=\"Tk\",\nIF('9   Trucks'!$AA35<0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$X$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$Y$2))),\nIF(AND(AA35>0,AK35<6%),1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA35>=0,\nIF(((VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D35,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^4 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^3 + (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35^2+(VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AH$2))*AK35+ (VLOOKUP('9   Trucks'!$D35,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AR35>0),1/('9   Trucks'!$AR35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AS35>0),1/('9   Trucks'!$AS35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AT35>0),1/('9   Trucks'!$AT35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AU35>0),1/('9   Trucks'!$AU35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AV35>0),1/('9   Trucks'!$AV35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D35,2)=\"Tk\",'9   Trucks'!$AW35>0),1/('9   Trucks'!$AW35*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D36,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",IF(K36=0,0,'18 Truck Optimization'!BB36),0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L36>0,AQ36*T36*'9   Trucks'!$N36*M36/L36,0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(TRUNC(R36/'9   Trucks'!$N36)<TRUNC(S36/'9   Trucks'!$N36),TRUNC(S36/'9   Trucks'!$N36),TRUNC(R36/'9   Trucks'!$N36)),\n0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A36,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A36,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A36,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A36,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A36,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A36,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A36,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T36*\nIF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$Y36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$Z36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('9   Trucks'!$AA36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$S$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AC$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$Y36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(Y36>0,AI36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y36>=0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AI36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$Z36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(Z36>0,AJ36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z36>=0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AJ36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D36,2)=\"Tk\",\nIF('9   Trucks'!$AA36<0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$X$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$Y$2))),\nIF(AND(AA36>0,AK36<6%),1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA36>=0,\nIF(((VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D36,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^4 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^3 + (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36^2+(VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AH$2))*AK36+ (VLOOKUP('9   Trucks'!$D36,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AR36>0),1/('9   Trucks'!$AR36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AS36>0),1/('9   Trucks'!$AS36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AT36>0),1/('9   Trucks'!$AT36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AU36>0),1/('9   Trucks'!$AU36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AV36>0),1/('9   Trucks'!$AV36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D36,2)=\"Tk\",'9   Trucks'!$AW36>0),1/('9   Trucks'!$AW36*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D37,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",IF(K37=0,0,'18 Truck Optimization'!BB37),0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L37>0,AQ37*T37*'9   Trucks'!$N37*M37/L37,0)","v":0},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(TRUNC(R37/'9   Trucks'!$N37)<TRUNC(S37/'9   Trucks'!$N37),TRUNC(S37/'9   Trucks'!$N37),TRUNC(R37/'9   Trucks'!$N37)),\n0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A37,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A37,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A37,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A37,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A37,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A37,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A37,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T37*\nIF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$Y37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$Z37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('9   Trucks'!$AA37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$S$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AC$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$Y37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(Y37>0,AI37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y37>=0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AI37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$Z37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(Z37>0,AJ37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z37>=0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AJ37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D37,2)=\"Tk\",\nIF('9   Trucks'!$AA37<0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$X$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$Y$2))),\nIF(AND(AA37>0,AK37<6%),1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA37>=0,\nIF(((VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D37,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^4 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^3 + (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37^2+(VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AH$2))*AK37+ (VLOOKUP('9   Trucks'!$D37,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AR37>0),1/('9   Trucks'!$AR37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AS37>0),1/('9   Trucks'!$AS37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AT37>0),1/('9   Trucks'!$AT37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AU37>0),1/('9   Trucks'!$AU37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AV37>0),1/('9   Trucks'!$AV37*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D37,2)=\"Tk\",'9   Trucks'!$AW37>0),1/('9   Trucks'!$AW37*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D38,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",IF(K38=0,0,'18 Truck Optimization'!BB38),0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L38>0,AQ38*T38*'9   Trucks'!$N38*M38/L38,0)","v":0},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(TRUNC(R38/'9   Trucks'!$N38)<TRUNC(S38/'9   Trucks'!$N38),TRUNC(S38/'9   Trucks'!$N38),TRUNC(R38/'9   Trucks'!$N38)),\n0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A38,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A38,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A38,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A38,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A38,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A38,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A38,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T38*\nIF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$Y38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$Z38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('9   Trucks'!$AA38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$S$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AC$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$Y38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(Y38>0,AI38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y38>=0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AI38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$Z38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(Z38>0,AJ38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z38>=0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AJ38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D38,2)=\"Tk\",\nIF('9   Trucks'!$AA38<0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$X$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$Y$2))),\nIF(AND(AA38>0,AK38<6%),1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA38>=0,\nIF(((VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D38,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^4 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^3 + (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38^2+(VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AH$2))*AK38+ (VLOOKUP('9   Trucks'!$D38,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AR38>0),1/('9   Trucks'!$AR38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AS38>0),1/('9   Trucks'!$AS38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AT38>0),1/('9   Trucks'!$AT38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AU38>0),1/('9   Trucks'!$AU38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AV38>0),1/('9   Trucks'!$AV38*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D38,2)=\"Tk\",'9   Trucks'!$AW38>0),1/('9   Trucks'!$AW38*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D39,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",IF(K39=0,0,'18 Truck Optimization'!BB39),0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L39>0,AQ39*T39*'9   Trucks'!$N39*M39/L39,0)","v":0},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(TRUNC(R39/'9   Trucks'!$N39)<TRUNC(S39/'9   Trucks'!$N39),TRUNC(S39/'9   Trucks'!$N39),TRUNC(R39/'9   Trucks'!$N39)),\n0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A39,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A39,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A39,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A39,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A39,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A39,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A39,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T39*\nIF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$Y39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$Z39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('9   Trucks'!$AA39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$S$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AC$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$Y39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(Y39>0,AI39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y39>=0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AI39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$Z39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(Z39>0,AJ39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z39>=0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AJ39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D39,2)=\"Tk\",\nIF('9   Trucks'!$AA39<0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$X$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$Y$2))),\nIF(AND(AA39>0,AK39<6%),1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA39>=0,\nIF(((VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D39,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^4 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^3 + (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39^2+(VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AH$2))*AK39+ (VLOOKUP('9   Trucks'!$D39,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AR39>0),1/('9   Trucks'!$AR39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AS39>0),1/('9   Trucks'!$AS39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AT39>0),1/('9   Trucks'!$AT39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AU39>0),1/('9   Trucks'!$AU39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AV39>0),1/('9   Trucks'!$AV39*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D39,2)=\"Tk\",'9   Trucks'!$AW39>0),1/('9   Trucks'!$AW39*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D40,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",IF(K40=0,0,'18 Truck Optimization'!BB40),0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L40>0,AQ40*T40*'9   Trucks'!$N40*M40/L40,0)","v":0},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(TRUNC(R40/'9   Trucks'!$N40)<TRUNC(S40/'9   Trucks'!$N40),TRUNC(S40/'9   Trucks'!$N40),TRUNC(R40/'9   Trucks'!$N40)),\n0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A40,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A40,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A40,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A40,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A40,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A40,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A40,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T40*\nIF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$Y40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$Z40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('9   Trucks'!$AA40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$S$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AC$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$Y40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(Y40>0,AI40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y40>=0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AI40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$Z40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(Z40>0,AJ40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z40>=0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AJ40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D40,2)=\"Tk\",\nIF('9   Trucks'!$AA40<0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$X$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$Y$2))),\nIF(AND(AA40>0,AK40<6%),1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA40>=0,\nIF(((VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D40,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^4 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^3 + (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40^2+(VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AH$2))*AK40+ (VLOOKUP('9   Trucks'!$D40,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AR40>0),1/('9   Trucks'!$AR40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AS40>0),1/('9   Trucks'!$AS40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AT40>0),1/('9   Trucks'!$AT40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AU40>0),1/('9   Trucks'!$AU40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AV40>0),1/('9   Trucks'!$AV40*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D40,2)=\"Tk\",'9   Trucks'!$AW40>0),1/('9   Trucks'!$AW40*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D41,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",IF(K41=0,0,'18 Truck Optimization'!BB41),0)","v":0},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L41>0,AQ41*T41*'9   Trucks'!$N41*M41/L41,0)","v":0},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(TRUNC(R41/'9   Trucks'!$N41)<TRUNC(S41/'9   Trucks'!$N41),TRUNC(S41/'9   Trucks'!$N41),TRUNC(R41/'9   Trucks'!$N41)),\n0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A41,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A41,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A41,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A41,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A41,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A41,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A41,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T41*\nIF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$Y41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$Z41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('9   Trucks'!$AA41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$S$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AC$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$Y41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(Y41>0,AI41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y41>=0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AI41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$Z41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(Z41>0,AJ41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z41>=0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AJ41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D41,2)=\"Tk\",\nIF('9   Trucks'!$AA41<0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$X$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$Y$2))),\nIF(AND(AA41>0,AK41<6%),1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA41>=0,\nIF(((VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D41,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^4 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^3 + (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41^2+(VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AH$2))*AK41+ (VLOOKUP('9   Trucks'!$D41,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AR41>0),1/('9   Trucks'!$AR41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AS41>0),1/('9   Trucks'!$AS41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AT41>0),1/('9   Trucks'!$AT41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AU41>0),1/('9   Trucks'!$AU41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AV41>0),1/('9   Trucks'!$AV41*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D41,2)=\"Tk\",'9   Trucks'!$AW41>0),1/('9   Trucks'!$AW41*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D42,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",IF(K42=0,0,'18 Truck Optimization'!BB42),0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L42>0,AQ42*T42*'9   Trucks'!$N42*M42/L42,0)","v":0},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(TRUNC(R42/'9   Trucks'!$N42)<TRUNC(S42/'9   Trucks'!$N42),TRUNC(S42/'9   Trucks'!$N42),TRUNC(R42/'9   Trucks'!$N42)),\n0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A42,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A42,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A42,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A42,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A42,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A42,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A42,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T42*\nIF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$Y42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$Z42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('9   Trucks'!$AA42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$S$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AC$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$Y42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(Y42>0,AI42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y42>=0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AI42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$Z42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(Z42>0,AJ42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z42>=0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AJ42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D42,2)=\"Tk\",\nIF('9   Trucks'!$AA42<0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$X$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$Y$2))),\nIF(AND(AA42>0,AK42<6%),1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA42>=0,\nIF(((VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D42,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^4 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^3 + (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42^2+(VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AH$2))*AK42+ (VLOOKUP('9   Trucks'!$D42,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AR42>0),1/('9   Trucks'!$AR42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AS42>0),1/('9   Trucks'!$AS42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AT42>0),1/('9   Trucks'!$AT42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AU42>0),1/('9   Trucks'!$AU42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AV42>0),1/('9   Trucks'!$AV42*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D42,2)=\"Tk\",'9   Trucks'!$AW42>0),1/('9   Trucks'!$AW42*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D43,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",IF(K43=0,0,'18 Truck Optimization'!BB43),0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L43>0,AQ43*T43*'9   Trucks'!$N43*M43/L43,0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(TRUNC(R43/'9   Trucks'!$N43)<TRUNC(S43/'9   Trucks'!$N43),TRUNC(S43/'9   Trucks'!$N43),TRUNC(R43/'9   Trucks'!$N43)),\n0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A43,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A43,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A43,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A43,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A43,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A43,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A43,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*\nIF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$Y43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$Z43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('9   Trucks'!$AA43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$S$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AC$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$Y43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(Y43>0,AI43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y43>=0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AI43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$Z43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(Z43>0,AJ43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z43>=0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AJ43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D43,2)=\"Tk\",\nIF('9   Trucks'!$AA43<0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$X$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$Y$2))),\nIF(AND(AA43>0,AK43<6%),1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA43>=0,\nIF(((VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^4 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^3 + (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43^2+(VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AH$2))*AK43+ (VLOOKUP('9   Trucks'!$D43,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AR43>0),1/('9   Trucks'!$AR43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AS43>0),1/('9   Trucks'!$AS43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AT43>0),1/('9   Trucks'!$AT43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AU43>0),1/('9   Trucks'!$AU43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AV43>0),1/('9   Trucks'!$AV43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D43,2)=\"Tk\",'9   Trucks'!$AW43>0),1/('9   Trucks'!$AW43*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D44,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",IF(K44=0,0,'18 Truck Optimization'!BB44),0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L44>0,AQ44*T44*'9   Trucks'!$N44*M44/L44,0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(TRUNC(R44/'9   Trucks'!$N44)<TRUNC(S44/'9   Trucks'!$N44),TRUNC(S44/'9   Trucks'!$N44),TRUNC(R44/'9   Trucks'!$N44)),\n0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A44,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A44,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A44,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A44,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A44,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A44,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A44,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T44*\nIF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$Y44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$Z44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('9   Trucks'!$AA44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$S$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AC$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$Y44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(Y44>0,AI44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y44>=0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AI44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$Z44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(Z44>0,AJ44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z44>=0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AJ44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D44,2)=\"Tk\",\nIF('9   Trucks'!$AA44<0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$X$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$Y$2))),\nIF(AND(AA44>0,AK44<6%),1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA44>=0,\nIF(((VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D44,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^4 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^3 + (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44^2+(VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AH$2))*AK44+ (VLOOKUP('9   Trucks'!$D44,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AR44>0),1/('9   Trucks'!$AR44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AS44>0),1/('9   Trucks'!$AS44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AT44>0),1/('9   Trucks'!$AT44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AU44>0),1/('9   Trucks'!$AU44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AV44>0),1/('9   Trucks'!$AV44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D44,2)=\"Tk\",'9   Trucks'!$AW44>0),1/('9   Trucks'!$AW44*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D45,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",IF(K45=0,0,'18 Truck Optimization'!BB45),0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L45>0,AQ45*T45*'9   Trucks'!$N45*M45/L45,0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(TRUNC(R45/'9   Trucks'!$N45)<TRUNC(S45/'9   Trucks'!$N45),TRUNC(S45/'9   Trucks'!$N45),TRUNC(R45/'9   Trucks'!$N45)),\n0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A45,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A45,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A45,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A45,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A45,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A45,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A45,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*\nIF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$Y45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$Z45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('9   Trucks'!$AA45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$S$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AC$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$Y45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(Y45>0,AI45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y45>=0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AI45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$Z45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(Z45>0,AJ45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z45>=0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AJ45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D45,2)=\"Tk\",\nIF('9   Trucks'!$AA45<0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$X$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$Y$2))),\nIF(AND(AA45>0,AK45<6%),1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA45>=0,\nIF(((VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D45,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^4 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^3 + (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45^2+(VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AH$2))*AK45+ (VLOOKUP('9   Trucks'!$D45,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AR45>0),1/('9   Trucks'!$AR45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AS45>0),1/('9   Trucks'!$AS45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AT45>0),1/('9   Trucks'!$AT45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AU45>0),1/('9   Trucks'!$AU45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AV45>0),1/('9   Trucks'!$AV45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D45,2)=\"Tk\",'9   Trucks'!$AW45>0),1/('9   Trucks'!$AW45*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D46,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",IF(K46=0,0,'18 Truck Optimization'!BB46),0)","v":0},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L46>0,AQ46*T46*'9   Trucks'!$N46*M46/L46,0)","v":0},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(TRUNC(R46/'9   Trucks'!$N46)<TRUNC(S46/'9   Trucks'!$N46),TRUNC(S46/'9   Trucks'!$N46),TRUNC(R46/'9   Trucks'!$N46)),\n0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A46,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A46,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A46,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A46,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A46,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A46,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A46,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T46*\nIF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$Y46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$Z46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('9   Trucks'!$AA46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$S$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AC$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$Y46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(Y46>0,AI46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y46>=0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AI46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$Z46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(Z46>0,AJ46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z46>=0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AJ46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D46,2)=\"Tk\",\nIF('9   Trucks'!$AA46<0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$X$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$Y$2))),\nIF(AND(AA46>0,AK46<6%),1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA46>=0,\nIF(((VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D46,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^4 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^3 + (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46^2+(VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AH$2))*AK46+ (VLOOKUP('9   Trucks'!$D46,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AR46>0),1/('9   Trucks'!$AR46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AS46>0),1/('9   Trucks'!$AS46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AT46>0),1/('9   Trucks'!$AT46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AU46>0),1/('9   Trucks'!$AU46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AV46>0),1/('9   Trucks'!$AV46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D46,2)=\"Tk\",'9   Trucks'!$AW46>0),1/('9   Trucks'!$AW46*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D47,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",IF(K47=0,0,'18 Truck Optimization'!BB47),0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L47>0,AQ47*T47*'9   Trucks'!$N47*M47/L47,0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(TRUNC(R47/'9   Trucks'!$N47)<TRUNC(S47/'9   Trucks'!$N47),TRUNC(S47/'9   Trucks'!$N47),TRUNC(R47/'9   Trucks'!$N47)),\n0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A47,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A47,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A47,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A47,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A47,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A47,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A47,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T47*\nIF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$Y47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$Z47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('9   Trucks'!$AA47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$S$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AC$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$Y47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(Y47>0,AI47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y47>=0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AI47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$Z47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(Z47>0,AJ47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z47>=0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AJ47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D47,2)=\"Tk\",\nIF('9   Trucks'!$AA47<0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$X$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$Y$2))),\nIF(AND(AA47>0,AK47<6%),1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA47>=0,\nIF(((VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D47,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^4 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^3 + (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47^2+(VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AH$2))*AK47+ (VLOOKUP('9   Trucks'!$D47,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AR47>0),1/('9   Trucks'!$AR47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AS47>0),1/('9   Trucks'!$AS47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AT47>0),1/('9   Trucks'!$AT47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AU47>0),1/('9   Trucks'!$AU47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AV47>0),1/('9   Trucks'!$AV47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D47,2)=\"Tk\",'9   Trucks'!$AW47>0),1/('9   Trucks'!$AW47*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D48,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",IF(K48=0,0,'18 Truck Optimization'!BB48),0)","v":0},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L48>0,AQ48*T48*'9   Trucks'!$N48*M48/L48,0)","v":0},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(TRUNC(R48/'9   Trucks'!$N48)<TRUNC(S48/'9   Trucks'!$N48),TRUNC(S48/'9   Trucks'!$N48),TRUNC(R48/'9   Trucks'!$N48)),\n0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A48,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A48,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A48,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A48,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A48,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A48,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A48,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T48*\nIF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$Y48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$Z48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('9   Trucks'!$AA48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$S$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AC$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$Y48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(Y48>0,AI48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y48>=0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AI48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$Z48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(Z48>0,AJ48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z48>=0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AJ48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D48,2)=\"Tk\",\nIF('9   Trucks'!$AA48<0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$X$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$Y$2))),\nIF(AND(AA48>0,AK48<6%),1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA48>=0,\nIF(((VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D48,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^4 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^3 + (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48^2+(VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AH$2))*AK48+ (VLOOKUP('9   Trucks'!$D48,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AR48>0),1/('9   Trucks'!$AR48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AS48>0),1/('9   Trucks'!$AS48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AT48>0),1/('9   Trucks'!$AT48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AU48>0),1/('9   Trucks'!$AU48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AV48>0),1/('9   Trucks'!$AV48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D48,2)=\"Tk\",'9   Trucks'!$AW48>0),1/('9   Trucks'!$AW48*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D49,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",IF(K49=0,0,'18 Truck Optimization'!BB49),0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L49>0,AQ49*T49*'9   Trucks'!$N49*M49/L49,0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(TRUNC(R49/'9   Trucks'!$N49)<TRUNC(S49/'9   Trucks'!$N49),TRUNC(S49/'9   Trucks'!$N49),TRUNC(R49/'9   Trucks'!$N49)),\n0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A49,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A49,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A49,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A49,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A49,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A49,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A49,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T49*\nIF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$Y49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$Z49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('9   Trucks'!$AA49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$S$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AC$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$Y49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(Y49>0,AI49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y49>=0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AI49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$Z49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(Z49>0,AJ49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z49>=0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AJ49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D49,2)=\"Tk\",\nIF('9   Trucks'!$AA49<0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$X$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$Y$2))),\nIF(AND(AA49>0,AK49<6%),1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA49>=0,\nIF(((VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D49,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^4 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^3 + (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49^2+(VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AH$2))*AK49+ (VLOOKUP('9   Trucks'!$D49,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AR49>0),1/('9   Trucks'!$AR49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AS49>0),1/('9   Trucks'!$AS49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AT49>0),1/('9   Trucks'!$AT49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AU49>0),1/('9   Trucks'!$AU49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AV49>0),1/('9   Trucks'!$AV49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D49,2)=\"Tk\",'9   Trucks'!$AW49>0),1/('9   Trucks'!$AW49*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D50,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",IF(K50=0,0,'18 Truck Optimization'!BB50),0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L50>0,AQ50*T50*'9   Trucks'!$N50*M50/L50,0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(TRUNC(R50/'9   Trucks'!$N50)<TRUNC(S50/'9   Trucks'!$N50),TRUNC(S50/'9   Trucks'!$N50),TRUNC(R50/'9   Trucks'!$N50)),\n0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A50,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A50,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A50,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A50,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A50,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A50,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A50,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T50*\nIF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$Y50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$Z50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('9   Trucks'!$AA50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$S$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AC$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$Y50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(Y50>0,AI50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y50>=0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AI50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$Z50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(Z50>0,AJ50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z50>=0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AJ50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D50,2)=\"Tk\",\nIF('9   Trucks'!$AA50<0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$X$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$Y$2))),\nIF(AND(AA50>0,AK50<6%),1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA50>=0,\nIF(((VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D50,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^4 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^3 + (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50^2+(VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AH$2))*AK50+ (VLOOKUP('9   Trucks'!$D50,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AR50>0),1/('9   Trucks'!$AR50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AS50>0),1/('9   Trucks'!$AS50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AT50>0),1/('9   Trucks'!$AT50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AU50>0),1/('9   Trucks'!$AU50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AV50>0),1/('9   Trucks'!$AV50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D50,2)=\"Tk\",'9   Trucks'!$AW50>0),1/('9   Trucks'!$AW50*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D51,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",IF(K51=0,0,'18 Truck Optimization'!BB51),0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L51>0,AQ51*T51*'9   Trucks'!$N51*M51/L51,0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(TRUNC(R51/'9   Trucks'!$N51)<TRUNC(S51/'9   Trucks'!$N51),TRUNC(S51/'9   Trucks'!$N51),TRUNC(R51/'9   Trucks'!$N51)),\n0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A51,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A51,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A51,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A51,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A51,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A51,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A51,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T51*\nIF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$Y51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$Z51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('9   Trucks'!$AA51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$S$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AC$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$Y51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(Y51>0,AI51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y51>=0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AI51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$Z51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(Z51>0,AJ51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z51>=0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AJ51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D51,2)=\"Tk\",\nIF('9   Trucks'!$AA51<0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$X$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$Y$2))),\nIF(AND(AA51>0,AK51<6%),1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA51>=0,\nIF(((VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D51,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^4 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^3 + (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51^2+(VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AH$2))*AK51+ (VLOOKUP('9   Trucks'!$D51,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AR51>0),1/('9   Trucks'!$AR51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AS51>0),1/('9   Trucks'!$AS51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AT51>0),1/('9   Trucks'!$AT51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AU51>0),1/('9   Trucks'!$AU51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AV51>0),1/('9   Trucks'!$AV51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D51,2)=\"Tk\",'9   Trucks'!$AW51>0),1/('9   Trucks'!$AW51*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D52,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",IF(K52=0,0,'18 Truck Optimization'!BB52),0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L52>0,AQ52*T52*'9   Trucks'!$N52*M52/L52,0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(TRUNC(R52/'9   Trucks'!$N52)<TRUNC(S52/'9   Trucks'!$N52),TRUNC(S52/'9   Trucks'!$N52),TRUNC(R52/'9   Trucks'!$N52)),\n0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A52,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A52,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A52,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A52,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A52,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A52,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A52,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T52*\nIF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$Y52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$Z52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('9   Trucks'!$AA52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$S$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AC$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$Y52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(Y52>0,AI52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y52>=0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AI52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$Z52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(Z52>0,AJ52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z52>=0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AJ52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D52,2)=\"Tk\",\nIF('9   Trucks'!$AA52<0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$X$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$Y$2))),\nIF(AND(AA52>0,AK52<6%),1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA52>=0,\nIF(((VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D52,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^4 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^3 + (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52^2+(VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AH$2))*AK52+ (VLOOKUP('9   Trucks'!$D52,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AR52>0),1/('9   Trucks'!$AR52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AS52>0),1/('9   Trucks'!$AS52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AT52>0),1/('9   Trucks'!$AT52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AU52>0),1/('9   Trucks'!$AU52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AV52>0),1/('9   Trucks'!$AV52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D52,2)=\"Tk\",'9   Trucks'!$AW52>0),1/('9   Trucks'!$AW52*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D53,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",IF(K53=0,0,'18 Truck Optimization'!BB53),0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L53>0,AQ53*T53*'9   Trucks'!$N53*M53/L53,0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(TRUNC(R53/'9   Trucks'!$N53)<TRUNC(S53/'9   Trucks'!$N53),TRUNC(S53/'9   Trucks'!$N53),TRUNC(R53/'9   Trucks'!$N53)),\n0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A53,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A53,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A53,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A53,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A53,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A53,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A53,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T53*\nIF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$Y53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$Z53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('9   Trucks'!$AA53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$S$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AC$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$Y53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(Y53>0,AI53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y53>=0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AI53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$Z53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(Z53>0,AJ53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z53>=0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AJ53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D53,2)=\"Tk\",\nIF('9   Trucks'!$AA53<0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$X$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$Y$2))),\nIF(AND(AA53>0,AK53<6%),1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA53>=0,\nIF(((VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D53,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^4 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^3 + (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53^2+(VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AH$2))*AK53+ (VLOOKUP('9   Trucks'!$D53,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AR53>0),1/('9   Trucks'!$AR53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AS53>0),1/('9   Trucks'!$AS53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AT53>0),1/('9   Trucks'!$AT53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AU53>0),1/('9   Trucks'!$AU53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AV53>0),1/('9   Trucks'!$AV53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D53,2)=\"Tk\",'9   Trucks'!$AW53>0),1/('9   Trucks'!$AW53*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D54,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",IF(K54=0,0,'18 Truck Optimization'!BB54),0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L54>0,AQ54*T54*'9   Trucks'!$N54*M54/L54,0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(TRUNC(R54/'9   Trucks'!$N54)<TRUNC(S54/'9   Trucks'!$N54),TRUNC(S54/'9   Trucks'!$N54),TRUNC(R54/'9   Trucks'!$N54)),\n0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A54,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A54,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A54,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A54,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A54,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A54,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A54,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T54*\nIF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$Y54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$Z54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('9   Trucks'!$AA54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$S$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AC$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$Y54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(Y54>0,AI54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y54>=0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AI54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$Z54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(Z54>0,AJ54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z54>=0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AJ54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D54,2)=\"Tk\",\nIF('9   Trucks'!$AA54<0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$X$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$Y$2))),\nIF(AND(AA54>0,AK54<6%),1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA54>=0,\nIF(((VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D54,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^4 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^3 + (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54^2+(VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AH$2))*AK54+ (VLOOKUP('9   Trucks'!$D54,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AR54>0),1/('9   Trucks'!$AR54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AS54>0),1/('9   Trucks'!$AS54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AT54>0),1/('9   Trucks'!$AT54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AU54>0),1/('9   Trucks'!$AU54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AV54>0),1/('9   Trucks'!$AV54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D54,2)=\"Tk\",'9   Trucks'!$AW54>0),1/('9   Trucks'!$AW54*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D55,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",IF(K55=0,0,'18 Truck Optimization'!BB55),0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L55>0,AQ55*T55*'9   Trucks'!$N55*M55/L55,0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(TRUNC(R55/'9   Trucks'!$N55)<TRUNC(S55/'9   Trucks'!$N55),TRUNC(S55/'9   Trucks'!$N55),TRUNC(R55/'9   Trucks'!$N55)),\n0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A55,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A55,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A55,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A55,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A55,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A55,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A55,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55*\nIF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$Y55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$Z55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('9   Trucks'!$AA55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$S$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AC$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$Y55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(Y55>0,AI55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y55>=0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AI55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$Z55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(Z55>0,AJ55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z55>=0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AJ55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D55,2)=\"Tk\",\nIF('9   Trucks'!$AA55<0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$X$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$Y$2))),\nIF(AND(AA55>0,AK55<6%),1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA55>=0,\nIF(((VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D55,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^4 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^3 + (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55^2+(VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AH$2))*AK55+ (VLOOKUP('9   Trucks'!$D55,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AR55>0),1/('9   Trucks'!$AR55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AS55>0),1/('9   Trucks'!$AS55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AT55>0),1/('9   Trucks'!$AT55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AU55>0),1/('9   Trucks'!$AU55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AV55>0),1/('9   Trucks'!$AV55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D55,2)=\"Tk\",'9   Trucks'!$AW55>0),1/('9   Trucks'!$AW55*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D56,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",IF(K56=0,0,'18 Truck Optimization'!BB56),0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L56>0,AQ56*T56*'9   Trucks'!$N56*M56/L56,0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(TRUNC(R56/'9   Trucks'!$N56)<TRUNC(S56/'9   Trucks'!$N56),TRUNC(S56/'9   Trucks'!$N56),TRUNC(R56/'9   Trucks'!$N56)),\n0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A56,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A56,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A56,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A56,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A56,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A56,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A56,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T56*\nIF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$Y56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$Z56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('9   Trucks'!$AA56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$S$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AC$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$Y56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(Y56>0,AI56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y56>=0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AI56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$Z56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(Z56>0,AJ56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z56>=0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AJ56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D56,2)=\"Tk\",\nIF('9   Trucks'!$AA56<0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$X$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$Y$2))),\nIF(AND(AA56>0,AK56<6%),1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA56>=0,\nIF(((VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D56,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^4 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^3 + (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56^2+(VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AH$2))*AK56+ (VLOOKUP('9   Trucks'!$D56,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AR56>0),1/('9   Trucks'!$AR56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AS56>0),1/('9   Trucks'!$AS56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AT56>0),1/('9   Trucks'!$AT56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AU56>0),1/('9   Trucks'!$AU56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AV56>0),1/('9   Trucks'!$AV56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D56,2)=\"Tk\",'9   Trucks'!$AW56>0),1/('9   Trucks'!$AW56*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D57,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",IF(K57=0,0,'18 Truck Optimization'!BB57),0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L57>0,AQ57*T57*'9   Trucks'!$N57*M57/L57,0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(TRUNC(R57/'9   Trucks'!$N57)<TRUNC(S57/'9   Trucks'!$N57),TRUNC(S57/'9   Trucks'!$N57),TRUNC(R57/'9   Trucks'!$N57)),\n0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A57,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A57,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A57,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A57,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A57,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A57,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A57,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T57*\nIF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$Y57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$Z57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('9   Trucks'!$AA57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$S$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AC$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$Y57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(Y57>0,AI57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y57>=0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AI57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$Z57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(Z57>0,AJ57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z57>=0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AJ57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D57,2)=\"Tk\",\nIF('9   Trucks'!$AA57<0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$X$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$Y$2))),\nIF(AND(AA57>0,AK57<6%),1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA57>=0,\nIF(((VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^4 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^3 + (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57^2+(VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AH$2))*AK57+ (VLOOKUP('9   Trucks'!$D57,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AR57>0),1/('9   Trucks'!$AR57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AS57>0),1/('9   Trucks'!$AS57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AT57>0),1/('9   Trucks'!$AT57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AU57>0),1/('9   Trucks'!$AU57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AV57>0),1/('9   Trucks'!$AV57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D57,2)=\"Tk\",'9   Trucks'!$AW57>0),1/('9   Trucks'!$AW57*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D58,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",IF(K58=0,0,'18 Truck Optimization'!BB58),0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L58>0,AQ58*T58*'9   Trucks'!$N58*M58/L58,0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(TRUNC(R58/'9   Trucks'!$N58)<TRUNC(S58/'9   Trucks'!$N58),TRUNC(S58/'9   Trucks'!$N58),TRUNC(R58/'9   Trucks'!$N58)),\n0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A58,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A58,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A58,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A58,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A58,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A58,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A58,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T58*\nIF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$Y58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$Z58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('9   Trucks'!$AA58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$S$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AC$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$Y58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(Y58>0,AI58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y58>=0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AI58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$Z58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(Z58>0,AJ58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z58>=0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AJ58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D58,2)=\"Tk\",\nIF('9   Trucks'!$AA58<0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$X$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$Y$2))),\nIF(AND(AA58>0,AK58<6%),1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA58>=0,\nIF(((VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D58,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^4 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^3 + (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58^2+(VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AH$2))*AK58+ (VLOOKUP('9   Trucks'!$D58,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AR58>0),1/('9   Trucks'!$AR58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AS58>0),1/('9   Trucks'!$AS58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AT58>0),1/('9   Trucks'!$AT58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AU58>0),1/('9   Trucks'!$AU58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AV58>0),1/('9   Trucks'!$AV58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D58,2)=\"Tk\",'9   Trucks'!$AW58>0),1/('9   Trucks'!$AW58*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D59,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",IF(K59=0,0,'18 Truck Optimization'!BB59),0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L59>0,AQ59*T59*'9   Trucks'!$N59*M59/L59,0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(TRUNC(R59/'9   Trucks'!$N59)<TRUNC(S59/'9   Trucks'!$N59),TRUNC(S59/'9   Trucks'!$N59),TRUNC(R59/'9   Trucks'!$N59)),\n0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A59,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A59,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A59,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A59,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A59,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A59,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A59,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T59*\nIF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$Y59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$Z59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('9   Trucks'!$AA59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$S$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AC$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$Y59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(Y59>0,AI59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y59>=0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AI59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$Z59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(Z59>0,AJ59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z59>=0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AJ59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D59,2)=\"Tk\",\nIF('9   Trucks'!$AA59<0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$X$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$Y$2))),\nIF(AND(AA59>0,AK59<6%),1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA59>=0,\nIF(((VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D59,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^4 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^3 + (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59^2+(VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AH$2))*AK59+ (VLOOKUP('9   Trucks'!$D59,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AR59>0),1/('9   Trucks'!$AR59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AS59>0),1/('9   Trucks'!$AS59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AT59>0),1/('9   Trucks'!$AT59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AU59>0),1/('9   Trucks'!$AU59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AV59>0),1/('9   Trucks'!$AV59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D59,2)=\"Tk\",'9   Trucks'!$AW59>0),1/('9   Trucks'!$AW59*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D60,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",IF(K60=0,0,'18 Truck Optimization'!BB60),0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L60>0,AQ60*T60*'9   Trucks'!$N60*M60/L60,0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(TRUNC(R60/'9   Trucks'!$N60)<TRUNC(S60/'9   Trucks'!$N60),TRUNC(S60/'9   Trucks'!$N60),TRUNC(R60/'9   Trucks'!$N60)),\n0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A60,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A60,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A60,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A60,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A60,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A60,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A60,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T60*\nIF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$Y60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$Z60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('9   Trucks'!$AA60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$S$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AC$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$Y60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(Y60>0,AI60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y60>=0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AI60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$Z60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(Z60>0,AJ60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z60>=0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AJ60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D60,2)=\"Tk\",\nIF('9   Trucks'!$AA60<0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$X$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$Y$2))),\nIF(AND(AA60>0,AK60<6%),1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA60>=0,\nIF(((VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D60,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^4 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^3 + (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60^2+(VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AH$2))*AK60+ (VLOOKUP('9   Trucks'!$D60,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AR60>0),1/('9   Trucks'!$AR60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AS60>0),1/('9   Trucks'!$AS60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AT60>0),1/('9   Trucks'!$AT60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AU60>0),1/('9   Trucks'!$AU60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AV60>0),1/('9   Trucks'!$AV60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D60,2)=\"Tk\",'9   Trucks'!$AW60>0),1/('9   Trucks'!$AW60*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D61,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",IF(K61=0,0,'18 Truck Optimization'!BB61),0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L61>0,AQ61*T61*'9   Trucks'!$N61*M61/L61,0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(TRUNC(R61/'9   Trucks'!$N61)<TRUNC(S61/'9   Trucks'!$N61),TRUNC(S61/'9   Trucks'!$N61),TRUNC(R61/'9   Trucks'!$N61)),\n0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A61,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A61,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A61,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A61,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A61,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A61,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A61,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T61*\nIF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$Y61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$Z61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('9   Trucks'!$AA61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$S$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AC$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$Y61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(Y61>0,AI61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y61>=0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AI61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$Z61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(Z61>0,AJ61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z61>=0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AJ61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D61,2)=\"Tk\",\nIF('9   Trucks'!$AA61<0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$X$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$Y$2))),\nIF(AND(AA61>0,AK61<6%),1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA61>=0,\nIF(((VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D61,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^4 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^3 + (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61^2+(VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AH$2))*AK61+ (VLOOKUP('9   Trucks'!$D61,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AR61>0),1/('9   Trucks'!$AR61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AS61>0),1/('9   Trucks'!$AS61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AT61>0),1/('9   Trucks'!$AT61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AU61>0),1/('9   Trucks'!$AU61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AV61>0),1/('9   Trucks'!$AV61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D61,2)=\"Tk\",'9   Trucks'!$AW61>0),1/('9   Trucks'!$AW61*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D62,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",IF(K62=0,0,'18 Truck Optimization'!BB62),0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L62>0,AQ62*T62*'9   Trucks'!$N62*M62/L62,0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(TRUNC(R62/'9   Trucks'!$N62)<TRUNC(S62/'9   Trucks'!$N62),TRUNC(S62/'9   Trucks'!$N62),TRUNC(R62/'9   Trucks'!$N62)),\n0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A62,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A62,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A62,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A62,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A62,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A62,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A62,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T62*\nIF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$Y62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$Z62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('9   Trucks'!$AA62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$S$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AC$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$Y62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(Y62>0,AI62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y62>=0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AI62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$Z62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(Z62>0,AJ62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z62>=0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AJ62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D62,2)=\"Tk\",\nIF('9   Trucks'!$AA62<0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$X$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$Y$2))),\nIF(AND(AA62>0,AK62<6%),1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA62>=0,\nIF(((VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D62,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^4 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^3 + (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62^2+(VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AH$2))*AK62+ (VLOOKUP('9   Trucks'!$D62,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AR62>0),1/('9   Trucks'!$AR62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AS62>0),1/('9   Trucks'!$AS62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AT62>0),1/('9   Trucks'!$AT62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AU62>0),1/('9   Trucks'!$AU62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AV62>0),1/('9   Trucks'!$AV62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D62,2)=\"Tk\",'9   Trucks'!$AW62>0),1/('9   Trucks'!$AW62*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D63,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",IF(K63=0,0,'18 Truck Optimization'!BB63),0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L63>0,AQ63*T63*'9   Trucks'!$N63*M63/L63,0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(TRUNC(R63/'9   Trucks'!$N63)<TRUNC(S63/'9   Trucks'!$N63),TRUNC(S63/'9   Trucks'!$N63),TRUNC(R63/'9   Trucks'!$N63)),\n0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A63,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A63,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A63,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A63,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A63,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A63,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A63,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T63*\nIF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$Y63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$Z63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('9   Trucks'!$AA63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$S$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AC$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$Y63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(Y63>0,AI63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y63>=0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AI63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$Z63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(Z63>0,AJ63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z63>=0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AJ63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D63,2)=\"Tk\",\nIF('9   Trucks'!$AA63<0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$X$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$Y$2))),\nIF(AND(AA63>0,AK63<6%),1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA63>=0,\nIF(((VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D63,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^4 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^3 + (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63^2+(VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AH$2))*AK63+ (VLOOKUP('9   Trucks'!$D63,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AR63>0),1/('9   Trucks'!$AR63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AS63>0),1/('9   Trucks'!$AS63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AT63>0),1/('9   Trucks'!$AT63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AU63>0),1/('9   Trucks'!$AU63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AV63>0),1/('9   Trucks'!$AV63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D63,2)=\"Tk\",'9   Trucks'!$AW63>0),1/('9   Trucks'!$AW63*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D64,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",IF(K64=0,0,'18 Truck Optimization'!BB64),0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L64>0,AQ64*T64*'9   Trucks'!$N64*M64/L64,0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(TRUNC(R64/'9   Trucks'!$N64)<TRUNC(S64/'9   Trucks'!$N64),TRUNC(S64/'9   Trucks'!$N64),TRUNC(R64/'9   Trucks'!$N64)),\n0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A64,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A64,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A64,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A64,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A64,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A64,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A64,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T64*\nIF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$Y64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$Z64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('9   Trucks'!$AA64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$S$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AC$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$Y64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(Y64>0,AI64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y64>=0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AI64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$Z64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(Z64>0,AJ64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z64>=0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AJ64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D64,2)=\"Tk\",\nIF('9   Trucks'!$AA64<0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$X$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$Y$2))),\nIF(AND(AA64>0,AK64<6%),1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA64>=0,\nIF(((VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D64,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^4 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^3 + (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64^2+(VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AH$2))*AK64+ (VLOOKUP('9   Trucks'!$D64,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AR64>0),1/('9   Trucks'!$AR64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AS64>0),1/('9   Trucks'!$AS64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AT64>0),1/('9   Trucks'!$AT64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AU64>0),1/('9   Trucks'!$AU64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AV64>0),1/('9   Trucks'!$AV64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D64,2)=\"Tk\",'9   Trucks'!$AW64>0),1/('9   Trucks'!$AW64*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D65,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",IF(K65=0,0,'18 Truck Optimization'!BB65),0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L65>0,AQ65*T65*'9   Trucks'!$N65*M65/L65,0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(TRUNC(R65/'9   Trucks'!$N65)<TRUNC(S65/'9   Trucks'!$N65),TRUNC(S65/'9   Trucks'!$N65),TRUNC(R65/'9   Trucks'!$N65)),\n0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A65,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A65,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A65,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A65,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A65,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A65,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A65,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T65*\nIF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$Y65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$Z65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('9   Trucks'!$AA65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$S$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AC$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$Y65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(Y65>0,AI65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y65>=0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AI65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$Z65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(Z65>0,AJ65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z65>=0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AJ65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D65,2)=\"Tk\",\nIF('9   Trucks'!$AA65<0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$X$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$Y$2))),\nIF(AND(AA65>0,AK65<6%),1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA65>=0,\nIF(((VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D65,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^4 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^3 + (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65^2+(VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AH$2))*AK65+ (VLOOKUP('9   Trucks'!$D65,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AR65>0),1/('9   Trucks'!$AR65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AS65>0),1/('9   Trucks'!$AS65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AT65>0),1/('9   Trucks'!$AT65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AU65>0),1/('9   Trucks'!$AU65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AV65>0),1/('9   Trucks'!$AV65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D65,2)=\"Tk\",'9   Trucks'!$AW65>0),1/('9   Trucks'!$AW65*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D66,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",IF(K66=0,0,'18 Truck Optimization'!BB66),0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L66>0,AQ66*T66*'9   Trucks'!$N66*M66/L66,0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(TRUNC(R66/'9   Trucks'!$N66)<TRUNC(S66/'9   Trucks'!$N66),TRUNC(S66/'9   Trucks'!$N66),TRUNC(R66/'9   Trucks'!$N66)),\n0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A66,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A66,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A66,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A66,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A66,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A66,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A66,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T66*\nIF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$Y66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$Z66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('9   Trucks'!$AA66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$S$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AC$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$Y66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(Y66>0,AI66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y66>=0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AI66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$Z66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(Z66>0,AJ66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z66>=0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AJ66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D66,2)=\"Tk\",\nIF('9   Trucks'!$AA66<0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$X$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$Y$2))),\nIF(AND(AA66>0,AK66<6%),1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA66>=0,\nIF(((VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D66,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^4 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^3 + (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66^2+(VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AH$2))*AK66+ (VLOOKUP('9   Trucks'!$D66,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AR66>0),1/('9   Trucks'!$AR66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AS66>0),1/('9   Trucks'!$AS66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AT66>0),1/('9   Trucks'!$AT66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AU66>0),1/('9   Trucks'!$AU66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AV66>0),1/('9   Trucks'!$AV66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D66,2)=\"Tk\",'9   Trucks'!$AW66>0),1/('9   Trucks'!$AW66*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D67,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",IF(K67=0,0,'18 Truck Optimization'!BB67),0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L67>0,AQ67*T67*'9   Trucks'!$N67*M67/L67,0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(TRUNC(R67/'9   Trucks'!$N67)<TRUNC(S67/'9   Trucks'!$N67),TRUNC(S67/'9   Trucks'!$N67),TRUNC(R67/'9   Trucks'!$N67)),\n0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A67,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A67,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A67,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A67,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A67,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A67,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A67,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T67*\nIF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$Y67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$Z67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('9   Trucks'!$AA67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$S$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AC$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$Y67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(Y67>0,AI67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y67>=0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AI67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$Z67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(Z67>0,AJ67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z67>=0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AJ67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D67,2)=\"Tk\",\nIF('9   Trucks'!$AA67<0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$X$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$Y$2))),\nIF(AND(AA67>0,AK67<6%),1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA67>=0,\nIF(((VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D67,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^4 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^3 + (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67^2+(VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AH$2))*AK67+ (VLOOKUP('9   Trucks'!$D67,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AR67>0),1/('9   Trucks'!$AR67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AS67>0),1/('9   Trucks'!$AS67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AT67>0),1/('9   Trucks'!$AT67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AU67>0),1/('9   Trucks'!$AU67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AV67>0),1/('9   Trucks'!$AV67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D67,2)=\"Tk\",'9   Trucks'!$AW67>0),1/('9   Trucks'!$AW67*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D68,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",IF(K68=0,0,'18 Truck Optimization'!BB68),0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L68>0,AQ68*T68*'9   Trucks'!$N68*M68/L68,0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(TRUNC(R68/'9   Trucks'!$N68)<TRUNC(S68/'9   Trucks'!$N68),TRUNC(S68/'9   Trucks'!$N68),TRUNC(R68/'9   Trucks'!$N68)),\n0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A68,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A68,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A68,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A68,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A68,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A68,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A68,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T68*\nIF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$Y68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$Z68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('9   Trucks'!$AA68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$S$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AC$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$Y68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(Y68>0,AI68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y68>=0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AI68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$Z68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(Z68>0,AJ68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z68>=0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AJ68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D68,2)=\"Tk\",\nIF('9   Trucks'!$AA68<0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$X$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$Y$2))),\nIF(AND(AA68>0,AK68<6%),1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA68>=0,\nIF(((VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D68,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^4 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^3 + (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68^2+(VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AH$2))*AK68+ (VLOOKUP('9   Trucks'!$D68,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AR68>0),1/('9   Trucks'!$AR68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AS68>0),1/('9   Trucks'!$AS68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AT68>0),1/('9   Trucks'!$AT68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AU68>0),1/('9   Trucks'!$AU68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AV68>0),1/('9   Trucks'!$AV68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D68,2)=\"Tk\",'9   Trucks'!$AW68>0),1/('9   Trucks'!$AW68*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D69,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",IF(K69=0,0,'18 Truck Optimization'!BB69),0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L69>0,AQ69*T69*'9   Trucks'!$N69*M69/L69,0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(TRUNC(R69/'9   Trucks'!$N69)<TRUNC(S69/'9   Trucks'!$N69),TRUNC(S69/'9   Trucks'!$N69),TRUNC(R69/'9   Trucks'!$N69)),\n0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A69,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A69,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A69,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A69,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A69,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A69,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A69,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T69*\nIF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$Y69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$Z69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('9   Trucks'!$AA69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$S$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AC$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$Y69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(Y69>0,AI69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y69>=0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AI69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$Z69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(Z69>0,AJ69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z69>=0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AJ69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D69,2)=\"Tk\",\nIF('9   Trucks'!$AA69<0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$X$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$Y$2))),\nIF(AND(AA69>0,AK69<6%),1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA69>=0,\nIF(((VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D69,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^4 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^3 + (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69^2+(VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AH$2))*AK69+ (VLOOKUP('9   Trucks'!$D69,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AR69>0),1/('9   Trucks'!$AR69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AS69>0),1/('9   Trucks'!$AS69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AT69>0),1/('9   Trucks'!$AT69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AU69>0),1/('9   Trucks'!$AU69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AV69>0),1/('9   Trucks'!$AV69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D69,2)=\"Tk\",'9   Trucks'!$AW69>0),1/('9   Trucks'!$AW69*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D70,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",IF(K70=0,0,'18 Truck Optimization'!BB70),0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L70>0,AQ70*T70*'9   Trucks'!$N70*M70/L70,0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(TRUNC(R70/'9   Trucks'!$N70)<TRUNC(S70/'9   Trucks'!$N70),TRUNC(S70/'9   Trucks'!$N70),TRUNC(R70/'9   Trucks'!$N70)),\n0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A70,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A70,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A70,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A70,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A70,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A70,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A70,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T70*\nIF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$Y70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$Z70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('9   Trucks'!$AA70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$S$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AC$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$Y70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(Y70>0,AI70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y70>=0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AI70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$Z70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(Z70>0,AJ70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z70>=0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AJ70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D70,2)=\"Tk\",\nIF('9   Trucks'!$AA70<0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$X$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$Y$2))),\nIF(AND(AA70>0,AK70<6%),1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA70>=0,\nIF(((VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D70,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^4 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^3 + (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70^2+(VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AH$2))*AK70+ (VLOOKUP('9   Trucks'!$D70,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AR70>0),1/('9   Trucks'!$AR70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AS70>0),1/('9   Trucks'!$AS70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AT70>0),1/('9   Trucks'!$AT70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AU70>0),1/('9   Trucks'!$AU70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AV70>0),1/('9   Trucks'!$AV70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D70,2)=\"Tk\",'9   Trucks'!$AW70>0),1/('9   Trucks'!$AW70*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D71,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",IF(K71=0,0,'18 Truck Optimization'!BB71),0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L71>0,AQ71*T71*'9   Trucks'!$N71*M71/L71,0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(TRUNC(R71/'9   Trucks'!$N71)<TRUNC(S71/'9   Trucks'!$N71),TRUNC(S71/'9   Trucks'!$N71),TRUNC(R71/'9   Trucks'!$N71)),\n0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A71,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A71,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A71,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A71,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A71,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A71,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A71,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T71*\nIF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$Y71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$Z71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('9   Trucks'!$AA71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$S$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AC$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$Y71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(Y71>0,AI71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y71>=0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AI71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$Z71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(Z71>0,AJ71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z71>=0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AJ71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D71,2)=\"Tk\",\nIF('9   Trucks'!$AA71<0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$X$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$Y$2))),\nIF(AND(AA71>0,AK71<6%),1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA71>=0,\nIF(((VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D71,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^4 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^3 + (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71^2+(VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AH$2))*AK71+ (VLOOKUP('9   Trucks'!$D71,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AR71>0),1/('9   Trucks'!$AR71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AS71>0),1/('9   Trucks'!$AS71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AT71>0),1/('9   Trucks'!$AT71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AU71>0),1/('9   Trucks'!$AU71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AV71>0),1/('9   Trucks'!$AV71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D71,2)=\"Tk\",'9   Trucks'!$AW71>0),1/('9   Trucks'!$AW71*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D72,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",IF(K72=0,0,'18 Truck Optimization'!BB72),0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L72>0,AQ72*T72*'9   Trucks'!$N72*M72/L72,0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(TRUNC(R72/'9   Trucks'!$N72)<TRUNC(S72/'9   Trucks'!$N72),TRUNC(S72/'9   Trucks'!$N72),TRUNC(R72/'9   Trucks'!$N72)),\n0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A72,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A72,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A72,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A72,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A72,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A72,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A72,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T72*\nIF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$Y72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$Z72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('9   Trucks'!$AA72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$S$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AC$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$Y72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(Y72>0,AI72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y72>=0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AI72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$Z72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(Z72>0,AJ72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z72>=0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AJ72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D72,2)=\"Tk\",\nIF('9   Trucks'!$AA72<0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$X$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$Y$2))),\nIF(AND(AA72>0,AK72<6%),1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA72>=0,\nIF(((VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D72,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^4 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^3 + (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72^2+(VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AH$2))*AK72+ (VLOOKUP('9   Trucks'!$D72,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AR72>0),1/('9   Trucks'!$AR72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AS72>0),1/('9   Trucks'!$AS72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AT72>0),1/('9   Trucks'!$AT72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AU72>0),1/('9   Trucks'!$AU72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AV72>0),1/('9   Trucks'!$AV72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D72,2)=\"Tk\",'9   Trucks'!$AW72>0),1/('9   Trucks'!$AW72*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D73,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",IF(K73=0,0,'18 Truck Optimization'!BB73),0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L73>0,AQ73*T73*'9   Trucks'!$N73*M73/L73,0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(TRUNC(R73/'9   Trucks'!$N73)<TRUNC(S73/'9   Trucks'!$N73),TRUNC(S73/'9   Trucks'!$N73),TRUNC(R73/'9   Trucks'!$N73)),\n0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A73,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A73,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A73,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A73,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A73,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A73,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A73,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73*\nIF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$Y73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$Z73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('9   Trucks'!$AA73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$S$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AC$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$Y73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(Y73>0,AI73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y73>=0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AI73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$Z73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(Z73>0,AJ73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z73>=0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AJ73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D73,2)=\"Tk\",\nIF('9   Trucks'!$AA73<0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$X$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$Y$2))),\nIF(AND(AA73>0,AK73<6%),1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA73>=0,\nIF(((VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D73,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^4 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^3 + (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73^2+(VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AH$2))*AK73+ (VLOOKUP('9   Trucks'!$D73,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AR73>0),1/('9   Trucks'!$AR73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AS73>0),1/('9   Trucks'!$AS73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AT73>0),1/('9   Trucks'!$AT73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AU73>0),1/('9   Trucks'!$AU73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AV73>0),1/('9   Trucks'!$AV73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D73,2)=\"Tk\",'9   Trucks'!$AW73>0),1/('9   Trucks'!$AW73*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D74,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",IF(K74=0,0,'18 Truck Optimization'!BB74),0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L74>0,AQ74*T74*'9   Trucks'!$N74*M74/L74,0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(TRUNC(R74/'9   Trucks'!$N74)<TRUNC(S74/'9   Trucks'!$N74),TRUNC(S74/'9   Trucks'!$N74),TRUNC(R74/'9   Trucks'!$N74)),\n0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A74,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A74,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A74,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A74,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A74,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A74,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A74,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T74*\nIF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$Y74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$Z74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('9   Trucks'!$AA74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$S$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AC$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$Y74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(Y74>0,AI74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y74>=0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AI74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$Z74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(Z74>0,AJ74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z74>=0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AJ74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D74,2)=\"Tk\",\nIF('9   Trucks'!$AA74<0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$X$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$Y$2))),\nIF(AND(AA74>0,AK74<6%),1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA74>=0,\nIF(((VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D74,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^4 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^3 + (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74^2+(VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AH$2))*AK74+ (VLOOKUP('9   Trucks'!$D74,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AR74>0),1/('9   Trucks'!$AR74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AS74>0),1/('9   Trucks'!$AS74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AT74>0),1/('9   Trucks'!$AT74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AU74>0),1/('9   Trucks'!$AU74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AV74>0),1/('9   Trucks'!$AV74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D74,2)=\"Tk\",'9   Trucks'!$AW74>0),1/('9   Trucks'!$AW74*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D75,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",IF(K75=0,0,'18 Truck Optimization'!BB75),0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L75>0,AQ75*T75*'9   Trucks'!$N75*M75/L75,0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(TRUNC(R75/'9   Trucks'!$N75)<TRUNC(S75/'9   Trucks'!$N75),TRUNC(S75/'9   Trucks'!$N75),TRUNC(R75/'9   Trucks'!$N75)),\n0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A75,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A75,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A75,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A75,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A75,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A75,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A75,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T75*\nIF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$Y75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$Z75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('9   Trucks'!$AA75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$S$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AC$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$Y75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(Y75>0,AI75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y75>=0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AI75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$Z75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(Z75>0,AJ75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z75>=0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AJ75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D75,2)=\"Tk\",\nIF('9   Trucks'!$AA75<0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$X$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$Y$2))),\nIF(AND(AA75>0,AK75<6%),1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA75>=0,\nIF(((VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D75,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^4 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^3 + (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75^2+(VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AH$2))*AK75+ (VLOOKUP('9   Trucks'!$D75,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AR75>0),1/('9   Trucks'!$AR75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AS75>0),1/('9   Trucks'!$AS75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AT75>0),1/('9   Trucks'!$AT75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AU75>0),1/('9   Trucks'!$AU75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AV75>0),1/('9   Trucks'!$AV75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D75,2)=\"Tk\",'9   Trucks'!$AW75>0),1/('9   Trucks'!$AW75*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D76,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",IF(K76=0,0,'18 Truck Optimization'!BB76),0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L76>0,AQ76*T76*'9   Trucks'!$N76*M76/L76,0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(TRUNC(R76/'9   Trucks'!$N76)<TRUNC(S76/'9   Trucks'!$N76),TRUNC(S76/'9   Trucks'!$N76),TRUNC(R76/'9   Trucks'!$N76)),\n0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A76,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A76,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A76,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A76,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A76,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A76,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A76,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T76*\nIF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$Y76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$Z76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('9   Trucks'!$AA76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$S$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AC$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$Y76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(Y76>0,AI76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y76>=0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AI76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$Z76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(Z76>0,AJ76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z76>=0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AJ76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D76,2)=\"Tk\",\nIF('9   Trucks'!$AA76<0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$X$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$Y$2))),\nIF(AND(AA76>0,AK76<6%),1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA76>=0,\nIF(((VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D76,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^4 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^3 + (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76^2+(VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AH$2))*AK76+ (VLOOKUP('9   Trucks'!$D76,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AR76>0),1/('9   Trucks'!$AR76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AS76>0),1/('9   Trucks'!$AS76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AT76>0),1/('9   Trucks'!$AT76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AU76>0),1/('9   Trucks'!$AU76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AV76>0),1/('9   Trucks'!$AV76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D76,2)=\"Tk\",'9   Trucks'!$AW76>0),1/('9   Trucks'!$AW76*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D77,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",IF(K77=0,0,'18 Truck Optimization'!BB77),0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L77>0,AQ77*T77*'9   Trucks'!$N77*M77/L77,0)","v":0},{"$f":"IF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(TRUNC(R77/'9   Trucks'!$N77)<TRUNC(S77/'9   Trucks'!$N77),TRUNC(S77/'9   Trucks'!$N77),TRUNC(R77/'9   Trucks'!$N77)),\n0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A77,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A77,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A77,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A77,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A77,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF(C77=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A77,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A77,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T77*\nIF(AND(B77=\"D\",OR(LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B77=\"D\",LEFT(J77,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A77,\"0\"),\"-\",\"C-\",C77,\"-\",J77),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$Y77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AF77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AF77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AF77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AF77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$Z77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AG77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AG77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AG77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AG77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nIF('9   Trucks'!$AA77>=0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$P$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$Q$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$R$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$S$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA77<0,\nIF(((VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D77,Equipment[],Equipment!$Z$2))*AH77^4 + (VLOOKUP(D77,Equipment[],Equipment!$AA$2))*AH77^3 + (VLOOKUP(D77,Equipment[],Equipment!$AB$2))*AH77^2+(VLOOKUP(D77,Equipment[],Equipment!$AC$2))*AH77+ (VLOOKUP(D77,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$Y77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(Y77>0,AI77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y77>=0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AI77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AI77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AI77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AI77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$Z77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(Z77>0,AJ77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z77>=0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AJ77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AJ77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AJ77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AJ77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D77,2)=\"Tk\",\nIF('9   Trucks'!$AA77<0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$U$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$V$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$W$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$X$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$Y$2))),\nIF(AND(AA77>0,AK77<6%),1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA77>=0,\nIF(((VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D77,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AE$2))*AK77^4 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AF$2))*AK77^3 + (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AG$2))*AK77^2+(VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AH$2))*AK77+ (VLOOKUP('9   Trucks'!$D77,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AR77>0),1/('9   Trucks'!$AR77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AS77>0),1/('9   Trucks'!$AS77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AT77>0),1/('9   Trucks'!$AT77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AU77>0),1/('9   Trucks'!$AU77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AV77>0),1/('9   Trucks'!$AV77*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D77,2)=\"Tk\",'9   Trucks'!$AW77>0),1/('9   Trucks'!$AW77*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},"--",{"$f":"IF(LEFT(D78,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",IF(K78=0,0,'18 Truck Optimization'!BB78),0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L78>0,AQ78*T78*'9   Trucks'!$N78*M78/L78,0)","v":0},{"$f":"IF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(TRUNC(R78/'9   Trucks'!$N78)<TRUNC(S78/'9   Trucks'!$N78),TRUNC(S78/'9   Trucks'!$N78),TRUNC(R78/'9   Trucks'!$N78)),\n0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A78,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A78,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A78,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A78,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A78,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF(C78=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A78,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A78,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T78*\nIF(AND(B78=\"D\",OR(LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B78=\"D\",LEFT(J78,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A78,\"0\"),\"-\",\"C-\",C78,\"-\",J78),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$Y78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AF78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AF78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AF78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AF78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$Z78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AG78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AG78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AG78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AG78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nIF('9   Trucks'!$AA78>=0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$P$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$Q$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$R$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$S$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA78<0,\nIF(((VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D78,Equipment[],Equipment!$Z$2))*AH78^4 + (VLOOKUP(D78,Equipment[],Equipment!$AA$2))*AH78^3 + (VLOOKUP(D78,Equipment[],Equipment!$AB$2))*AH78^2+(VLOOKUP(D78,Equipment[],Equipment!$AC$2))*AH78+ (VLOOKUP(D78,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$Y78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(Y78>0,AI78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y78>=0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AI78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AI78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AI78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AI78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$Z78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(Z78>0,AJ78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z78>=0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AJ78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AJ78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AJ78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AJ78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D78,2)=\"Tk\",\nIF('9   Trucks'!$AA78<0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$U$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$V$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$W$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$X$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$Y$2))),\nIF(AND(AA78>0,AK78<6%),1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA78>=0,\nIF(((VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D78,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AE$2))*AK78^4 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AF$2))*AK78^3 + (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AG$2))*AK78^2+(VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AH$2))*AK78+ (VLOOKUP('9   Trucks'!$D78,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AR78>0),1/('9   Trucks'!$AR78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AS78>0),1/('9   Trucks'!$AS78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AT78>0),1/('9   Trucks'!$AT78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AU78>0),1/('9   Trucks'!$AU78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AV78>0),1/('9   Trucks'!$AV78*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D78,2)=\"Tk\",'9   Trucks'!$AW78>0),1/('9   Trucks'!$AW78*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},"--",{"$f":"IF(LEFT(D79,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",IF(K79=0,0,'18 Truck Optimization'!BB79),0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L79>0,AQ79*T79*'9   Trucks'!$N79*M79/L79,0)","v":0},{"$f":"IF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(TRUNC(R79/'9   Trucks'!$N79)<TRUNC(S79/'9   Trucks'!$N79),TRUNC(S79/'9   Trucks'!$N79),TRUNC(R79/'9   Trucks'!$N79)),\n0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A79,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A79,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A79,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A79,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A79,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF(C79=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A79,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A79,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T79*\nIF(AND(B79=\"D\",OR(LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B79=\"D\",LEFT(J79,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A79,\"0\"),\"-\",\"C-\",C79,\"-\",J79),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$Y79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AF79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AF79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AF79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AF79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$Z79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AG79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AG79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AG79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AG79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nIF('9   Trucks'!$AA79>=0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$P$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$Q$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$R$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$S$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA79<0,\nIF(((VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D79,Equipment[],Equipment!$Z$2))*AH79^4 + (VLOOKUP(D79,Equipment[],Equipment!$AA$2))*AH79^3 + (VLOOKUP(D79,Equipment[],Equipment!$AB$2))*AH79^2+(VLOOKUP(D79,Equipment[],Equipment!$AC$2))*AH79+ (VLOOKUP(D79,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$Y79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(Y79>0,AI79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y79>=0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AI79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AI79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AI79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AI79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$Z79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(Z79>0,AJ79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z79>=0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AJ79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AJ79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AJ79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AJ79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D79,2)=\"Tk\",\nIF('9   Trucks'!$AA79<0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$U$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$V$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$W$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$X$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$Y$2))),\nIF(AND(AA79>0,AK79<6%),1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA79>=0,\nIF(((VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D79,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AE$2))*AK79^4 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AF$2))*AK79^3 + (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AG$2))*AK79^2+(VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AH$2))*AK79+ (VLOOKUP('9   Trucks'!$D79,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AR79>0),1/('9   Trucks'!$AR79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AS79>0),1/('9   Trucks'!$AS79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AT79>0),1/('9   Trucks'!$AT79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AU79>0),1/('9   Trucks'!$AU79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AV79>0),1/('9   Trucks'!$AV79*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D79,2)=\"Tk\",'9   Trucks'!$AW79>0),1/('9   Trucks'!$AW79*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D80,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",IF(K80=0,0,'18 Truck Optimization'!BB80),0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L80>0,AQ80*T80*'9   Trucks'!$N80*M80/L80,0)","v":0},{"$f":"IF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(TRUNC(R80/'9   Trucks'!$N80)<TRUNC(S80/'9   Trucks'!$N80),TRUNC(S80/'9   Trucks'!$N80),TRUNC(R80/'9   Trucks'!$N80)),\n0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A80,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A80,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A80,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A80,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A80,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF(C80=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A80,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A80,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T80*\nIF(AND(B80=\"D\",OR(LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B80=\"D\",LEFT(J80,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A80,\"0\"),\"-\",\"C-\",C80,\"-\",J80),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$Y80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AF80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AF80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AF80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AF80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$Z80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AG80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AG80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AG80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AG80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nIF('9   Trucks'!$AA80>=0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$P$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$Q$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$R$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$S$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA80<0,\nIF(((VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D80,Equipment[],Equipment!$Z$2))*AH80^4 + (VLOOKUP(D80,Equipment[],Equipment!$AA$2))*AH80^3 + (VLOOKUP(D80,Equipment[],Equipment!$AB$2))*AH80^2+(VLOOKUP(D80,Equipment[],Equipment!$AC$2))*AH80+ (VLOOKUP(D80,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$Y80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(Y80>0,AI80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y80>=0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AI80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AI80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AI80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AI80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$Z80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(Z80>0,AJ80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z80>=0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AJ80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AJ80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AJ80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AJ80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D80,2)=\"Tk\",\nIF('9   Trucks'!$AA80<0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$U$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$V$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$W$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$X$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$Y$2))),\nIF(AND(AA80>0,AK80<6%),1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA80>=0,\nIF(((VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D80,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AE$2))*AK80^4 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AF$2))*AK80^3 + (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AG$2))*AK80^2+(VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AH$2))*AK80+ (VLOOKUP('9   Trucks'!$D80,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AR80>0),1/('9   Trucks'!$AR80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AS80>0),1/('9   Trucks'!$AS80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AT80>0),1/('9   Trucks'!$AT80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AU80>0),1/('9   Trucks'!$AU80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AV80>0),1/('9   Trucks'!$AV80*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D80,2)=\"Tk\",'9   Trucks'!$AW80>0),1/('9   Trucks'!$AW80*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D81,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",IF(K81=0,0,'18 Truck Optimization'!BB81),0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L81>0,AQ81*T81*'9   Trucks'!$N81*M81/L81,0)","v":0},{"$f":"IF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(TRUNC(R81/'9   Trucks'!$N81)<TRUNC(S81/'9   Trucks'!$N81),TRUNC(S81/'9   Trucks'!$N81),TRUNC(R81/'9   Trucks'!$N81)),\n0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A81,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A81,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A81,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A81,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A81,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF(C81=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A81,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A81,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*\nIF(AND(B81=\"D\",OR(LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B81=\"D\",LEFT(J81,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A81,\"0\"),\"-\",\"C-\",C81,\"-\",J81),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$Y81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AF81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AF81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AF81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AF81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$Z81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AG81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AG81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AG81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AG81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nIF('9   Trucks'!$AA81>=0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$P$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$Q$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$R$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$S$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA81<0,\nIF(((VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D81,Equipment[],Equipment!$Z$2))*AH81^4 + (VLOOKUP(D81,Equipment[],Equipment!$AA$2))*AH81^3 + (VLOOKUP(D81,Equipment[],Equipment!$AB$2))*AH81^2+(VLOOKUP(D81,Equipment[],Equipment!$AC$2))*AH81+ (VLOOKUP(D81,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$Y81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(Y81>0,AI81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y81>=0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AI81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AI81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AI81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AI81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$Z81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(Z81>0,AJ81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z81>=0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AJ81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AJ81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AJ81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AJ81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D81,2)=\"Tk\",\nIF('9   Trucks'!$AA81<0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$U$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$V$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$W$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$X$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$Y$2))),\nIF(AND(AA81>0,AK81<6%),1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA81>=0,\nIF(((VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D81,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AE$2))*AK81^4 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AF$2))*AK81^3 + (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AG$2))*AK81^2+(VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AH$2))*AK81+ (VLOOKUP('9   Trucks'!$D81,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AR81>0),1/('9   Trucks'!$AR81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AS81>0),1/('9   Trucks'!$AS81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AT81>0),1/('9   Trucks'!$AT81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AU81>0),1/('9   Trucks'!$AU81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AV81>0),1/('9   Trucks'!$AV81*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D81,2)=\"Tk\",'9   Trucks'!$AW81>0),1/('9   Trucks'!$AW81*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D82,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",IF(K82=0,0,'18 Truck Optimization'!BB82),0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L82>0,AQ82*T82*'9   Trucks'!$N82*M82/L82,0)","v":0},{"$f":"IF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(TRUNC(R82/'9   Trucks'!$N82)<TRUNC(S82/'9   Trucks'!$N82),TRUNC(S82/'9   Trucks'!$N82),TRUNC(R82/'9   Trucks'!$N82)),\n0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A82,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A82,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A82,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A82,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A82,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF(C82=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A82,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A82,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T82*\nIF(AND(B82=\"D\",OR(LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B82=\"D\",LEFT(J82,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A82,\"0\"),\"-\",\"C-\",C82,\"-\",J82),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$Y82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AF82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AF82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AF82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AF82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$Z82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AG82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AG82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AG82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AG82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nIF('9   Trucks'!$AA82>=0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$P$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$Q$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$R$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$S$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA82<0,\nIF(((VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D82,Equipment[],Equipment!$Z$2))*AH82^4 + (VLOOKUP(D82,Equipment[],Equipment!$AA$2))*AH82^3 + (VLOOKUP(D82,Equipment[],Equipment!$AB$2))*AH82^2+(VLOOKUP(D82,Equipment[],Equipment!$AC$2))*AH82+ (VLOOKUP(D82,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$Y82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(Y82>0,AI82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y82>=0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AI82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AI82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AI82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AI82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$Z82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(Z82>0,AJ82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z82>=0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AJ82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AJ82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AJ82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AJ82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D82,2)=\"Tk\",\nIF('9   Trucks'!$AA82<0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$U$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$V$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$W$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$X$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$Y$2))),\nIF(AND(AA82>0,AK82<6%),1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA82>=0,\nIF(((VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D82,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AE$2))*AK82^4 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AF$2))*AK82^3 + (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AG$2))*AK82^2+(VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AH$2))*AK82+ (VLOOKUP('9   Trucks'!$D82,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AR82>0),1/('9   Trucks'!$AR82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AS82>0),1/('9   Trucks'!$AS82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AT82>0),1/('9   Trucks'!$AT82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AU82>0),1/('9   Trucks'!$AU82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AV82>0),1/('9   Trucks'!$AV82*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D82,2)=\"Tk\",'9   Trucks'!$AW82>0),1/('9   Trucks'!$AW82*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D83,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",IF(K83=0,0,'18 Truck Optimization'!BB83),0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L83>0,AQ83*T83*'9   Trucks'!$N83*M83/L83,0)","v":0},{"$f":"IF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(TRUNC(R83/'9   Trucks'!$N83)<TRUNC(S83/'9   Trucks'!$N83),TRUNC(S83/'9   Trucks'!$N83),TRUNC(R83/'9   Trucks'!$N83)),\n0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A83,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A83,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A83,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A83,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A83,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF(C83=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A83,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A83,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T83*\nIF(AND(B83=\"D\",OR(LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B83=\"D\",LEFT(J83,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A83,\"0\"),\"-\",\"C-\",C83,\"-\",J83),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$Y83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AF83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AF83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AF83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AF83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$Z83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AG83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AG83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AG83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AG83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nIF('9   Trucks'!$AA83>=0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$P$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$Q$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$R$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$S$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA83<0,\nIF(((VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D83,Equipment[],Equipment!$Z$2))*AH83^4 + (VLOOKUP(D83,Equipment[],Equipment!$AA$2))*AH83^3 + (VLOOKUP(D83,Equipment[],Equipment!$AB$2))*AH83^2+(VLOOKUP(D83,Equipment[],Equipment!$AC$2))*AH83+ (VLOOKUP(D83,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$Y83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(Y83>0,AI83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y83>=0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AI83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AI83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AI83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AI83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$Z83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(Z83>0,AJ83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z83>=0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AJ83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AJ83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AJ83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AJ83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D83,2)=\"Tk\",\nIF('9   Trucks'!$AA83<0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$U$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$V$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$W$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$X$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$Y$2))),\nIF(AND(AA83>0,AK83<6%),1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA83>=0,\nIF(((VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D83,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AE$2))*AK83^4 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AF$2))*AK83^3 + (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AG$2))*AK83^2+(VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AH$2))*AK83+ (VLOOKUP('9   Trucks'!$D83,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AR83>0),1/('9   Trucks'!$AR83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AS83>0),1/('9   Trucks'!$AS83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AT83>0),1/('9   Trucks'!$AT83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AU83>0),1/('9   Trucks'!$AU83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AV83>0),1/('9   Trucks'!$AV83*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D83,2)=\"Tk\",'9   Trucks'!$AW83>0),1/('9   Trucks'!$AW83*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D84,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",IF(K84=0,0,'18 Truck Optimization'!BB84),0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L84>0,AQ84*T84*'9   Trucks'!$N84*M84/L84,0)","v":0},{"$f":"IF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(TRUNC(R84/'9   Trucks'!$N84)<TRUNC(S84/'9   Trucks'!$N84),TRUNC(S84/'9   Trucks'!$N84),TRUNC(R84/'9   Trucks'!$N84)),\n0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A84,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A84,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A84,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A84,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A84,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF(C84=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A84,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A84,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T84*\nIF(AND(B84=\"D\",OR(LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B84=\"D\",LEFT(J84,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A84,\"0\"),\"-\",\"C-\",C84,\"-\",J84),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$Y84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AF84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AF84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AF84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AF84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$Z84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AG84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AG84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AG84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AG84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nIF('9   Trucks'!$AA84>=0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$P$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$Q$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$R$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$S$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA84<0,\nIF(((VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D84,Equipment[],Equipment!$Z$2))*AH84^4 + (VLOOKUP(D84,Equipment[],Equipment!$AA$2))*AH84^3 + (VLOOKUP(D84,Equipment[],Equipment!$AB$2))*AH84^2+(VLOOKUP(D84,Equipment[],Equipment!$AC$2))*AH84+ (VLOOKUP(D84,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$Y84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(Y84>0,AI84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y84>=0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AI84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AI84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AI84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AI84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$Z84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(Z84>0,AJ84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z84>=0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AJ84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AJ84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AJ84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AJ84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D84,2)=\"Tk\",\nIF('9   Trucks'!$AA84<0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$U$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$V$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$W$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$X$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$Y$2))),\nIF(AND(AA84>0,AK84<6%),1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA84>=0,\nIF(((VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D84,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AE$2))*AK84^4 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AF$2))*AK84^3 + (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AG$2))*AK84^2+(VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AH$2))*AK84+ (VLOOKUP('9   Trucks'!$D84,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AR84>0),1/('9   Trucks'!$AR84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AS84>0),1/('9   Trucks'!$AS84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AT84>0),1/('9   Trucks'!$AT84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AU84>0),1/('9   Trucks'!$AU84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AV84>0),1/('9   Trucks'!$AV84*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D84,2)=\"Tk\",'9   Trucks'!$AW84>0),1/('9   Trucks'!$AW84*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D85,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",IF(K85=0,0,'18 Truck Optimization'!BB85),0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L85>0,AQ85*T85*'9   Trucks'!$N85*M85/L85,0)","v":0},{"$f":"IF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(TRUNC(R85/'9   Trucks'!$N85)<TRUNC(S85/'9   Trucks'!$N85),TRUNC(S85/'9   Trucks'!$N85),TRUNC(R85/'9   Trucks'!$N85)),\n0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A85,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A85,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A85,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A85,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A85,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF(C85=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A85,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A85,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T85*\nIF(AND(B85=\"D\",OR(LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B85=\"D\",LEFT(J85,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A85,\"0\"),\"-\",\"C-\",C85,\"-\",J85),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$Y85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AF85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AF85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AF85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AF85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$Z85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AG85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AG85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AG85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AG85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nIF('9   Trucks'!$AA85>=0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$P$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$Q$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$R$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$S$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA85<0,\nIF(((VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D85,Equipment[],Equipment!$Z$2))*AH85^4 + (VLOOKUP(D85,Equipment[],Equipment!$AA$2))*AH85^3 + (VLOOKUP(D85,Equipment[],Equipment!$AB$2))*AH85^2+(VLOOKUP(D85,Equipment[],Equipment!$AC$2))*AH85+ (VLOOKUP(D85,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$Y85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(Y85>0,AI85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y85>=0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AI85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AI85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AI85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AI85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$Z85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(Z85>0,AJ85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z85>=0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AJ85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AJ85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AJ85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AJ85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D85,2)=\"Tk\",\nIF('9   Trucks'!$AA85<0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$U$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$V$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$W$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$X$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$Y$2))),\nIF(AND(AA85>0,AK85<6%),1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA85>=0,\nIF(((VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D85,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AE$2))*AK85^4 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AF$2))*AK85^3 + (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AG$2))*AK85^2+(VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AH$2))*AK85+ (VLOOKUP('9   Trucks'!$D85,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AR85>0),1/('9   Trucks'!$AR85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AS85>0),1/('9   Trucks'!$AS85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AT85>0),1/('9   Trucks'!$AT85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AU85>0),1/('9   Trucks'!$AU85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AV85>0),1/('9   Trucks'!$AV85*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D85,2)=\"Tk\",'9   Trucks'!$AW85>0),1/('9   Trucks'!$AW85*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D86,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",IF(K86=0,0,'18 Truck Optimization'!BB86),0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L86>0,AQ86*T86*'9   Trucks'!$N86*M86/L86,0)","v":0},{"$f":"IF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(TRUNC(R86/'9   Trucks'!$N86)<TRUNC(S86/'9   Trucks'!$N86),TRUNC(S86/'9   Trucks'!$N86),TRUNC(R86/'9   Trucks'!$N86)),\n0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A86,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A86,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A86,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A86,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A86,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF(C86=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A86,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A86,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T86*\nIF(AND(B86=\"D\",OR(LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B86=\"D\",LEFT(J86,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A86,\"0\"),\"-\",\"C-\",C86,\"-\",J86),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$Y86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AF86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AF86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AF86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AF86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$Z86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AG86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AG86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AG86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AG86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nIF('9   Trucks'!$AA86>=0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$P$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$Q$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$R$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$S$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA86<0,\nIF(((VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D86,Equipment[],Equipment!$Z$2))*AH86^4 + (VLOOKUP(D86,Equipment[],Equipment!$AA$2))*AH86^3 + (VLOOKUP(D86,Equipment[],Equipment!$AB$2))*AH86^2+(VLOOKUP(D86,Equipment[],Equipment!$AC$2))*AH86+ (VLOOKUP(D86,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$Y86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(Y86>0,AI86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y86>=0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AI86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AI86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AI86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AI86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$Z86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(Z86>0,AJ86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z86>=0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AJ86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AJ86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AJ86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AJ86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D86,2)=\"Tk\",\nIF('9   Trucks'!$AA86<0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$U$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$V$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$W$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$X$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$Y$2))),\nIF(AND(AA86>0,AK86<6%),1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA86>=0,\nIF(((VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D86,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AE$2))*AK86^4 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AF$2))*AK86^3 + (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AG$2))*AK86^2+(VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AH$2))*AK86+ (VLOOKUP('9   Trucks'!$D86,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AR86>0),1/('9   Trucks'!$AR86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AS86>0),1/('9   Trucks'!$AS86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AT86>0),1/('9   Trucks'!$AT86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AU86>0),1/('9   Trucks'!$AU86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AV86>0),1/('9   Trucks'!$AV86*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D86,2)=\"Tk\",'9   Trucks'!$AW86>0),1/('9   Trucks'!$AW86*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D87,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",IF(K87=0,0,'18 Truck Optimization'!BB87),0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L87>0,AQ87*T87*'9   Trucks'!$N87*M87/L87,0)","v":0},{"$f":"IF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(TRUNC(R87/'9   Trucks'!$N87)<TRUNC(S87/'9   Trucks'!$N87),TRUNC(S87/'9   Trucks'!$N87),TRUNC(R87/'9   Trucks'!$N87)),\n0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A87,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A87,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A87,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A87,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A87,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF(C87=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A87,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A87,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T87*\nIF(AND(B87=\"D\",OR(LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B87=\"D\",LEFT(J87,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A87,\"0\"),\"-\",\"C-\",C87,\"-\",J87),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$Y87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AF87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AF87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AF87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AF87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$Z87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AG87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AG87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AG87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AG87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nIF('9   Trucks'!$AA87>=0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$P$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$Q$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$R$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$S$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA87<0,\nIF(((VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D87,Equipment[],Equipment!$Z$2))*AH87^4 + (VLOOKUP(D87,Equipment[],Equipment!$AA$2))*AH87^3 + (VLOOKUP(D87,Equipment[],Equipment!$AB$2))*AH87^2+(VLOOKUP(D87,Equipment[],Equipment!$AC$2))*AH87+ (VLOOKUP(D87,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$Y87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(Y87>0,AI87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y87>=0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AI87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AI87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AI87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AI87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$Z87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(Z87>0,AJ87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z87>=0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AJ87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AJ87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AJ87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AJ87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D87,2)=\"Tk\",\nIF('9   Trucks'!$AA87<0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$U$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$V$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$W$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$X$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$Y$2))),\nIF(AND(AA87>0,AK87<6%),1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA87>=0,\nIF(((VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D87,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AE$2))*AK87^4 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AF$2))*AK87^3 + (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AG$2))*AK87^2+(VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AH$2))*AK87+ (VLOOKUP('9   Trucks'!$D87,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AR87>0),1/('9   Trucks'!$AR87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AS87>0),1/('9   Trucks'!$AS87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AT87>0),1/('9   Trucks'!$AT87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AU87>0),1/('9   Trucks'!$AU87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AV87>0),1/('9   Trucks'!$AV87*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D87,2)=\"Tk\",'9   Trucks'!$AW87>0),1/('9   Trucks'!$AW87*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D88,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",IF(K88=0,0,'18 Truck Optimization'!BB88),0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L88>0,AQ88*T88*'9   Trucks'!$N88*M88/L88,0)","v":0},{"$f":"IF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(TRUNC(R88/'9   Trucks'!$N88)<TRUNC(S88/'9   Trucks'!$N88),TRUNC(S88/'9   Trucks'!$N88),TRUNC(R88/'9   Trucks'!$N88)),\n0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A88,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A88,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A88,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A88,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A88,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF(C88=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A88,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A88,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T88*\nIF(AND(B88=\"D\",OR(LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B88=\"D\",LEFT(J88,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A88,\"0\"),\"-\",\"C-\",C88,\"-\",J88),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$Y88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AF88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AF88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AF88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AF88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$Z88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AG88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AG88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AG88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AG88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nIF('9   Trucks'!$AA88>=0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$P$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$Q$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$R$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$S$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA88<0,\nIF(((VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D88,Equipment[],Equipment!$Z$2))*AH88^4 + (VLOOKUP(D88,Equipment[],Equipment!$AA$2))*AH88^3 + (VLOOKUP(D88,Equipment[],Equipment!$AB$2))*AH88^2+(VLOOKUP(D88,Equipment[],Equipment!$AC$2))*AH88+ (VLOOKUP(D88,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$Y88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(Y88>0,AI88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y88>=0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AI88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AI88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AI88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AI88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$Z88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(Z88>0,AJ88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z88>=0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AJ88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AJ88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AJ88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AJ88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D88,2)=\"Tk\",\nIF('9   Trucks'!$AA88<0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$U$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$V$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$W$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$X$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$Y$2))),\nIF(AND(AA88>0,AK88<6%),1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA88>=0,\nIF(((VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D88,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AE$2))*AK88^4 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AF$2))*AK88^3 + (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AG$2))*AK88^2+(VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AH$2))*AK88+ (VLOOKUP('9   Trucks'!$D88,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AR88>0),1/('9   Trucks'!$AR88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AS88>0),1/('9   Trucks'!$AS88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AT88>0),1/('9   Trucks'!$AT88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AU88>0),1/('9   Trucks'!$AU88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AV88>0),1/('9   Trucks'!$AV88*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D88,2)=\"Tk\",'9   Trucks'!$AW88>0),1/('9   Trucks'!$AW88*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D89,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",IF(K89=0,0,'18 Truck Optimization'!BB89),0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L89>0,AQ89*T89*'9   Trucks'!$N89*M89/L89,0)","v":0},{"$f":"IF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(TRUNC(R89/'9   Trucks'!$N89)<TRUNC(S89/'9   Trucks'!$N89),TRUNC(S89/'9   Trucks'!$N89),TRUNC(R89/'9   Trucks'!$N89)),\n0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A89,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A89,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A89,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A89,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A89,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF(C89=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A89,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A89,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T89*\nIF(AND(B89=\"D\",OR(LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B89=\"D\",LEFT(J89,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A89,\"0\"),\"-\",\"C-\",C89,\"-\",J89),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$Y89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AF89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AF89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AF89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AF89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$Z89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AG89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AG89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AG89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AG89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nIF('9   Trucks'!$AA89>=0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$P$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$Q$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$R$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$S$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA89<0,\nIF(((VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D89,Equipment[],Equipment!$Z$2))*AH89^4 + (VLOOKUP(D89,Equipment[],Equipment!$AA$2))*AH89^3 + (VLOOKUP(D89,Equipment[],Equipment!$AB$2))*AH89^2+(VLOOKUP(D89,Equipment[],Equipment!$AC$2))*AH89+ (VLOOKUP(D89,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$Y89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(Y89>0,AI89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y89>=0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AI89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AI89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AI89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AI89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$Z89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(Z89>0,AJ89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z89>=0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AJ89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AJ89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AJ89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AJ89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D89,2)=\"Tk\",\nIF('9   Trucks'!$AA89<0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$U$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$V$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$W$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$X$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$Y$2))),\nIF(AND(AA89>0,AK89<6%),1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA89>=0,\nIF(((VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D89,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AE$2))*AK89^4 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AF$2))*AK89^3 + (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AG$2))*AK89^2+(VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AH$2))*AK89+ (VLOOKUP('9   Trucks'!$D89,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AR89>0),1/('9   Trucks'!$AR89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AS89>0),1/('9   Trucks'!$AS89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AT89>0),1/('9   Trucks'!$AT89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AU89>0),1/('9   Trucks'!$AU89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AV89>0),1/('9   Trucks'!$AV89*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D89,2)=\"Tk\",'9   Trucks'!$AW89>0),1/('9   Trucks'!$AW89*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D90,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",IF(K90=0,0,'18 Truck Optimization'!BB90),0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L90>0,AQ90*T90*'9   Trucks'!$N90*M90/L90,0)","v":0},{"$f":"IF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(TRUNC(R90/'9   Trucks'!$N90)<TRUNC(S90/'9   Trucks'!$N90),TRUNC(S90/'9   Trucks'!$N90),TRUNC(R90/'9   Trucks'!$N90)),\n0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A90,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A90,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A90,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A90,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A90,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF(C90=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A90,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A90,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T90*\nIF(AND(B90=\"D\",OR(LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B90=\"D\",LEFT(J90,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A90,\"0\"),\"-\",\"C-\",C90,\"-\",J90),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$Y90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AF90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AF90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AF90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AF90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$Z90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AG90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AG90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AG90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AG90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nIF('9   Trucks'!$AA90>=0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$P$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$Q$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$R$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$S$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA90<0,\nIF(((VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D90,Equipment[],Equipment!$Z$2))*AH90^4 + (VLOOKUP(D90,Equipment[],Equipment!$AA$2))*AH90^3 + (VLOOKUP(D90,Equipment[],Equipment!$AB$2))*AH90^2+(VLOOKUP(D90,Equipment[],Equipment!$AC$2))*AH90+ (VLOOKUP(D90,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$Y90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(Y90>0,AI90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y90>=0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AI90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AI90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AI90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AI90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$Z90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(Z90>0,AJ90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z90>=0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AJ90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AJ90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AJ90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AJ90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D90,2)=\"Tk\",\nIF('9   Trucks'!$AA90<0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$U$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$V$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$W$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$X$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$Y$2))),\nIF(AND(AA90>0,AK90<6%),1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA90>=0,\nIF(((VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D90,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AE$2))*AK90^4 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AF$2))*AK90^3 + (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AG$2))*AK90^2+(VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AH$2))*AK90+ (VLOOKUP('9   Trucks'!$D90,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AR90>0),1/('9   Trucks'!$AR90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AS90>0),1/('9   Trucks'!$AS90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AT90>0),1/('9   Trucks'!$AT90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AU90>0),1/('9   Trucks'!$AU90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AV90>0),1/('9   Trucks'!$AV90*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D90,2)=\"Tk\",'9   Trucks'!$AW90>0),1/('9   Trucks'!$AW90*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D91,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",IF(K91=0,0,'18 Truck Optimization'!BB91),0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L91>0,AQ91*T91*'9   Trucks'!$N91*M91/L91,0)","v":0},{"$f":"IF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(TRUNC(R91/'9   Trucks'!$N91)<TRUNC(S91/'9   Trucks'!$N91),TRUNC(S91/'9   Trucks'!$N91),TRUNC(R91/'9   Trucks'!$N91)),\n0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A91,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A91,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A91,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A91,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A91,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF(C91=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A91,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A91,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T91*\nIF(AND(B91=\"D\",OR(LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B91=\"D\",LEFT(J91,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A91,\"0\"),\"-\",\"C-\",C91,\"-\",J91),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$Y91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AF91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AF91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AF91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AF91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$Z91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AG91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AG91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AG91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AG91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nIF('9   Trucks'!$AA91>=0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$P$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$Q$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$R$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$S$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA91<0,\nIF(((VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D91,Equipment[],Equipment!$Z$2))*AH91^4 + (VLOOKUP(D91,Equipment[],Equipment!$AA$2))*AH91^3 + (VLOOKUP(D91,Equipment[],Equipment!$AB$2))*AH91^2+(VLOOKUP(D91,Equipment[],Equipment!$AC$2))*AH91+ (VLOOKUP(D91,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$Y91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(Y91>0,AI91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y91>=0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AI91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AI91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AI91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AI91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$Z91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(Z91>0,AJ91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z91>=0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AJ91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AJ91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AJ91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AJ91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D91,2)=\"Tk\",\nIF('9   Trucks'!$AA91<0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$U$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$V$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$W$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$X$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$Y$2))),\nIF(AND(AA91>0,AK91<6%),1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA91>=0,\nIF(((VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D91,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AE$2))*AK91^4 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AF$2))*AK91^3 + (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AG$2))*AK91^2+(VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AH$2))*AK91+ (VLOOKUP('9   Trucks'!$D91,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AR91>0),1/('9   Trucks'!$AR91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AS91>0),1/('9   Trucks'!$AS91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AT91>0),1/('9   Trucks'!$AT91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AU91>0),1/('9   Trucks'!$AU91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AV91>0),1/('9   Trucks'!$AV91*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D91,2)=\"Tk\",'9   Trucks'!$AW91>0),1/('9   Trucks'!$AW91*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D92,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",IF(K92=0,0,'18 Truck Optimization'!BB92),0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L92>0,AQ92*T92*'9   Trucks'!$N92*M92/L92,0)","v":0},{"$f":"IF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(TRUNC(R92/'9   Trucks'!$N92)<TRUNC(S92/'9   Trucks'!$N92),TRUNC(S92/'9   Trucks'!$N92),TRUNC(R92/'9   Trucks'!$N92)),\n0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A92,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A92,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A92,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A92,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A92,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF(C92=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A92,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A92,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T92*\nIF(AND(B92=\"D\",OR(LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B92=\"D\",LEFT(J92,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A92,\"0\"),\"-\",\"C-\",C92,\"-\",J92),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$Y92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AF92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AF92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AF92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AF92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$Z92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AG92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AG92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AG92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AG92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nIF('9   Trucks'!$AA92>=0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$P$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$Q$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$R$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$S$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA92<0,\nIF(((VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D92,Equipment[],Equipment!$Z$2))*AH92^4 + (VLOOKUP(D92,Equipment[],Equipment!$AA$2))*AH92^3 + (VLOOKUP(D92,Equipment[],Equipment!$AB$2))*AH92^2+(VLOOKUP(D92,Equipment[],Equipment!$AC$2))*AH92+ (VLOOKUP(D92,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$Y92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(Y92>0,AI92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y92>=0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AI92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AI92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AI92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AI92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$Z92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(Z92>0,AJ92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z92>=0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AJ92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AJ92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AJ92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AJ92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D92,2)=\"Tk\",\nIF('9   Trucks'!$AA92<0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$U$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$V$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$W$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$X$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$Y$2))),\nIF(AND(AA92>0,AK92<6%),1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA92>=0,\nIF(((VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D92,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AE$2))*AK92^4 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AF$2))*AK92^3 + (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AG$2))*AK92^2+(VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AH$2))*AK92+ (VLOOKUP('9   Trucks'!$D92,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AR92>0),1/('9   Trucks'!$AR92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AS92>0),1/('9   Trucks'!$AS92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AT92>0),1/('9   Trucks'!$AT92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AU92>0),1/('9   Trucks'!$AU92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AV92>0),1/('9   Trucks'!$AV92*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D92,2)=\"Tk\",'9   Trucks'!$AW92>0),1/('9   Trucks'!$AW92*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D93,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",IF(K93=0,0,'18 Truck Optimization'!BB93),0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L93>0,AQ93*T93*'9   Trucks'!$N93*M93/L93,0)","v":0},{"$f":"IF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(TRUNC(R93/'9   Trucks'!$N93)<TRUNC(S93/'9   Trucks'!$N93),TRUNC(S93/'9   Trucks'!$N93),TRUNC(R93/'9   Trucks'!$N93)),\n0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A93,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A93,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A93,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A93,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A93,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF(C93=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A93,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A93,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T93*\nIF(AND(B93=\"D\",OR(LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B93=\"D\",LEFT(J93,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A93,\"0\"),\"-\",\"C-\",C93,\"-\",J93),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$Y93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AF93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AF93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AF93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AF93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$Z93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AG93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AG93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AG93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AG93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nIF('9   Trucks'!$AA93>=0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$P$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$Q$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$R$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$S$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA93<0,\nIF(((VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D93,Equipment[],Equipment!$Z$2))*AH93^4 + (VLOOKUP(D93,Equipment[],Equipment!$AA$2))*AH93^3 + (VLOOKUP(D93,Equipment[],Equipment!$AB$2))*AH93^2+(VLOOKUP(D93,Equipment[],Equipment!$AC$2))*AH93+ (VLOOKUP(D93,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$Y93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(Y93>0,AI93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y93>=0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AI93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AI93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AI93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AI93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$Z93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(Z93>0,AJ93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z93>=0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AJ93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AJ93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AJ93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AJ93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D93,2)=\"Tk\",\nIF('9   Trucks'!$AA93<0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$U$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$V$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$W$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$X$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$Y$2))),\nIF(AND(AA93>0,AK93<6%),1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA93>=0,\nIF(((VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D93,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AE$2))*AK93^4 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AF$2))*AK93^3 + (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AG$2))*AK93^2+(VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AH$2))*AK93+ (VLOOKUP('9   Trucks'!$D93,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AR93>0),1/('9   Trucks'!$AR93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AS93>0),1/('9   Trucks'!$AS93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AT93>0),1/('9   Trucks'!$AT93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AU93>0),1/('9   Trucks'!$AU93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AV93>0),1/('9   Trucks'!$AV93*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D93,2)=\"Tk\",'9   Trucks'!$AW93>0),1/('9   Trucks'!$AW93*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D94,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",IF(K94=0,0,'18 Truck Optimization'!BB94),0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L94>0,AQ94*T94*'9   Trucks'!$N94*M94/L94,0)","v":0},{"$f":"IF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(TRUNC(R94/'9   Trucks'!$N94)<TRUNC(S94/'9   Trucks'!$N94),TRUNC(S94/'9   Trucks'!$N94),TRUNC(R94/'9   Trucks'!$N94)),\n0)","v":0},0,{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A94,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A94,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A94,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A94,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A94,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF(C94=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A94,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A94,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T94*\nIF(AND(B94=\"D\",OR(LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B94=\"D\",LEFT(J94,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A94,\"0\"),\"-\",\"C-\",C94,\"-\",J94),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$Y94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AF94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AF94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AF94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AF94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$Z94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AG94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AG94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AG94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AG94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nIF('9   Trucks'!$AA94>=0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$P$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$Q$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$R$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$S$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA94<0,\nIF(((VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D94,Equipment[],Equipment!$Z$2))*AH94^4 + (VLOOKUP(D94,Equipment[],Equipment!$AA$2))*AH94^3 + (VLOOKUP(D94,Equipment[],Equipment!$AB$2))*AH94^2+(VLOOKUP(D94,Equipment[],Equipment!$AC$2))*AH94+ (VLOOKUP(D94,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$Y94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(Y94>0,AI94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y94>=0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AI94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AI94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AI94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AI94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$Z94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(Z94>0,AJ94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z94>=0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AJ94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AJ94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AJ94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AJ94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D94,2)=\"Tk\",\nIF('9   Trucks'!$AA94<0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$U$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$V$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$W$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$X$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$Y$2))),\nIF(AND(AA94>0,AK94<6%),1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA94>=0,\nIF(((VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D94,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AE$2))*AK94^4 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AF$2))*AK94^3 + (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AG$2))*AK94^2+(VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AH$2))*AK94+ (VLOOKUP('9   Trucks'!$D94,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AR94>0),1/('9   Trucks'!$AR94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AS94>0),1/('9   Trucks'!$AS94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AT94>0),1/('9   Trucks'!$AT94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AU94>0),1/('9   Trucks'!$AU94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AV94>0),1/('9   Trucks'!$AV94*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D94,2)=\"Tk\",'9   Trucks'!$AW94>0),1/('9   Trucks'!$AW94*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL95:AP95)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",IF(K95=0,0,'18 Truck Optimization'!BB95),0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L95>0,AQ95*T95*'9   Trucks'!$N95*M95/L95,0)","v":0},{"$f":"IF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K95=0,O95=0),0,IF(K95/O95<P95,P95,K95/O95))","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(TRUNC(R95/'9   Trucks'!$N95)<TRUNC(S95/'9   Trucks'!$N95),TRUNC(S95/'9   Trucks'!$N95),TRUNC(R95/'9   Trucks'!$N95)),\n0)","v":0},{"$f":"SUM(V95:X95)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A95,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A95,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A95,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A95,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A95,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF(C95=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A95,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A95,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V95*0.3048","v":0},{"$f":"W95*0.3048","v":0},{"$f":"X95*0.3048","v":0},{"$f":"IF(Y95>=$AB95,\nY95+$AB95,\nABS(Y95+$AB95)\n)","v":0},{"$f":"IF(Z95>=$AB95,\nZ95+$AB95,\nABS(Z95+$AB95)\n)","v":0},{"$f":"IF(AA95>=$AB95,\nAA95+$AB95,\nABS(AA95+$AB95)\n)","v":0},{"$f":"IF(-Y95>=$AB95,\n-Y95+$AB95,\nABS(-Y95+$AB95)\n)","v":0},{"$f":"IF(-Z95>=$AB95,\n-Z95+$AB95,\nABS(-Z95+$AB95)\n)","v":0},{"$f":"IF(-AA95>=$AB95,\n-AA95+$AB95,\nABS(-AA95+$AB95)\n)","v":0},{"$f":"(AR95*AC95+AS95*AD95+AE95*AT95)","v":0},{"$f":"(AU95*AC95+AV95*AD95+AE95*AW95)","v":0},{"$f":"T95*\nIF(AND(B95=\"D\",OR(LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B95=\"D\",LEFT(J95,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A95,\"0\"),\"-\",\"C-\",C95,\"-\",J95),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$Y95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AF95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AF95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AF95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AF95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$Z95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AG95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AG95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AG95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AG95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nIF('9   Trucks'!$AA95>=0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$P$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$Q$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$R$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$S$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA95<0,\nIF(((VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D95,Equipment[],Equipment!$Z$2))*AH95^4 + (VLOOKUP(D95,Equipment[],Equipment!$AA$2))*AH95^3 + (VLOOKUP(D95,Equipment[],Equipment!$AB$2))*AH95^2+(VLOOKUP(D95,Equipment[],Equipment!$AC$2))*AH95+ (VLOOKUP(D95,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$Y95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(Y95>0,AI95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y95>=0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AI95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AI95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AI95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AI95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$Z95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(Z95>0,AJ95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z95>=0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AJ95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AJ95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AJ95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AJ95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D95,2)=\"Tk\",\nIF('9   Trucks'!$AA95<0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$U$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$V$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$W$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$X$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$Y$2))),\nIF(AND(AA95>0,AK95<6%),1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA95>=0,\nIF(((VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D95,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AE$2))*AK95^4 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AF$2))*AK95^3 + (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AG$2))*AK95^2+(VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AH$2))*AK95+ (VLOOKUP('9   Trucks'!$D95,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AR95>0),1/('9   Trucks'!$AR95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AS95>0),1/('9   Trucks'!$AS95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AT95>0),1/('9   Trucks'!$AT95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AU95>0),1/('9   Trucks'!$AU95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AV95>0),1/('9   Trucks'!$AV95*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D95,2)=\"Tk\",'9   Trucks'!$AW95>0),1/('9   Trucks'!$AW95*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D96,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",IF(K96=0,0,'18 Truck Optimization'!BB96),0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L96>0,AQ96*T96*'9   Trucks'!$N96*M96/L96,0)","v":0},{"$f":"IF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(TRUNC(R96/'9   Trucks'!$N96)<TRUNC(S96/'9   Trucks'!$N96),TRUNC(S96/'9   Trucks'!$N96),TRUNC(R96/'9   Trucks'!$N96)),\n0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A96,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A96,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A96,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A96,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A96,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF(C96=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A96,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A96,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T96*\nIF(AND(B96=\"D\",OR(LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B96=\"D\",LEFT(J96,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A96,\"0\"),\"-\",\"C-\",C96,\"-\",J96),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$Y96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AF96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AF96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AF96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AF96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$Z96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AG96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AG96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AG96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AG96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nIF('9   Trucks'!$AA96>=0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$P$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$Q$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$R$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$S$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA96<0,\nIF(((VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D96,Equipment[],Equipment!$Z$2))*AH96^4 + (VLOOKUP(D96,Equipment[],Equipment!$AA$2))*AH96^3 + (VLOOKUP(D96,Equipment[],Equipment!$AB$2))*AH96^2+(VLOOKUP(D96,Equipment[],Equipment!$AC$2))*AH96+ (VLOOKUP(D96,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$Y96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(Y96>0,AI96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y96>=0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AI96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AI96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AI96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AI96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$Z96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(Z96>0,AJ96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z96>=0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AJ96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AJ96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AJ96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AJ96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D96,2)=\"Tk\",\nIF('9   Trucks'!$AA96<0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$U$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$V$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$W$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$X$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$Y$2))),\nIF(AND(AA96>0,AK96<6%),1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA96>=0,\nIF(((VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D96,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AE$2))*AK96^4 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AF$2))*AK96^3 + (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AG$2))*AK96^2+(VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AH$2))*AK96+ (VLOOKUP('9   Trucks'!$D96,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AR96>0),1/('9   Trucks'!$AR96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AS96>0),1/('9   Trucks'!$AS96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AT96>0),1/('9   Trucks'!$AT96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AU96>0),1/('9   Trucks'!$AU96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AV96>0),1/('9   Trucks'!$AV96*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D96,2)=\"Tk\",'9   Trucks'!$AW96>0),1/('9   Trucks'!$AW96*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D97,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",IF(K97=0,0,'18 Truck Optimization'!BB97),0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L97>0,AQ97*T97*'9   Trucks'!$N97*M97/L97,0)","v":0},{"$f":"IF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(TRUNC(R97/'9   Trucks'!$N97)<TRUNC(S97/'9   Trucks'!$N97),TRUNC(S97/'9   Trucks'!$N97),TRUNC(R97/'9   Trucks'!$N97)),\n0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A97,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A97,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A97,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A97,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A97,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF(C97=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A97,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A97,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T97*\nIF(AND(B97=\"D\",OR(LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B97=\"D\",LEFT(J97,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A97,\"0\"),\"-\",\"C-\",C97,\"-\",J97),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$Y97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AF97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AF97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AF97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AF97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$Z97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AG97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AG97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AG97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AG97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nIF('9   Trucks'!$AA97>=0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$P$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$Q$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$R$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$S$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA97<0,\nIF(((VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D97,Equipment[],Equipment!$Z$2))*AH97^4 + (VLOOKUP(D97,Equipment[],Equipment!$AA$2))*AH97^3 + (VLOOKUP(D97,Equipment[],Equipment!$AB$2))*AH97^2+(VLOOKUP(D97,Equipment[],Equipment!$AC$2))*AH97+ (VLOOKUP(D97,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$Y97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(Y97>0,AI97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y97>=0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AI97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AI97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AI97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AI97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$Z97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(Z97>0,AJ97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z97>=0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AJ97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AJ97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AJ97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AJ97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D97,2)=\"Tk\",\nIF('9   Trucks'!$AA97<0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$U$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$V$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$W$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$X$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$Y$2))),\nIF(AND(AA97>0,AK97<6%),1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA97>=0,\nIF(((VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D97,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AE$2))*AK97^4 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AF$2))*AK97^3 + (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AG$2))*AK97^2+(VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AH$2))*AK97+ (VLOOKUP('9   Trucks'!$D97,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AR97>0),1/('9   Trucks'!$AR97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AS97>0),1/('9   Trucks'!$AS97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AT97>0),1/('9   Trucks'!$AT97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AU97>0),1/('9   Trucks'!$AU97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AV97>0),1/('9   Trucks'!$AV97*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D97,2)=\"Tk\",'9   Trucks'!$AW97>0),1/('9   Trucks'!$AW97*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D98,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",IF(K98=0,0,'18 Truck Optimization'!BB98),0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L98>0,AQ98*T98*'9   Trucks'!$N98*M98/L98,0)","v":0},{"$f":"IF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(TRUNC(R98/'9   Trucks'!$N98)<TRUNC(S98/'9   Trucks'!$N98),TRUNC(S98/'9   Trucks'!$N98),TRUNC(R98/'9   Trucks'!$N98)),\n0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A98,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A98,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A98,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A98,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A98,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF(C98=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A98,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A98,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T98*\nIF(AND(B98=\"D\",OR(LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B98=\"D\",LEFT(J98,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A98,\"0\"),\"-\",\"C-\",C98,\"-\",J98),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$Y98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AF98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AF98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AF98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AF98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$Z98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AG98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AG98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AG98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AG98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nIF('9   Trucks'!$AA98>=0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$P$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$Q$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$R$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$S$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA98<0,\nIF(((VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D98,Equipment[],Equipment!$Z$2))*AH98^4 + (VLOOKUP(D98,Equipment[],Equipment!$AA$2))*AH98^3 + (VLOOKUP(D98,Equipment[],Equipment!$AB$2))*AH98^2+(VLOOKUP(D98,Equipment[],Equipment!$AC$2))*AH98+ (VLOOKUP(D98,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$Y98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(Y98>0,AI98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y98>=0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AI98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AI98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AI98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AI98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$Z98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(Z98>0,AJ98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z98>=0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AJ98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AJ98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AJ98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AJ98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D98,2)=\"Tk\",\nIF('9   Trucks'!$AA98<0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$U$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$V$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$W$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$X$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$Y$2))),\nIF(AND(AA98>0,AK98<6%),1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA98>=0,\nIF(((VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D98,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AE$2))*AK98^4 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AF$2))*AK98^3 + (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AG$2))*AK98^2+(VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AH$2))*AK98+ (VLOOKUP('9   Trucks'!$D98,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AR98>0),1/('9   Trucks'!$AR98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AS98>0),1/('9   Trucks'!$AS98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AT98>0),1/('9   Trucks'!$AT98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AU98>0),1/('9   Trucks'!$AU98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AV98>0),1/('9   Trucks'!$AV98*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D98,2)=\"Tk\",'9   Trucks'!$AW98>0),1/('9   Trucks'!$AW98*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D99,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",IF(K99=0,0,'18 Truck Optimization'!BB99),0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L99>0,AQ99*T99*'9   Trucks'!$N99*M99/L99,0)","v":0},{"$f":"IF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(TRUNC(R99/'9   Trucks'!$N99)<TRUNC(S99/'9   Trucks'!$N99),TRUNC(S99/'9   Trucks'!$N99),TRUNC(R99/'9   Trucks'!$N99)),\n0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A99,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A99,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A99,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A99,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A99,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF(C99=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A99,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A99,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*\nIF(AND(B99=\"D\",OR(LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B99=\"D\",LEFT(J99,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A99,\"0\"),\"-\",\"C-\",C99,\"-\",J99),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$Y99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AF99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AF99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AF99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AF99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$Z99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AG99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AG99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AG99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AG99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nIF('9   Trucks'!$AA99>=0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$P$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$Q$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$R$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$S$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA99<0,\nIF(((VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D99,Equipment[],Equipment!$Z$2))*AH99^4 + (VLOOKUP(D99,Equipment[],Equipment!$AA$2))*AH99^3 + (VLOOKUP(D99,Equipment[],Equipment!$AB$2))*AH99^2+(VLOOKUP(D99,Equipment[],Equipment!$AC$2))*AH99+ (VLOOKUP(D99,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$Y99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(Y99>0,AI99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y99>=0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AI99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AI99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AI99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AI99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$Z99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(Z99>0,AJ99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z99>=0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AJ99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AJ99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AJ99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AJ99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D99,2)=\"Tk\",\nIF('9   Trucks'!$AA99<0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$U$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$V$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$W$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$X$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$Y$2))),\nIF(AND(AA99>0,AK99<6%),1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA99>=0,\nIF(((VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D99,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AE$2))*AK99^4 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AF$2))*AK99^3 + (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AG$2))*AK99^2+(VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AH$2))*AK99+ (VLOOKUP('9   Trucks'!$D99,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AR99>0),1/('9   Trucks'!$AR99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AS99>0),1/('9   Trucks'!$AS99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AT99>0),1/('9   Trucks'!$AT99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AU99>0),1/('9   Trucks'!$AU99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AV99>0),1/('9   Trucks'!$AV99*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D99,2)=\"Tk\",'9   Trucks'!$AW99>0),1/('9   Trucks'!$AW99*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D100,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",IF(K100=0,0,'18 Truck Optimization'!BB100),0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L100>0,AQ100*T100*'9   Trucks'!$N100*M100/L100,0)","v":0},{"$f":"IF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(TRUNC(R100/'9   Trucks'!$N100)<TRUNC(S100/'9   Trucks'!$N100),TRUNC(S100/'9   Trucks'!$N100),TRUNC(R100/'9   Trucks'!$N100)),\n0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A100,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A100,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A100,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A100,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A100,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF(C100=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A100,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A100,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T100*\nIF(AND(B100=\"D\",OR(LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B100=\"D\",LEFT(J100,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A100,\"0\"),\"-\",\"C-\",C100,\"-\",J100),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$Y100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AF100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AF100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AF100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AF100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$Z100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AG100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AG100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AG100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AG100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nIF('9   Trucks'!$AA100>=0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$P$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$Q$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$R$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$S$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA100<0,\nIF(((VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D100,Equipment[],Equipment!$Z$2))*AH100^4 + (VLOOKUP(D100,Equipment[],Equipment!$AA$2))*AH100^3 + (VLOOKUP(D100,Equipment[],Equipment!$AB$2))*AH100^2+(VLOOKUP(D100,Equipment[],Equipment!$AC$2))*AH100+ (VLOOKUP(D100,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$Y100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(Y100>0,AI100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y100>=0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AI100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AI100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AI100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AI100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$Z100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(Z100>0,AJ100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z100>=0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AJ100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AJ100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AJ100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AJ100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D100,2)=\"Tk\",\nIF('9   Trucks'!$AA100<0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$U$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$V$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$W$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$X$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$Y$2))),\nIF(AND(AA100>0,AK100<6%),1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA100>=0,\nIF(((VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D100,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AE$2))*AK100^4 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AF$2))*AK100^3 + (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AG$2))*AK100^2+(VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AH$2))*AK100+ (VLOOKUP('9   Trucks'!$D100,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AR100>0),1/('9   Trucks'!$AR100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AS100>0),1/('9   Trucks'!$AS100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AT100>0),1/('9   Trucks'!$AT100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AU100>0),1/('9   Trucks'!$AU100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AV100>0),1/('9   Trucks'!$AV100*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D100,2)=\"Tk\",'9   Trucks'!$AW100>0),1/('9   Trucks'!$AW100*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D101,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",IF(K101=0,0,'18 Truck Optimization'!BB101),0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L101>0,AQ101*T101*'9   Trucks'!$N101*M101/L101,0)","v":0},{"$f":"IF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(TRUNC(R101/'9   Trucks'!$N101)<TRUNC(S101/'9   Trucks'!$N101),TRUNC(S101/'9   Trucks'!$N101),TRUNC(R101/'9   Trucks'!$N101)),\n0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A101,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A101,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A101,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A101,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A101,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF(C101=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A101,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A101,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T101*\nIF(AND(B101=\"D\",OR(LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B101=\"D\",LEFT(J101,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A101,\"0\"),\"-\",\"C-\",C101,\"-\",J101),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$Y101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AF101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AF101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AF101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AF101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$Z101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AG101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AG101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AG101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AG101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nIF('9   Trucks'!$AA101>=0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$P$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$Q$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$R$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$S$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA101<0,\nIF(((VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D101,Equipment[],Equipment!$Z$2))*AH101^4 + (VLOOKUP(D101,Equipment[],Equipment!$AA$2))*AH101^3 + (VLOOKUP(D101,Equipment[],Equipment!$AB$2))*AH101^2+(VLOOKUP(D101,Equipment[],Equipment!$AC$2))*AH101+ (VLOOKUP(D101,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$Y101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(Y101>0,AI101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y101>=0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AI101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AI101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AI101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AI101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$Z101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(Z101>0,AJ101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z101>=0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AJ101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AJ101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AJ101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AJ101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D101,2)=\"Tk\",\nIF('9   Trucks'!$AA101<0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$U$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$V$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$W$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$X$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$Y$2))),\nIF(AND(AA101>0,AK101<6%),1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA101>=0,\nIF(((VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D101,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AE$2))*AK101^4 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AF$2))*AK101^3 + (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AG$2))*AK101^2+(VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AH$2))*AK101+ (VLOOKUP('9   Trucks'!$D101,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AR101>0),1/('9   Trucks'!$AR101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AS101>0),1/('9   Trucks'!$AS101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AT101>0),1/('9   Trucks'!$AT101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AU101>0),1/('9   Trucks'!$AU101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AV101>0),1/('9   Trucks'!$AV101*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D101,2)=\"Tk\",'9   Trucks'!$AW101>0),1/('9   Trucks'!$AW101*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D102,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",IF(K102=0,0,'18 Truck Optimization'!BB102),0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L102>0,AQ102*T102*'9   Trucks'!$N102*M102/L102,0)","v":0},{"$f":"IF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(TRUNC(R102/'9   Trucks'!$N102)<TRUNC(S102/'9   Trucks'!$N102),TRUNC(S102/'9   Trucks'!$N102),TRUNC(R102/'9   Trucks'!$N102)),\n0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A102,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A102,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A102,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A102,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A102,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF(C102=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A102,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A102,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T102*\nIF(AND(B102=\"D\",OR(LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B102=\"D\",LEFT(J102,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A102,\"0\"),\"-\",\"C-\",C102,\"-\",J102),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$Y102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AF102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AF102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AF102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AF102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$Z102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AG102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AG102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AG102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AG102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nIF('9   Trucks'!$AA102>=0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$P$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$Q$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$R$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$S$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA102<0,\nIF(((VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D102,Equipment[],Equipment!$Z$2))*AH102^4 + (VLOOKUP(D102,Equipment[],Equipment!$AA$2))*AH102^3 + (VLOOKUP(D102,Equipment[],Equipment!$AB$2))*AH102^2+(VLOOKUP(D102,Equipment[],Equipment!$AC$2))*AH102+ (VLOOKUP(D102,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$Y102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(Y102>0,AI102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y102>=0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AI102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AI102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AI102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AI102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$Z102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(Z102>0,AJ102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z102>=0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AJ102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AJ102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AJ102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AJ102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D102,2)=\"Tk\",\nIF('9   Trucks'!$AA102<0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$U$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$V$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$W$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$X$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$Y$2))),\nIF(AND(AA102>0,AK102<6%),1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA102>=0,\nIF(((VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D102,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AE$2))*AK102^4 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AF$2))*AK102^3 + (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AG$2))*AK102^2+(VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AH$2))*AK102+ (VLOOKUP('9   Trucks'!$D102,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AR102>0),1/('9   Trucks'!$AR102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AS102>0),1/('9   Trucks'!$AS102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AT102>0),1/('9   Trucks'!$AT102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AU102>0),1/('9   Trucks'!$AU102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AV102>0),1/('9   Trucks'!$AV102*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D102,2)=\"Tk\",'9   Trucks'!$AW102>0),1/('9   Trucks'!$AW102*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D103,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",IF(K103=0,0,'18 Truck Optimization'!BB103),0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L103>0,AQ103*T103*'9   Trucks'!$N103*M103/L103,0)","v":0},{"$f":"IF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(TRUNC(R103/'9   Trucks'!$N103)<TRUNC(S103/'9   Trucks'!$N103),TRUNC(S103/'9   Trucks'!$N103),TRUNC(R103/'9   Trucks'!$N103)),\n0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A103,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A103,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A103,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A103,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A103,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF(C103=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A103,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A103,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T103*\nIF(AND(B103=\"D\",OR(LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B103=\"D\",LEFT(J103,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A103,\"0\"),\"-\",\"C-\",C103,\"-\",J103),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$Y103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AF103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AF103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AF103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AF103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$Z103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AG103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AG103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AG103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AG103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nIF('9   Trucks'!$AA103>=0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$P$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$Q$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$R$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$S$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA103<0,\nIF(((VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D103,Equipment[],Equipment!$Z$2))*AH103^4 + (VLOOKUP(D103,Equipment[],Equipment!$AA$2))*AH103^3 + (VLOOKUP(D103,Equipment[],Equipment!$AB$2))*AH103^2+(VLOOKUP(D103,Equipment[],Equipment!$AC$2))*AH103+ (VLOOKUP(D103,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$Y103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(Y103>0,AI103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y103>=0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AI103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AI103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AI103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AI103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$Z103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(Z103>0,AJ103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z103>=0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AJ103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AJ103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AJ103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AJ103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D103,2)=\"Tk\",\nIF('9   Trucks'!$AA103<0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$U$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$V$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$W$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$X$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$Y$2))),\nIF(AND(AA103>0,AK103<6%),1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA103>=0,\nIF(((VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D103,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AE$2))*AK103^4 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AF$2))*AK103^3 + (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AG$2))*AK103^2+(VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AH$2))*AK103+ (VLOOKUP('9   Trucks'!$D103,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AR103>0),1/('9   Trucks'!$AR103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AS103>0),1/('9   Trucks'!$AS103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AT103>0),1/('9   Trucks'!$AT103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AU103>0),1/('9   Trucks'!$AU103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AV103>0),1/('9   Trucks'!$AV103*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D103,2)=\"Tk\",'9   Trucks'!$AW103>0),1/('9   Trucks'!$AW103*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D104,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",IF(K104=0,0,'18 Truck Optimization'!BB104),0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L104>0,AQ104*T104*'9   Trucks'!$N104*M104/L104,0)","v":0},{"$f":"IF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(TRUNC(R104/'9   Trucks'!$N104)<TRUNC(S104/'9   Trucks'!$N104),TRUNC(S104/'9   Trucks'!$N104),TRUNC(R104/'9   Trucks'!$N104)),\n0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A104,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A104,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A104,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A104,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A104,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF(C104=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A104,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A104,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T104*\nIF(AND(B104=\"D\",OR(LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B104=\"D\",LEFT(J104,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A104,\"0\"),\"-\",\"C-\",C104,\"-\",J104),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$Y104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AF104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AF104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AF104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AF104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$Z104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AG104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AG104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AG104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AG104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nIF('9   Trucks'!$AA104>=0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$P$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$Q$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$R$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$S$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA104<0,\nIF(((VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D104,Equipment[],Equipment!$Z$2))*AH104^4 + (VLOOKUP(D104,Equipment[],Equipment!$AA$2))*AH104^3 + (VLOOKUP(D104,Equipment[],Equipment!$AB$2))*AH104^2+(VLOOKUP(D104,Equipment[],Equipment!$AC$2))*AH104+ (VLOOKUP(D104,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$Y104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(Y104>0,AI104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y104>=0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AI104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AI104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AI104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AI104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$Z104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(Z104>0,AJ104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z104>=0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AJ104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AJ104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AJ104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AJ104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D104,2)=\"Tk\",\nIF('9   Trucks'!$AA104<0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$U$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$V$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$W$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$X$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$Y$2))),\nIF(AND(AA104>0,AK104<6%),1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA104>=0,\nIF(((VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D104,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AE$2))*AK104^4 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AF$2))*AK104^3 + (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AG$2))*AK104^2+(VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AH$2))*AK104+ (VLOOKUP('9   Trucks'!$D104,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AR104>0),1/('9   Trucks'!$AR104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AS104>0),1/('9   Trucks'!$AS104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AT104>0),1/('9   Trucks'!$AT104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AU104>0),1/('9   Trucks'!$AU104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AV104>0),1/('9   Trucks'!$AV104*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D104,2)=\"Tk\",'9   Trucks'!$AW104>0),1/('9   Trucks'!$AW104*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D105,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",IF(K105=0,0,'18 Truck Optimization'!BB105),0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L105>0,AQ105*T105*'9   Trucks'!$N105*M105/L105,0)","v":0},{"$f":"IF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(TRUNC(R105/'9   Trucks'!$N105)<TRUNC(S105/'9   Trucks'!$N105),TRUNC(S105/'9   Trucks'!$N105),TRUNC(R105/'9   Trucks'!$N105)),\n0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A105,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A105,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A105,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A105,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A105,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF(C105=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A105,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A105,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T105*\nIF(AND(B105=\"D\",OR(LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B105=\"D\",LEFT(J105,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A105,\"0\"),\"-\",\"C-\",C105,\"-\",J105),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$Y105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AF105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AF105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AF105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AF105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$Z105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AG105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AG105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AG105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AG105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nIF('9   Trucks'!$AA105>=0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$P$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$Q$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$R$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$S$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA105<0,\nIF(((VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D105,Equipment[],Equipment!$Z$2))*AH105^4 + (VLOOKUP(D105,Equipment[],Equipment!$AA$2))*AH105^3 + (VLOOKUP(D105,Equipment[],Equipment!$AB$2))*AH105^2+(VLOOKUP(D105,Equipment[],Equipment!$AC$2))*AH105+ (VLOOKUP(D105,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$Y105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(Y105>0,AI105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y105>=0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AI105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AI105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AI105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AI105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$Z105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(Z105>0,AJ105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z105>=0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AJ105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AJ105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AJ105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AJ105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D105,2)=\"Tk\",\nIF('9   Trucks'!$AA105<0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$U$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$V$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$W$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$X$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$Y$2))),\nIF(AND(AA105>0,AK105<6%),1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA105>=0,\nIF(((VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D105,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AE$2))*AK105^4 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AF$2))*AK105^3 + (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AG$2))*AK105^2+(VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AH$2))*AK105+ (VLOOKUP('9   Trucks'!$D105,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AR105>0),1/('9   Trucks'!$AR105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AS105>0),1/('9   Trucks'!$AS105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AT105>0),1/('9   Trucks'!$AT105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AU105>0),1/('9   Trucks'!$AU105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AV105>0),1/('9   Trucks'!$AV105*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D105,2)=\"Tk\",'9   Trucks'!$AW105>0),1/('9   Trucks'!$AW105*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D106,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",IF(K106=0,0,'18 Truck Optimization'!BB106),0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L106>0,AQ106*T106*'9   Trucks'!$N106*M106/L106,0)","v":0},{"$f":"IF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(TRUNC(R106/'9   Trucks'!$N106)<TRUNC(S106/'9   Trucks'!$N106),TRUNC(S106/'9   Trucks'!$N106),TRUNC(R106/'9   Trucks'!$N106)),\n0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A106,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A106,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A106,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A106,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A106,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF(C106=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A106,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A106,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T106*\nIF(AND(B106=\"D\",OR(LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B106=\"D\",LEFT(J106,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A106,\"0\"),\"-\",\"C-\",C106,\"-\",J106),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$Y106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AF106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AF106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AF106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AF106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$Z106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AG106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AG106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AG106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AG106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nIF('9   Trucks'!$AA106>=0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$P$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$Q$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$R$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$S$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA106<0,\nIF(((VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D106,Equipment[],Equipment!$Z$2))*AH106^4 + (VLOOKUP(D106,Equipment[],Equipment!$AA$2))*AH106^3 + (VLOOKUP(D106,Equipment[],Equipment!$AB$2))*AH106^2+(VLOOKUP(D106,Equipment[],Equipment!$AC$2))*AH106+ (VLOOKUP(D106,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$Y106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(Y106>0,AI106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y106>=0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AI106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AI106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AI106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AI106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$Z106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(Z106>0,AJ106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z106>=0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AJ106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AJ106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AJ106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AJ106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D106,2)=\"Tk\",\nIF('9   Trucks'!$AA106<0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$U$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$V$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$W$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$X$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$Y$2))),\nIF(AND(AA106>0,AK106<6%),1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA106>=0,\nIF(((VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D106,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AE$2))*AK106^4 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AF$2))*AK106^3 + (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AG$2))*AK106^2+(VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AH$2))*AK106+ (VLOOKUP('9   Trucks'!$D106,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AR106>0),1/('9   Trucks'!$AR106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AS106>0),1/('9   Trucks'!$AS106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AT106>0),1/('9   Trucks'!$AT106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AU106>0),1/('9   Trucks'!$AU106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AV106>0),1/('9   Trucks'!$AV106*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D106,2)=\"Tk\",'9   Trucks'!$AW106>0),1/('9   Trucks'!$AW106*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D107,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",IF(K107=0,0,'18 Truck Optimization'!BB107),0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L107>0,AQ107*T107*'9   Trucks'!$N107*M107/L107,0)","v":0},{"$f":"IF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(TRUNC(R107/'9   Trucks'!$N107)<TRUNC(S107/'9   Trucks'!$N107),TRUNC(S107/'9   Trucks'!$N107),TRUNC(R107/'9   Trucks'!$N107)),\n0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A107,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A107,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A107,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A107,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A107,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF(C107=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A107,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A107,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T107*\nIF(AND(B107=\"D\",OR(LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B107=\"D\",LEFT(J107,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A107,\"0\"),\"-\",\"C-\",C107,\"-\",J107),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$Y107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AF107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AF107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AF107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AF107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$Z107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AG107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AG107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AG107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AG107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nIF('9   Trucks'!$AA107>=0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$P$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$Q$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$R$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$S$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA107<0,\nIF(((VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D107,Equipment[],Equipment!$Z$2))*AH107^4 + (VLOOKUP(D107,Equipment[],Equipment!$AA$2))*AH107^3 + (VLOOKUP(D107,Equipment[],Equipment!$AB$2))*AH107^2+(VLOOKUP(D107,Equipment[],Equipment!$AC$2))*AH107+ (VLOOKUP(D107,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$Y107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(Y107>0,AI107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y107>=0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AI107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AI107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AI107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AI107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$Z107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(Z107>0,AJ107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z107>=0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AJ107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AJ107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AJ107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AJ107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D107,2)=\"Tk\",\nIF('9   Trucks'!$AA107<0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$U$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$V$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$W$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$X$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$Y$2))),\nIF(AND(AA107>0,AK107<6%),1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA107>=0,\nIF(((VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D107,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AE$2))*AK107^4 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AF$2))*AK107^3 + (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AG$2))*AK107^2+(VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AH$2))*AK107+ (VLOOKUP('9   Trucks'!$D107,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AR107>0),1/('9   Trucks'!$AR107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AS107>0),1/('9   Trucks'!$AS107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AT107>0),1/('9   Trucks'!$AT107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AU107>0),1/('9   Trucks'!$AU107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AV107>0),1/('9   Trucks'!$AV107*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D107,2)=\"Tk\",'9   Trucks'!$AW107>0),1/('9   Trucks'!$AW107*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D108,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",IF(K108=0,0,'18 Truck Optimization'!BB108),0)","v":0},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L108>0,AQ108*T108*'9   Trucks'!$N108*M108/L108,0)","v":0},{"$f":"IF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(TRUNC(R108/'9   Trucks'!$N108)<TRUNC(S108/'9   Trucks'!$N108),TRUNC(S108/'9   Trucks'!$N108),TRUNC(R108/'9   Trucks'!$N108)),\n0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A108,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A108,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A108,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A108,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A108,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF(C108=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A108,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A108,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T108*\nIF(AND(B108=\"D\",OR(LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B108=\"D\",LEFT(J108,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A108,\"0\"),\"-\",\"C-\",C108,\"-\",J108),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$Y108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AF108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AF108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AF108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AF108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$Z108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AG108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AG108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AG108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AG108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nIF('9   Trucks'!$AA108>=0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$P$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$Q$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$R$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$S$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA108<0,\nIF(((VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D108,Equipment[],Equipment!$Z$2))*AH108^4 + (VLOOKUP(D108,Equipment[],Equipment!$AA$2))*AH108^3 + (VLOOKUP(D108,Equipment[],Equipment!$AB$2))*AH108^2+(VLOOKUP(D108,Equipment[],Equipment!$AC$2))*AH108+ (VLOOKUP(D108,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$Y108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(Y108>0,AI108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y108>=0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AI108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AI108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AI108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AI108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$Z108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(Z108>0,AJ108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z108>=0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AJ108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AJ108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AJ108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AJ108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D108,2)=\"Tk\",\nIF('9   Trucks'!$AA108<0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$U$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$V$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$W$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$X$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$Y$2))),\nIF(AND(AA108>0,AK108<6%),1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA108>=0,\nIF(((VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D108,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AE$2))*AK108^4 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AF$2))*AK108^3 + (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AG$2))*AK108^2+(VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AH$2))*AK108+ (VLOOKUP('9   Trucks'!$D108,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AR108>0),1/('9   Trucks'!$AR108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AS108>0),1/('9   Trucks'!$AS108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AT108>0),1/('9   Trucks'!$AT108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AU108>0),1/('9   Trucks'!$AU108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AV108>0),1/('9   Trucks'!$AV108*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D108,2)=\"Tk\",'9   Trucks'!$AW108>0),1/('9   Trucks'!$AW108*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D109,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",IF(K109=0,0,'18 Truck Optimization'!BB109),0)","v":0},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L109>0,AQ109*T109*'9   Trucks'!$N109*M109/L109,0)","v":0},{"$f":"IF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(TRUNC(R109/'9   Trucks'!$N109)<TRUNC(S109/'9   Trucks'!$N109),TRUNC(S109/'9   Trucks'!$N109),TRUNC(R109/'9   Trucks'!$N109)),\n0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A109,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A109,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A109,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A109,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A109,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF(C109=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A109,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A109,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T109*\nIF(AND(B109=\"D\",OR(LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B109=\"D\",LEFT(J109,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A109,\"0\"),\"-\",\"C-\",C109,\"-\",J109),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$Y109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AF109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AF109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AF109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AF109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$Z109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AG109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AG109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AG109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AG109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nIF('9   Trucks'!$AA109>=0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$P$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$Q$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$R$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$S$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA109<0,\nIF(((VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D109,Equipment[],Equipment!$Z$2))*AH109^4 + (VLOOKUP(D109,Equipment[],Equipment!$AA$2))*AH109^3 + (VLOOKUP(D109,Equipment[],Equipment!$AB$2))*AH109^2+(VLOOKUP(D109,Equipment[],Equipment!$AC$2))*AH109+ (VLOOKUP(D109,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$Y109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(Y109>0,AI109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y109>=0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AI109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AI109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AI109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AI109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$Z109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(Z109>0,AJ109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z109>=0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AJ109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AJ109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AJ109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AJ109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D109,2)=\"Tk\",\nIF('9   Trucks'!$AA109<0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$U$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$V$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$W$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$X$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$Y$2))),\nIF(AND(AA109>0,AK109<6%),1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA109>=0,\nIF(((VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D109,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AE$2))*AK109^4 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AF$2))*AK109^3 + (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AG$2))*AK109^2+(VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AH$2))*AK109+ (VLOOKUP('9   Trucks'!$D109,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AR109>0),1/('9   Trucks'!$AR109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AS109>0),1/('9   Trucks'!$AS109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AT109>0),1/('9   Trucks'!$AT109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AU109>0),1/('9   Trucks'!$AU109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AV109>0),1/('9   Trucks'!$AV109*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D109,2)=\"Tk\",'9   Trucks'!$AW109>0),1/('9   Trucks'!$AW109*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D110,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",IF(K110=0,0,'18 Truck Optimization'!BB110),0)","v":0},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L110>0,AQ110*T110*'9   Trucks'!$N110*M110/L110,0)","v":0},{"$f":"IF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(TRUNC(R110/'9   Trucks'!$N110)<TRUNC(S110/'9   Trucks'!$N110),TRUNC(S110/'9   Trucks'!$N110),TRUNC(R110/'9   Trucks'!$N110)),\n0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A110,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A110,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A110,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A110,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A110,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF(C110=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A110,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A110,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T110*\nIF(AND(B110=\"D\",OR(LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B110=\"D\",LEFT(J110,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A110,\"0\"),\"-\",\"C-\",C110,\"-\",J110),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$Y110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AF110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AF110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AF110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AF110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$Z110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AG110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AG110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AG110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AG110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nIF('9   Trucks'!$AA110>=0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$P$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$Q$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$R$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$S$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA110<0,\nIF(((VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D110,Equipment[],Equipment!$Z$2))*AH110^4 + (VLOOKUP(D110,Equipment[],Equipment!$AA$2))*AH110^3 + (VLOOKUP(D110,Equipment[],Equipment!$AB$2))*AH110^2+(VLOOKUP(D110,Equipment[],Equipment!$AC$2))*AH110+ (VLOOKUP(D110,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$Y110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(Y110>0,AI110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y110>=0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AI110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AI110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AI110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AI110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$Z110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(Z110>0,AJ110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z110>=0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AJ110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AJ110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AJ110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AJ110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D110,2)=\"Tk\",\nIF('9   Trucks'!$AA110<0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$U$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$V$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$W$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$X$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$Y$2))),\nIF(AND(AA110>0,AK110<6%),1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA110>=0,\nIF(((VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D110,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AE$2))*AK110^4 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AF$2))*AK110^3 + (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AG$2))*AK110^2+(VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AH$2))*AK110+ (VLOOKUP('9   Trucks'!$D110,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AR110>0),1/('9   Trucks'!$AR110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AS110>0),1/('9   Trucks'!$AS110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AT110>0),1/('9   Trucks'!$AT110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AU110>0),1/('9   Trucks'!$AU110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AV110>0),1/('9   Trucks'!$AV110*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D110,2)=\"Tk\",'9   Trucks'!$AW110>0),1/('9   Trucks'!$AW110*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D111,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",IF(K111=0,0,'18 Truck Optimization'!BB111),0)","v":0},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L111>0,AQ111*T111*'9   Trucks'!$N111*M111/L111,0)","v":0},{"$f":"IF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(TRUNC(R111/'9   Trucks'!$N111)<TRUNC(S111/'9   Trucks'!$N111),TRUNC(S111/'9   Trucks'!$N111),TRUNC(R111/'9   Trucks'!$N111)),\n0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A111,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A111,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A111,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A111,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A111,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF(C111=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A111,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A111,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T111*\nIF(AND(B111=\"D\",OR(LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B111=\"D\",LEFT(J111,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A111,\"0\"),\"-\",\"C-\",C111,\"-\",J111),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$Y111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AF111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AF111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AF111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AF111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$Z111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AG111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AG111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AG111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AG111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nIF('9   Trucks'!$AA111>=0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$P$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$Q$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$R$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$S$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA111<0,\nIF(((VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D111,Equipment[],Equipment!$Z$2))*AH111^4 + (VLOOKUP(D111,Equipment[],Equipment!$AA$2))*AH111^3 + (VLOOKUP(D111,Equipment[],Equipment!$AB$2))*AH111^2+(VLOOKUP(D111,Equipment[],Equipment!$AC$2))*AH111+ (VLOOKUP(D111,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$Y111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(Y111>0,AI111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y111>=0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AI111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AI111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AI111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AI111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$Z111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(Z111>0,AJ111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z111>=0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AJ111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AJ111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AJ111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AJ111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D111,2)=\"Tk\",\nIF('9   Trucks'!$AA111<0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$U$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$V$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$W$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$X$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$Y$2))),\nIF(AND(AA111>0,AK111<6%),1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA111>=0,\nIF(((VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D111,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AE$2))*AK111^4 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AF$2))*AK111^3 + (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AG$2))*AK111^2+(VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AH$2))*AK111+ (VLOOKUP('9   Trucks'!$D111,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AR111>0),1/('9   Trucks'!$AR111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AS111>0),1/('9   Trucks'!$AS111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AT111>0),1/('9   Trucks'!$AT111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AU111>0),1/('9   Trucks'!$AU111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AV111>0),1/('9   Trucks'!$AV111*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D111,2)=\"Tk\",'9   Trucks'!$AW111>0),1/('9   Trucks'!$AW111*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D112,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",IF(K112=0,0,'18 Truck Optimization'!BB112),0)","v":0},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L112>0,AQ112*T112*'9   Trucks'!$N112*M112/L112,0)","v":0},{"$f":"IF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(TRUNC(R112/'9   Trucks'!$N112)<TRUNC(S112/'9   Trucks'!$N112),TRUNC(S112/'9   Trucks'!$N112),TRUNC(R112/'9   Trucks'!$N112)),\n0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A112,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A112,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A112,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A112,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A112,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF(C112=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A112,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A112,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T112*\nIF(AND(B112=\"D\",OR(LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B112=\"D\",LEFT(J112,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A112,\"0\"),\"-\",\"C-\",C112,\"-\",J112),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$Y112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AF112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AF112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AF112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AF112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$Z112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AG112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AG112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AG112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AG112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nIF('9   Trucks'!$AA112>=0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$P$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$Q$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$R$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$S$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA112<0,\nIF(((VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D112,Equipment[],Equipment!$Z$2))*AH112^4 + (VLOOKUP(D112,Equipment[],Equipment!$AA$2))*AH112^3 + (VLOOKUP(D112,Equipment[],Equipment!$AB$2))*AH112^2+(VLOOKUP(D112,Equipment[],Equipment!$AC$2))*AH112+ (VLOOKUP(D112,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$Y112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(Y112>0,AI112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y112>=0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AI112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AI112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AI112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AI112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$Z112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(Z112>0,AJ112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z112>=0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AJ112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AJ112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AJ112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AJ112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D112,2)=\"Tk\",\nIF('9   Trucks'!$AA112<0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$U$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$V$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$W$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$X$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$Y$2))),\nIF(AND(AA112>0,AK112<6%),1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA112>=0,\nIF(((VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D112,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AE$2))*AK112^4 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AF$2))*AK112^3 + (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AG$2))*AK112^2+(VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AH$2))*AK112+ (VLOOKUP('9   Trucks'!$D112,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AR112>0),1/('9   Trucks'!$AR112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AS112>0),1/('9   Trucks'!$AS112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AT112>0),1/('9   Trucks'!$AT112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AU112>0),1/('9   Trucks'!$AU112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AV112>0),1/('9   Trucks'!$AV112*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D112,2)=\"Tk\",'9   Trucks'!$AW112>0),1/('9   Trucks'!$AW112*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D113,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",IF(K113=0,0,'18 Truck Optimization'!BB113),0)","v":0},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L113>0,AQ113*T113*'9   Trucks'!$N113*M113/L113,0)","v":0},{"$f":"IF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(TRUNC(R113/'9   Trucks'!$N113)<TRUNC(S113/'9   Trucks'!$N113),TRUNC(S113/'9   Trucks'!$N113),TRUNC(R113/'9   Trucks'!$N113)),\n0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A113,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A113,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A113,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A113,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A113,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF(C113=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A113,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A113,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T113*\nIF(AND(B113=\"D\",OR(LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B113=\"D\",LEFT(J113,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A113,\"0\"),\"-\",\"C-\",C113,\"-\",J113),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$Y113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AF113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AF113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AF113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AF113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$Z113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AG113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AG113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AG113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AG113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nIF('9   Trucks'!$AA113>=0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$P$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$Q$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$R$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$S$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA113<0,\nIF(((VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D113,Equipment[],Equipment!$Z$2))*AH113^4 + (VLOOKUP(D113,Equipment[],Equipment!$AA$2))*AH113^3 + (VLOOKUP(D113,Equipment[],Equipment!$AB$2))*AH113^2+(VLOOKUP(D113,Equipment[],Equipment!$AC$2))*AH113+ (VLOOKUP(D113,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$Y113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(Y113>0,AI113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y113>=0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AI113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AI113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AI113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AI113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$Z113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(Z113>0,AJ113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z113>=0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AJ113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AJ113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AJ113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AJ113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D113,2)=\"Tk\",\nIF('9   Trucks'!$AA113<0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$U$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$V$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$W$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$X$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$Y$2))),\nIF(AND(AA113>0,AK113<6%),1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA113>=0,\nIF(((VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D113,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AE$2))*AK113^4 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AF$2))*AK113^3 + (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AG$2))*AK113^2+(VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AH$2))*AK113+ (VLOOKUP('9   Trucks'!$D113,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AR113>0),1/('9   Trucks'!$AR113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AS113>0),1/('9   Trucks'!$AS113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AT113>0),1/('9   Trucks'!$AT113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AU113>0),1/('9   Trucks'!$AU113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AV113>0),1/('9   Trucks'!$AV113*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D113,2)=\"Tk\",'9   Trucks'!$AW113>0),1/('9   Trucks'!$AW113*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D114,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",IF(K114=0,0,'18 Truck Optimization'!BB114),0)","v":0},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L114>0,AQ114*T114*'9   Trucks'!$N114*M114/L114,0)","v":0},{"$f":"IF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(TRUNC(R114/'9   Trucks'!$N114)<TRUNC(S114/'9   Trucks'!$N114),TRUNC(S114/'9   Trucks'!$N114),TRUNC(R114/'9   Trucks'!$N114)),\n0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A114,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A114,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A114,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A114,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A114,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF(C114=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A114,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A114,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T114*\nIF(AND(B114=\"D\",OR(LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B114=\"D\",LEFT(J114,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A114,\"0\"),\"-\",\"C-\",C114,\"-\",J114),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$Y114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AF114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AF114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AF114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AF114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$Z114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AG114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AG114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AG114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AG114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nIF('9   Trucks'!$AA114>=0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$P$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$Q$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$R$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$S$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA114<0,\nIF(((VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D114,Equipment[],Equipment!$Z$2))*AH114^4 + (VLOOKUP(D114,Equipment[],Equipment!$AA$2))*AH114^3 + (VLOOKUP(D114,Equipment[],Equipment!$AB$2))*AH114^2+(VLOOKUP(D114,Equipment[],Equipment!$AC$2))*AH114+ (VLOOKUP(D114,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$Y114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(Y114>0,AI114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y114>=0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AI114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AI114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AI114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AI114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$Z114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(Z114>0,AJ114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z114>=0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AJ114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AJ114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AJ114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AJ114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D114,2)=\"Tk\",\nIF('9   Trucks'!$AA114<0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$U$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$V$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$W$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$X$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$Y$2))),\nIF(AND(AA114>0,AK114<6%),1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA114>=0,\nIF(((VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D114,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AE$2))*AK114^4 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AF$2))*AK114^3 + (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AG$2))*AK114^2+(VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AH$2))*AK114+ (VLOOKUP('9   Trucks'!$D114,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AR114>0),1/('9   Trucks'!$AR114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AS114>0),1/('9   Trucks'!$AS114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AT114>0),1/('9   Trucks'!$AT114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AU114>0),1/('9   Trucks'!$AU114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AV114>0),1/('9   Trucks'!$AV114*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D114,2)=\"Tk\",'9   Trucks'!$AW114>0),1/('9   Trucks'!$AW114*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D115,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",IF(K115=0,0,'18 Truck Optimization'!BB115),0)","v":0},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L115>0,AQ115*T115*'9   Trucks'!$N115*M115/L115,0)","v":0},{"$f":"IF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(TRUNC(R115/'9   Trucks'!$N115)<TRUNC(S115/'9   Trucks'!$N115),TRUNC(S115/'9   Trucks'!$N115),TRUNC(R115/'9   Trucks'!$N115)),\n0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A115,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A115,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A115,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A115,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A115,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF(C115=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A115,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A115,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T115*\nIF(AND(B115=\"D\",OR(LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B115=\"D\",LEFT(J115,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A115,\"0\"),\"-\",\"C-\",C115,\"-\",J115),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$Y115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AF115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AF115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AF115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AF115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$Z115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AG115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AG115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AG115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AG115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nIF('9   Trucks'!$AA115>=0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$P$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$Q$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$R$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$S$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA115<0,\nIF(((VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D115,Equipment[],Equipment!$Z$2))*AH115^4 + (VLOOKUP(D115,Equipment[],Equipment!$AA$2))*AH115^3 + (VLOOKUP(D115,Equipment[],Equipment!$AB$2))*AH115^2+(VLOOKUP(D115,Equipment[],Equipment!$AC$2))*AH115+ (VLOOKUP(D115,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$Y115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(Y115>0,AI115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y115>=0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AI115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AI115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AI115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AI115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$Z115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(Z115>0,AJ115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z115>=0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AJ115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AJ115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AJ115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AJ115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D115,2)=\"Tk\",\nIF('9   Trucks'!$AA115<0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$U$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$V$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$W$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$X$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$Y$2))),\nIF(AND(AA115>0,AK115<6%),1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA115>=0,\nIF(((VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D115,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AE$2))*AK115^4 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AF$2))*AK115^3 + (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AG$2))*AK115^2+(VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AH$2))*AK115+ (VLOOKUP('9   Trucks'!$D115,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AR115>0),1/('9   Trucks'!$AR115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AS115>0),1/('9   Trucks'!$AS115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AT115>0),1/('9   Trucks'!$AT115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AU115>0),1/('9   Trucks'!$AU115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AV115>0),1/('9   Trucks'!$AV115*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D115,2)=\"Tk\",'9   Trucks'!$AW115>0),1/('9   Trucks'!$AW115*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"--",{"$f":"IF(LEFT(D116,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",IF(K116=0,0,'18 Truck Optimization'!BB116),0)","v":0},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L116>0,AQ116*T116*'9   Trucks'!$N116*M116/L116,0)","v":0},{"$f":"IF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(TRUNC(R116/'9   Trucks'!$N116)<TRUNC(S116/'9   Trucks'!$N116),TRUNC(S116/'9   Trucks'!$N116),TRUNC(R116/'9   Trucks'!$N116)),\n0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A116,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A116,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A116,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A116,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A116,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF(C116=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A116,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A116,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T116*\nIF(AND(B116=\"D\",OR(LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B116=\"D\",LEFT(J116,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A116,\"0\"),\"-\",\"C-\",C116,\"-\",J116),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$Y116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AF116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AF116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AF116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AF116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$Z116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AG116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AG116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AG116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AG116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nIF('9   Trucks'!$AA116>=0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$P$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$Q$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$R$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$S$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA116<0,\nIF(((VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D116,Equipment[],Equipment!$Z$2))*AH116^4 + (VLOOKUP(D116,Equipment[],Equipment!$AA$2))*AH116^3 + (VLOOKUP(D116,Equipment[],Equipment!$AB$2))*AH116^2+(VLOOKUP(D116,Equipment[],Equipment!$AC$2))*AH116+ (VLOOKUP(D116,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$Y116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(Y116>0,AI116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y116>=0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AI116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AI116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AI116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AI116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$Z116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(Z116>0,AJ116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z116>=0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AJ116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AJ116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AJ116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AJ116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D116,2)=\"Tk\",\nIF('9   Trucks'!$AA116<0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$U$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$V$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$W$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$X$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$Y$2))),\nIF(AND(AA116>0,AK116<6%),1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA116>=0,\nIF(((VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D116,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AE$2))*AK116^4 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AF$2))*AK116^3 + (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AG$2))*AK116^2+(VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AH$2))*AK116+ (VLOOKUP('9   Trucks'!$D116,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AR116>0),1/('9   Trucks'!$AR116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AS116>0),1/('9   Trucks'!$AS116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AT116>0),1/('9   Trucks'!$AT116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AU116>0),1/('9   Trucks'!$AU116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AV116>0),1/('9   Trucks'!$AV116*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D116,2)=\"Tk\",'9   Trucks'!$AW116>0),1/('9   Trucks'!$AW116*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D117,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",IF(K117=0,0,'18 Truck Optimization'!BB117),0)","v":0},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L117>0,AQ117*T117*'9   Trucks'!$N117*M117/L117,0)","v":0},{"$f":"IF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(TRUNC(R117/'9   Trucks'!$N117)<TRUNC(S117/'9   Trucks'!$N117),TRUNC(S117/'9   Trucks'!$N117),TRUNC(R117/'9   Trucks'!$N117)),\n0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A117,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A117,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A117,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A117,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A117,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF(C117=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A117,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A117,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*\nIF(AND(B117=\"D\",OR(LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B117=\"D\",LEFT(J117,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A117,\"0\"),\"-\",\"C-\",C117,\"-\",J117),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$Y117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AF117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AF117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AF117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AF117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$Z117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AG117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AG117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AG117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AG117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nIF('9   Trucks'!$AA117>=0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$P$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$Q$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$R$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$S$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA117<0,\nIF(((VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D117,Equipment[],Equipment!$Z$2))*AH117^4 + (VLOOKUP(D117,Equipment[],Equipment!$AA$2))*AH117^3 + (VLOOKUP(D117,Equipment[],Equipment!$AB$2))*AH117^2+(VLOOKUP(D117,Equipment[],Equipment!$AC$2))*AH117+ (VLOOKUP(D117,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$Y117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(Y117>0,AI117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y117>=0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AI117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AI117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AI117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AI117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$Z117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(Z117>0,AJ117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z117>=0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AJ117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AJ117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AJ117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AJ117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D117,2)=\"Tk\",\nIF('9   Trucks'!$AA117<0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$U$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$V$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$W$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$X$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$Y$2))),\nIF(AND(AA117>0,AK117<6%),1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA117>=0,\nIF(((VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D117,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AE$2))*AK117^4 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AF$2))*AK117^3 + (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AG$2))*AK117^2+(VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AH$2))*AK117+ (VLOOKUP('9   Trucks'!$D117,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AR117>0),1/('9   Trucks'!$AR117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AS117>0),1/('9   Trucks'!$AS117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AT117>0),1/('9   Trucks'!$AT117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AU117>0),1/('9   Trucks'!$AU117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AV117>0),1/('9   Trucks'!$AV117*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D117,2)=\"Tk\",'9   Trucks'!$AW117>0),1/('9   Trucks'!$AW117*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D118,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",IF(K118=0,0,'18 Truck Optimization'!BB118),0)","v":0},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L118>0,AQ118*T118*'9   Trucks'!$N118*M118/L118,0)","v":0},{"$f":"IF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(TRUNC(R118/'9   Trucks'!$N118)<TRUNC(S118/'9   Trucks'!$N118),TRUNC(S118/'9   Trucks'!$N118),TRUNC(R118/'9   Trucks'!$N118)),\n0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A118,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A118,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A118,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A118,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A118,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF(C118=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A118,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A118,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T118*\nIF(AND(B118=\"D\",OR(LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B118=\"D\",LEFT(J118,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A118,\"0\"),\"-\",\"C-\",C118,\"-\",J118),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$Y118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AF118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AF118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AF118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AF118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$Z118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AG118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AG118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AG118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AG118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nIF('9   Trucks'!$AA118>=0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$P$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$Q$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$R$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$S$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA118<0,\nIF(((VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D118,Equipment[],Equipment!$Z$2))*AH118^4 + (VLOOKUP(D118,Equipment[],Equipment!$AA$2))*AH118^3 + (VLOOKUP(D118,Equipment[],Equipment!$AB$2))*AH118^2+(VLOOKUP(D118,Equipment[],Equipment!$AC$2))*AH118+ (VLOOKUP(D118,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$Y118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(Y118>0,AI118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y118>=0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AI118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AI118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AI118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AI118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$Z118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(Z118>0,AJ118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z118>=0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AJ118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AJ118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AJ118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AJ118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D118,2)=\"Tk\",\nIF('9   Trucks'!$AA118<0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$U$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$V$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$W$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$X$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$Y$2))),\nIF(AND(AA118>0,AK118<6%),1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA118>=0,\nIF(((VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D118,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AE$2))*AK118^4 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AF$2))*AK118^3 + (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AG$2))*AK118^2+(VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AH$2))*AK118+ (VLOOKUP('9   Trucks'!$D118,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AR118>0),1/('9   Trucks'!$AR118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AS118>0),1/('9   Trucks'!$AS118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AT118>0),1/('9   Trucks'!$AT118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AU118>0),1/('9   Trucks'!$AU118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AV118>0),1/('9   Trucks'!$AV118*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D118,2)=\"Tk\",'9   Trucks'!$AW118>0),1/('9   Trucks'!$AW118*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"--",{"$f":"IF(LEFT(D119,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",IF(K119=0,0,'18 Truck Optimization'!BB119),0)","v":0},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L119>0,AQ119*T119*'9   Trucks'!$N119*M119/L119,0)","v":0},{"$f":"IF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(TRUNC(R119/'9   Trucks'!$N119)<TRUNC(S119/'9   Trucks'!$N119),TRUNC(S119/'9   Trucks'!$N119),TRUNC(R119/'9   Trucks'!$N119)),\n0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A119,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A119,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A119,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A119,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A119,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF(C119=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A119,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A119,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T119*\nIF(AND(B119=\"D\",OR(LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B119=\"D\",LEFT(J119,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A119,\"0\"),\"-\",\"C-\",C119,\"-\",J119),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$Y119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AF119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AF119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AF119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AF119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$Z119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AG119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AG119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AG119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AG119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nIF('9   Trucks'!$AA119>=0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$P$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$Q$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$R$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$S$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA119<0,\nIF(((VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D119,Equipment[],Equipment!$Z$2))*AH119^4 + (VLOOKUP(D119,Equipment[],Equipment!$AA$2))*AH119^3 + (VLOOKUP(D119,Equipment[],Equipment!$AB$2))*AH119^2+(VLOOKUP(D119,Equipment[],Equipment!$AC$2))*AH119+ (VLOOKUP(D119,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$Y119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(Y119>0,AI119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y119>=0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AI119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AI119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AI119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AI119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$Z119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(Z119>0,AJ119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z119>=0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AJ119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AJ119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AJ119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AJ119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D119,2)=\"Tk\",\nIF('9   Trucks'!$AA119<0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$U$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$V$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$W$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$X$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$Y$2))),\nIF(AND(AA119>0,AK119<6%),1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA119>=0,\nIF(((VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D119,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AE$2))*AK119^4 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AF$2))*AK119^3 + (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AG$2))*AK119^2+(VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AH$2))*AK119+ (VLOOKUP('9   Trucks'!$D119,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AR119>0),1/('9   Trucks'!$AR119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AS119>0),1/('9   Trucks'!$AS119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AT119>0),1/('9   Trucks'!$AT119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AU119>0),1/('9   Trucks'!$AU119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AV119>0),1/('9   Trucks'!$AV119*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D119,2)=\"Tk\",'9   Trucks'!$AW119>0),1/('9   Trucks'!$AW119*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D120,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":17500000},7.0204460989017328,{"$f":"IF(LEFT(D120,2)=\"Tk\",IF(K120=0,0,'18 Truck Optimization'!BB120),0)","v":3},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L120>0,AQ120*T120*'9   Trucks'!$N120*M120/L120,0)","v":3000.3435256479179},{"$f":"IF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":5607.9757877870752},5832.6654432748373,{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(TRUNC(R120/'9   Trucks'!$N120)<TRUNC(S120/'9   Trucks'!$N120),TRUNC(S120/'9   Trucks'!$N120),TRUNC(R120/'9   Trucks'!$N120)),\n0)","v":5},3900,{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A120,Quantities[],Quantities!$O$2)),\n0)","v":3900},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A120,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A120,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A120,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A120,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF(C120=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A120,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A120,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1188.72,0,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.7220466110656252,1.2483994878361075,{"$f":"T120*\nIF(AND(B120=\"D\",OR(LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B120=\"D\",LEFT(J120,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A120,\"0\"),\"-\",\"C-\",C120,\"-\",J120),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$Y120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AF120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AF120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AF120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AF120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$Z120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AG120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AG120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AG120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AG120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nIF('9   Trucks'!$AA120>=0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$P$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$Q$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$R$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$S$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA120<0,\nIF(((VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D120,Equipment[],Equipment!$Z$2))*AH120^4 + (VLOOKUP(D120,Equipment[],Equipment!$AA$2))*AH120^3 + (VLOOKUP(D120,Equipment[],Equipment!$AB$2))*AH120^2+(VLOOKUP(D120,Equipment[],Equipment!$AC$2))*AH120+ (VLOOKUP(D120,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$Y120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(Y120>0,AI120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y120>=0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AI120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AI120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AI120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AI120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$Z120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(Z120>0,AJ120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z120>=0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AJ120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AJ120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AJ120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AJ120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D120,2)=\"Tk\",\nIF('9   Trucks'!$AA120<0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$U$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$V$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$W$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$X$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$Y$2))),\nIF(AND(AA120>0,AK120<6%),1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA120>=0,\nIF(((VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D120,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AE$2))*AK120^4 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AF$2))*AK120^3 + (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AG$2))*AK120^2+(VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AH$2))*AK120+ (VLOOKUP('9   Trucks'!$D120,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AR120>0),1/('9   Trucks'!$AR120*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AS120>0),1/('9   Trucks'!$AS120*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AT120>0),1/('9   Trucks'!$AT120*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AU120>0),1/('9   Trucks'!$AU120*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AV120>0),1/('9   Trucks'!$AV120*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D120,2)=\"Tk\",'9   Trucks'!$AW120>0),1/('9   Trucks'!$AW120*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D121,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":3500000},4.9900931049510007,{"$f":"IF(LEFT(D121,2)=\"Tk\",IF(K121=0,0,'18 Truck Optimization'!BB121),0)","v":2},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L121>0,AQ121*T121*'9   Trucks'!$N121*M121/L121,0)","v":2814.0757506242735},{"$f":"IF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":1121.5951575574152},1243.7476138385973,{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(TRUNC(R121/'9   Trucks'!$N121)<TRUNC(S121/'9   Trucks'!$N121),TRUNC(S121/'9   Trucks'!$N121),TRUNC(R121/'9   Trucks'!$N121)),\n0)","v":5},1300,{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A121,Quantities[],Quantities!$O$2)),\n0)","v":1300},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A121,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A121,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A121,Quantities[],Quantities!$P$2)),\n0)","v":-0.01},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A121,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF(C121=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A121,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A121,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},396.24,0,0,1.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.44858971318200003,0.49150339176899999,{"$f":"T121*\nIF(AND(B121=\"D\",OR(LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B121=\"D\",LEFT(J121,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A121,\"0\"),\"-\",\"C-\",C121,\"-\",J121),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$Y121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AF121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AF121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AF121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AF121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":1.132116175E-3},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$Z121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AG121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AG121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AG121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AG121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nIF('9   Trucks'!$AA121>=0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$P$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$Q$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$R$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$S$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA121<0,\nIF(((VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D121,Equipment[],Equipment!$Z$2))*AH121^4 + (VLOOKUP(D121,Equipment[],Equipment!$AA$2))*AH121^3 + (VLOOKUP(D121,Equipment[],Equipment!$AB$2))*AH121^2+(VLOOKUP(D121,Equipment[],Equipment!$AC$2))*AH121+ (VLOOKUP(D121,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$Y121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(Y121>0,AI121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y121>=0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AI121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AI121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AI121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AI121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":1.2404184124999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$Z121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(Z121>0,AJ121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z121>=0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AJ121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AJ121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AJ121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AJ121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D121,2)=\"Tk\",\nIF('9   Trucks'!$AA121<0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$U$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$V$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$W$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$X$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$Y$2))),\nIF(AND(AA121>0,AK121<6%),1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA121>=0,\nIF(((VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D121,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AE$2))*AK121^4 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AF$2))*AK121^3 + (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AG$2))*AK121^2+(VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AH$2))*AK121+ (VLOOKUP('9   Trucks'!$D121,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AR121>0),1/('9   Trucks'!$AR121*1609.344/60),0)","v":32.931489150607739},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AS121>0),1/('9   Trucks'!$AS121*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AT121>0),1/('9   Trucks'!$AT121*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AU121>0),1/('9   Trucks'!$AU121*1609.344/60),0)","v":30.056206162805605},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AV121>0),1/('9   Trucks'!$AV121*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D121,2)=\"Tk\",'9   Trucks'!$AW121>0),1/('9   Trucks'!$AW121*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D122,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":1321320},10.888251428632897,{"$f":"IF(LEFT(D122,2)=\"Tk\",IF(K122=0,0,'18 Truck Optimization'!BB122),0)","v":5},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L122>0,AQ122*T122*'9   Trucks'!$N122*M122/L122,0)","v":3224.2321212091861},{"$f":"IF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":423.42460388107537},423.42460388107537,{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(TRUNC(R122/'9   Trucks'!$N122)<TRUNC(S122/'9   Trucks'!$N122),TRUNC(S122/'9   Trucks'!$N122),TRUNC(R122/'9   Trucks'!$N122)),\n0)","v":5},6260,{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A122,Quantities[],Quantities!$O$2)),\n0)","v":2320},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A122,Quantities[],Quantities!$Q$2)),\n0)","v":2170},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A122,Quantities[],Quantities!$S$2)),\n0)","v":1770},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A122,Quantities[],Quantities!$P$2)),\n0)","v":2.1551724137931036E-2},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A122,Quantities[],Quantities!$R$2)),\n0)","v":7.8341013824884786E-2},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF(C122=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A122,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A122,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},707.13600000000008,661.41600000000005,539.49599999999998,4.6551724137931037E-2,0.10334101382488478,2.5000000000000001E-2,3.4482758620689655E-3,5.3341013824884785E-2,2.5000000000000001E-2,4.8344101994395547,2.0038412291933421,{"$f":"T122*\nIF(AND(B122=\"D\",OR(LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B122=\"D\",LEFT(J122,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A122,\"0\"),\"-\",\"C-\",C122,\"-\",J122),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$Y122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AF122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AF122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AF122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AF122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":2.0068908725448232E-3},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$Z122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AG122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AG122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AG122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AG122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":3.9819435638323852E-3},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nIF('9   Trucks'!$AA122>=0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$P$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$Q$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$R$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$S$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA122<0,\nIF(((VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D122,Equipment[],Equipment!$Z$2))*AH122^4 + (VLOOKUP(D122,Equipment[],Equipment!$AA$2))*AH122^3 + (VLOOKUP(D122,Equipment[],Equipment!$AB$2))*AH122^2+(VLOOKUP(D122,Equipment[],Equipment!$AC$2))*AH122+ (VLOOKUP(D122,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$Y122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(Y122>0,AI122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y122>=0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AI122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AI122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AI122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AI122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$Z122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(Z122>0,AJ122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z122>=0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AJ122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AJ122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AJ122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AJ122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D122,2)=\"Tk\",\nIF('9   Trucks'!$AA122<0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$U$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$V$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$W$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$X$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$Y$2))),\nIF(AND(AA122>0,AK122<6%),1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA122>=0,\nIF(((VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D122,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AE$2))*AK122^4 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AF$2))*AK122^3 + (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AG$2))*AK122^2+(VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AH$2))*AK122+ (VLOOKUP('9   Trucks'!$D122,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AR122>0),1/('9   Trucks'!$AR122*1609.344/60),0)","v":18.577129451470636},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AS122>0),1/('9   Trucks'!$AS122*1609.344/60),0)","v":9.362832731450883},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AT122>0),1/('9   Trucks'!$AT122*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AU122>0),1/('9   Trucks'!$AU122*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AV122>0),1/('9   Trucks'!$AV122*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D122,2)=\"Tk\",'9   Trucks'!$AW122>0),1/('9   Trucks'!$AW122*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D123,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":82299.989200000011},15.733854506304835,{"$f":"IF(LEFT(D123,2)=\"Tk\",IF(K123=0,0,'18 Truck Optimization'!BB123),0)","v":7},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L123>0,AQ123*T123*'9   Trucks'!$N123*M123/L123,0)","v":3123.7577530862013},{"$f":"IF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":26.373505529642163},26.373505529642163,{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(TRUNC(R123/'9   Trucks'!$N123)<TRUNC(S123/'9   Trucks'!$N123),TRUNC(S123/'9   Trucks'!$N123),TRUNC(R123/'9   Trucks'!$N123)),\n0)","v":5},11833,{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A123,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A123,Quantities[],Quantities!$Q$2)),\n0)","v":4053},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A123,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A123,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A123,Quantities[],Quantities!$R$2)),\n0)","v":5.9215396002960767E-2},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF(C123=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A123,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A123,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,1235.3544000000002,0,3.2712082262210798E-2,8.4215396002960768E-2,2.5000000000000001E-2,1.7287917737789205E-2,3.4215396002960766E-2,2.5000000000000001E-2,7.8960824192369738,3.7877720870678617,{"$f":"T123*\nIF(AND(B123=\"D\",OR(LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B123=\"D\",LEFT(J123,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A123,\"0\"),\"-\",\"C-\",C123,\"-\",J123),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$Y123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AF123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AF123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AF123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AF123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$Z123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AG123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AG123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AG123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AG123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":3.2672459539688399E-3},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nIF('9   Trucks'!$AA123>=0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$P$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$Q$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$R$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$S$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA123<0,\nIF(((VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D123,Equipment[],Equipment!$Z$2))*AH123^4 + (VLOOKUP(D123,Equipment[],Equipment!$AA$2))*AH123^3 + (VLOOKUP(D123,Equipment[],Equipment!$AB$2))*AH123^2+(VLOOKUP(D123,Equipment[],Equipment!$AC$2))*AH123+ (VLOOKUP(D123,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$Y123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(Y123>0,AI123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y123>=0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AI123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AI123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AI123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AI123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$Z123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(Z123>0,AJ123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z123>=0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AJ123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AJ123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AJ123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AJ123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D123,2)=\"Tk\",\nIF('9   Trucks'!$AA123<0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$U$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$V$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$W$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$X$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$Y$2))),\nIF(AND(AA123>0,AK123<6%),1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA123>=0,\nIF(((VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D123,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AE$2))*AK123^4 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AF$2))*AK123^3 + (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AG$2))*AK123^2+(VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AH$2))*AK123+ (VLOOKUP('9   Trucks'!$D123,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AR123>0),1/('9   Trucks'!$AR123*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AS123>0),1/('9   Trucks'!$AS123*1609.344/60),0)","v":11.410916735225255},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AT123>0),1/('9   Trucks'!$AT123*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AU123>0),1/('9   Trucks'!$AU123*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AV123>0),1/('9   Trucks'!$AV123*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D123,2)=\"Tk\",'9   Trucks'!$AW123>0),1/('9   Trucks'!$AW123*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D124,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":2357039.8279999997},23.116333612563231,{"$f":"IF(LEFT(D124,2)=\"Tk\",IF(K124=0,0,'18 Truck Optimization'!BB124),0)","v":10},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L124>0,AQ124*T124*'9   Trucks'!$N124*M124/L124,0)","v":3037.3545033906676},{"$f":"IF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":755.32698778707493},776.01736161148881,{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(TRUNC(R124/'9   Trucks'!$N124)<TRUNC(S124/'9   Trucks'!$N124),TRUNC(S124/'9   Trucks'!$N124),TRUNC(R124/'9   Trucks'!$N124)),\n0)","v":5},19300,{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A124,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A124,Quantities[],Quantities!$Q$2)),\n0)","v":6580},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A124,Quantities[],Quantities!$S$2)),\n0)","v":4940},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A124,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622108003E-3},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A124,Quantities[],Quantities!$R$2)),\n0)","v":1.3677811550151976E-2},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF(C124=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A124,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A124,Quantities[],Quantities!$T$2)),\n0)","v":6.8825910931174086E-2},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,2005.5840000000001,1505.712,3.2712082262210798E-2,3.8677811550151979E-2,9.3825910931174095E-2,1.7287917737789201E-2,1.1322188449848026E-2,4.3825910931174085E-2,12.888356659938392,6.1779769526248396,{"$f":"T124*\nIF(AND(B124=\"D\",OR(LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B124=\"D\",LEFT(J124,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A124,\"0\"),\"-\",\"C-\",C124,\"-\",J124),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$Y124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AF124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AF124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AF124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AF124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$Z124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AG124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AG124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AG124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AG124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":1.7831016285182154E-3},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nIF('9   Trucks'!$AA124>=0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$P$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$Q$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$R$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$S$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA124<0,\nIF(((VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D124,Equipment[],Equipment!$Z$2))*AH124^4 + (VLOOKUP(D124,Equipment[],Equipment!$AA$2))*AH124^3 + (VLOOKUP(D124,Equipment[],Equipment!$AB$2))*AH124^2+(VLOOKUP(D124,Equipment[],Equipment!$AC$2))*AH124+ (VLOOKUP(D124,Equipment[],Equipment!$AD$2))),\n0)))","v":3.6210914233857101E-3},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$Y124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(Y124>0,AI124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y124>=0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AI124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AI124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AI124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AI124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$Z124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(Z124>0,AJ124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z124>=0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AJ124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AJ124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AJ124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AJ124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D124,2)=\"Tk\",\nIF('9   Trucks'!$AA124<0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$U$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$V$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$W$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$X$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$Y$2))),\nIF(AND(AA124>0,AK124<6%),1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA124>=0,\nIF(((VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D124,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AE$2))*AK124^4 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AF$2))*AK124^3 + (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AG$2))*AK124^2+(VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AH$2))*AK124+ (VLOOKUP('9   Trucks'!$D124,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AR124>0),1/('9   Trucks'!$AR124*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AS124>0),1/('9   Trucks'!$AS124*1609.344/60),0)","v":20.908663274129907},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AT124>0),1/('9   Trucks'!$AT124*1609.344/60),0)","v":10.295865852340514},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AU124>0),1/('9   Trucks'!$AU124*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AV124>0),1/('9   Trucks'!$AV124*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D124,2)=\"Tk\",'9   Trucks'!$AW124>0),1/('9   Trucks'!$AW124*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D125,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":2202200},18.402949993110742,{"$f":"IF(LEFT(D125,2)=\"Tk\",IF(K125=0,0,'18 Truck Optimization'!BB125),0)","v":8},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L125>0,AQ125*T125*'9   Trucks'!$N125*M125/L125,0)","v":3052.2280406688915},{"$f":"IF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":705.70767313512556},721.50572324779216,{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(TRUNC(R125/'9   Trucks'!$N125)<TRUNC(S125/'9   Trucks'!$N125),TRUNC(S125/'9   Trucks'!$N125),TRUNC(R125/'9   Trucks'!$N125)),\n0)","v":5},11221,{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A125,Quantities[],Quantities!$O$2)),\n0)","v":4411},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A125,Quantities[],Quantities!$Q$2)),\n0)","v":6810},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A125,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A125,Quantities[],Quantities!$P$2)),\n0)","v":-7.0000000000000007E-2},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A125,Quantities[],Quantities!$R$2)),\n0)","v":6.6000000000000003E-2},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF(C125=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A125,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A125,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1344.4728,2075.6880000000001,0,4.5000000000000005E-2,9.0999999999999998E-2,2.5000000000000001E-2,9.5000000000000001E-2,4.1000000000000002E-2,2.5000000000000001E-2,9.6359255515666398,4.7170244415441012,{"$f":"T125*\nIF(AND(B125=\"D\",OR(LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B125=\"D\",LEFT(J125,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A125,\"0\"),\"-\",\"C-\",C125,\"-\",J125),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$Y125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AF125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AF125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AF125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AF125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":1.7388867250000004E-3},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$Z125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AG125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AG125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AG125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AG125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":3.5159617666639005E-3},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nIF('9   Trucks'!$AA125>=0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$P$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$Q$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$R$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$S$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA125<0,\nIF(((VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D125,Equipment[],Equipment!$Z$2))*AH125^4 + (VLOOKUP(D125,Equipment[],Equipment!$AA$2))*AH125^3 + (VLOOKUP(D125,Equipment[],Equipment!$AB$2))*AH125^2+(VLOOKUP(D125,Equipment[],Equipment!$AC$2))*AH125+ (VLOOKUP(D125,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$Y125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(Y125>0,AI125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y125>=0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AI125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AI125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AI125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AI125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":1.8870793624999999E-3},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$Z125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(Z125>0,AJ125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z125>=0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AJ125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AJ125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AJ125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AJ125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D125,2)=\"Tk\",\nIF('9   Trucks'!$AA125<0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$U$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$V$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$W$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$X$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$Y$2))),\nIF(AND(AA125>0,AK125<6%),1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA125>=0,\nIF(((VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D125,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AE$2))*AK125^4 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AF$2))*AK125^3 + (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AG$2))*AK125^2+(VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AH$2))*AK125+ (VLOOKUP('9   Trucks'!$D125,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AR125>0),1/('9   Trucks'!$AR125*1609.344/60),0)","v":21.440310629917558},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AS125>0),1/('9   Trucks'!$AS125*1609.344/60),0)","v":10.603719268999646},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AT125>0),1/('9   Trucks'!$AT125*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AU125>0),1/('9   Trucks'!$AU125*1609.344/60),0)","v":19.756599682616709},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AV125>0),1/('9   Trucks'!$AV125*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D125,2)=\"Tk\",'9   Trucks'!$AW125>0),1/('9   Trucks'!$AW125*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D126,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":1795640},8.5175469138458517,{"$f":"IF(LEFT(D126,2)=\"Tk\",IF(K126=0,0,'18 Truck Optimization'!BB126),0)","v":4},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L126>0,AQ126*T126*'9   Trucks'!$N126*M126/L126,0)","v":3297.3108670931906},{"$f":"IF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":575.42317963325627},575.42317963325627,{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(TRUNC(R126/'9   Trucks'!$N126)<TRUNC(S126/'9   Trucks'!$N126),TRUNC(S126/'9   Trucks'!$N126),TRUNC(R126/'9   Trucks'!$N126)),\n0)","v":5},4750,{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A126,Quantities[],Quantities!$O$2)),\n0)","v":1450},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A126,Quantities[],Quantities!$Q$2)),\n0)","v":3300},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A126,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A126,Quantities[],Quantities!$P$2)),\n0)","v":6.2068965517241378E-2},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A126,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF(C126=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A126,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A126,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},441.96000000000004,1005.84,0,8.7068965517241387E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.7068965517241377E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.9470603581480272,1.5204865556978233,{"$f":"T126*\nIF(AND(B126=\"D\",OR(LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B126=\"D\",LEFT(J126,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A126,\"0\"),\"-\",\"C-\",C126,\"-\",J126),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$Y126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AF126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AF126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AF126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AF126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":3.3712191033999726E-3},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$Z126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AG126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AG126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AG126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AG126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nIF('9   Trucks'!$AA126>=0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$P$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$Q$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$R$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$S$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA126<0,\nIF(((VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D126,Equipment[],Equipment!$Z$2))*AH126^4 + (VLOOKUP(D126,Equipment[],Equipment!$AA$2))*AH126^3 + (VLOOKUP(D126,Equipment[],Equipment!$AB$2))*AH126^2+(VLOOKUP(D126,Equipment[],Equipment!$AC$2))*AH126+ (VLOOKUP(D126,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$Y126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(Y126>0,AI126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y126>=0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AI126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AI126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AI126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AI126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$Z126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(Z126>0,AJ126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z126>=0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AJ126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AJ126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AJ126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AJ126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D126,2)=\"Tk\",\nIF('9   Trucks'!$AA126<0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$U$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$V$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$W$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$X$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$Y$2))),\nIF(AND(AA126>0,AK126<6%),1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA126>=0,\nIF(((VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D126,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AE$2))*AK126^4 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AF$2))*AK126^3 + (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AG$2))*AK126^2+(VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AH$2))*AK126+ (VLOOKUP('9   Trucks'!$D126,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AR126>0),1/('9   Trucks'!$AR126*1609.344/60),0)","v":11.058987977565677},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AS126>0),1/('9   Trucks'!$AS126*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AT126>0),1/('9   Trucks'!$AT126*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AU126>0),1/('9   Trucks'!$AU126*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AV126>0),1/('9   Trucks'!$AV126*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D126,2)=\"Tk\",'9   Trucks'!$AW126>0),1/('9   Trucks'!$AW126*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D127,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":556600},18.811487824506052,{"$f":"IF(LEFT(D127,2)=\"Tk\",IF(K127=0,0,'18 Truck Optimization'!BB127),0)","v":8},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L127>0,AQ127*T127*'9   Trucks'!$N127*M127/L127,0)","v":2985.941384541969},{"$f":"IF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":178.36567562755923},186.40687418764588,{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(TRUNC(R127/'9   Trucks'!$N127)<TRUNC(S127/'9   Trucks'!$N127),TRUNC(S127/'9   Trucks'!$N127),TRUNC(R127/'9   Trucks'!$N127)),\n0)","v":5},12570,{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A127,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A127,Quantities[],Quantities!$Q$2)),\n0)","v":3020},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A127,Quantities[],Quantities!$S$2)),\n0)","v":1770},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A127,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A127,Quantities[],Quantities!$R$2)),\n0)","v":9.9337748344370855E-2},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF(C127=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A127,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A127,Quantities[],Quantities!$T$2)),\n0)","v":-9.6045197740112997E-2},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,920.49600000000009,539.49599999999998,3.2712082262210798E-2,0.12433774834437086,7.1045197740113003E-2,1.7287917737789205E-2,7.4337748344370846E-2,0.12104519774011299,9.6564104221433738,5.1050774023626788,{"$f":"T127*\nIF(AND(B127=\"D\",OR(LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B127=\"D\",LEFT(J127,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A127,\"0\"),\"-\",\"C-\",C127,\"-\",J127),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$Y127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AF127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AF127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AF127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AF127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$Z127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AG127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AG127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AG127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AG127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":4.8244158819066218E-3},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nIF('9   Trucks'!$AA127>=0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$P$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$Q$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$R$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$S$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA127<0,\nIF(((VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D127,Equipment[],Equipment!$Z$2))*AH127^4 + (VLOOKUP(D127,Equipment[],Equipment!$AA$2))*AH127^3 + (VLOOKUP(D127,Equipment[],Equipment!$AB$2))*AH127^2+(VLOOKUP(D127,Equipment[],Equipment!$AC$2))*AH127+ (VLOOKUP(D127,Equipment[],Equipment!$AD$2))),\n0)))","v":2.5128622758880241E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$Y127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(Y127>0,AI127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y127>=0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AI127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AI127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AI127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AI127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$Z127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(Z127>0,AJ127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z127>=0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AJ127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AJ127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AJ127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AJ127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5269030843473609E-3},{"$f":"IF(LEFT('9   Trucks'!$D127,2)=\"Tk\",\nIF('9   Trucks'!$AA127<0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$U$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$V$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$W$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$X$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$Y$2))),\nIF(AND(AA127>0,AK127<6%),1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA127>=0,\nIF(((VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D127,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AE$2))*AK127^4 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AF$2))*AK127^3 + (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AG$2))*AK127^2+(VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AH$2))*AK127+ (VLOOKUP('9   Trucks'!$D127,Equipment[],Equipment!$AI$2))),\n0))))","v":2.241299831354866E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AR127>0),1/('9   Trucks'!$AR127*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AS127>0),1/('9   Trucks'!$AS127*1609.344/60),0)","v":7.7278311917640856},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AT127>0),1/('9   Trucks'!$AT127*1609.344/60),0)","v":14.836575761425204},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AU127>0),1/('9   Trucks'!$AU127*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AV127>0),1/('9   Trucks'!$AV127*1609.344/60),0)","v":24.416920704679484},{"$f":"IF(AND(LEFT('9   Trucks'!$D127,2)=\"Tk\",'9   Trucks'!$AW127>0),1/('9   Trucks'!$AW127*1609.344/60),0)","v":16.634218685370129}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D128,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":314600},9.1100680954061826,{"$f":"IF(LEFT(D128,2)=\"Tk\",IF(K128=0,0,'18 Truck Optimization'!BB128),0)","v":4},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L128>0,AQ128*T128*'9   Trucks'!$N128*M128/L128,0)","v":3082.8529167813863},{"$f":"IF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":100.81538187644651},102.04833266208955,{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(TRUNC(R128/'9   Trucks'!$N128)<TRUNC(S128/'9   Trucks'!$N128),TRUNC(S128/'9   Trucks'!$N128),TRUNC(R128/'9   Trucks'!$N128)),\n0)","v":5},5730,{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A128,Quantities[],Quantities!$O$2)),\n0)","v":5730},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A128,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A128,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A128,Quantities[],Quantities!$P$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A128,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF(C128=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A128,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A128,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1746.5040000000001,0,0,4.1000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,9.0000000000000011E-3,2.5000000000000001E-2,2.5000000000000001E-2,3.2258811555854399,1.8341869398207427,{"$f":"T128*\nIF(AND(B128=\"D\",OR(LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B128=\"D\",LEFT(J128,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A128,\"0\"),\"-\",\"C-\",C128,\"-\",J128),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$Y128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AF128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AF128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AF128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AF128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$Z128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AG128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AG128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AG128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AG128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nIF('9   Trucks'!$AA128>=0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$P$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$Q$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$R$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$S$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA128<0,\nIF(((VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D128,Equipment[],Equipment!$Z$2))*AH128^4 + (VLOOKUP(D128,Equipment[],Equipment!$AA$2))*AH128^3 + (VLOOKUP(D128,Equipment[],Equipment!$AB$2))*AH128^2+(VLOOKUP(D128,Equipment[],Equipment!$AC$2))*AH128+ (VLOOKUP(D128,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$Y128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(Y128>0,AI128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y128>=0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AI128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AI128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AI128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AI128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$Z128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(Z128>0,AJ128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z128>=0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AJ128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AJ128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AJ128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AJ128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D128,2)=\"Tk\",\nIF('9   Trucks'!$AA128<0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$U$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$V$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$W$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$X$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$Y$2))),\nIF(AND(AA128>0,AK128<6%),1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA128>=0,\nIF(((VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D128,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AE$2))*AK128^4 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AF$2))*AK128^3 + (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AG$2))*AK128^2+(VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AH$2))*AK128+ (VLOOKUP('9   Trucks'!$D128,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AR128>0),1/('9   Trucks'!$AR128*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AS128>0),1/('9   Trucks'!$AS128*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AT128>0),1/('9   Trucks'!$AT128*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AU128>0),1/('9   Trucks'!$AU128*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AV128>0),1/('9   Trucks'!$AV128*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D128,2)=\"Tk\",'9   Trucks'!$AW128>0),1/('9   Trucks'!$AW128*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D129,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":885720},23.059141815943338,{"$f":"IF(LEFT(D129,2)=\"Tk\",IF(K129=0,0,'18 Truck Optimization'!BB129),0)","v":10},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L129>0,AQ129*T129*'9   Trucks'!$N129*M129/L129,0)","v":3044.8878176140238},{"$f":"IF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":283.83407512907252},290.8875640265955,{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(TRUNC(R129/'9   Trucks'!$N129)<TRUNC(S129/'9   Trucks'!$N129),TRUNC(S129/'9   Trucks'!$N129),TRUNC(R129/'9   Trucks'!$N129)),\n0)","v":5},17830,{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A129,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A129,Quantities[],Quantities!$Q$2)),\n0)","v":3020},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A129,Quantities[],Quantities!$S$2)),\n0)","v":7030},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A129,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A129,Quantities[],Quantities!$R$2)),\n0)","v":9.9337748344370855E-2},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF(C129=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A129,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A129,Quantities[],Quantities!$T$2)),\n0)","v":2.5604551920341393E-2},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,920.49600000000009,2142.7440000000001,3.2712082262210798E-2,0.12433774834437086,5.0604551920341398E-2,1.7287917737789205E-2,7.4337748344370846E-2,6.0455192034139169E-4,12.862916604964507,6.146225210978832,{"$f":"T129*\nIF(AND(B129=\"D\",OR(LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B129=\"D\",LEFT(J129,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A129,\"0\"),\"-\",\"C-\",C129,\"-\",J129),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$Y129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AF129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AF129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AF129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AF129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$Z129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AG129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AG129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AG129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AG129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":4.8244158819066218E-3},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nIF('9   Trucks'!$AA129>=0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$P$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$Q$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$R$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$S$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA129<0,\nIF(((VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D129,Equipment[],Equipment!$Z$2))*AH129^4 + (VLOOKUP(D129,Equipment[],Equipment!$AA$2))*AH129^3 + (VLOOKUP(D129,Equipment[],Equipment!$AB$2))*AH129^2+(VLOOKUP(D129,Equipment[],Equipment!$AC$2))*AH129+ (VLOOKUP(D129,Equipment[],Equipment!$AD$2))),\n0)))","v":2.1291322384818807E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$Y129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(Y129>0,AI129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y129>=0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AI129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AI129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AI129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AI129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$Z129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(Z129>0,AJ129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z129>=0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AJ129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AJ129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AJ129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AJ129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5269030843473609E-3},{"$f":"IF(LEFT('9   Trucks'!$D129,2)=\"Tk\",\nIF('9   Trucks'!$AA129<0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$U$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$V$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$W$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$X$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$Y$2))),\nIF(AND(AA129>0,AK129<6%),1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA129>=0,\nIF(((VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D129,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AE$2))*AK129^4 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AF$2))*AK129^3 + (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AG$2))*AK129^2+(VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AH$2))*AK129+ (VLOOKUP('9   Trucks'!$D129,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AR129>0),1/('9   Trucks'!$AR129*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AS129>0),1/('9   Trucks'!$AS129*1609.344/60),0)","v":7.7278311917640856},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AT129>0),1/('9   Trucks'!$AT129*1609.344/60),0)","v":17.510547658995169},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AU129>0),1/('9   Trucks'!$AU129*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AV129>0),1/('9   Trucks'!$AV129*1609.344/60),0)","v":24.416920704679484},{"$f":"IF(AND(LEFT('9   Trucks'!$D129,2)=\"Tk\",'9   Trucks'!$AW129>0),1/('9   Trucks'!$AW129*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D130,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":1815000},19.966312227825,{"$f":"IF(LEFT(D130,2)=\"Tk\",IF(K130=0,0,'18 Truck Optimization'!BB130),0)","v":9},{"$f":"IF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L130>0,AQ130*T130*'9   Trucks'!$N130*M130/L130,0)","v":3164.8934104083996},{"$f":"IF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":581.62720313334523},581.62720313334523,{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(TRUNC(R130/'9   Trucks'!$N130)<TRUNC(S130/'9   Trucks'!$N130),TRUNC(S130/'9   Trucks'!$N130),TRUNC(R130/'9   Trucks'!$N130)),\n0)","v":5},13990,{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A130,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A130,Quantities[],Quantities!$Q$2)),\n0)","v":6210},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A130,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A130,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A130,Quantities[],Quantities!$R$2)),\n0)","v":7.8904991948470213E-2},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF(C130=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A130,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A130,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,1892.808,0,3.2712082262210798E-2,0.10390499194847022,2.5000000000000001E-2,1.7287917737789205E-2,5.3904991948470211E-2,2.5000000000000001E-2,11.438079193253937,4.4782330345710628,{"$f":"T130*\nIF(AND(B130=\"D\",OR(LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B130=\"D\",LEFT(J130,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A130,\"0\"),\"-\",\"C-\",C130,\"-\",J130),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$Y130>=0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AF130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AF130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AF130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AF130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$Z130>=0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AG130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AG130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AG130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AG130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":4.0036831200705872E-3},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nIF('9   Trucks'!$AA130>=0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$P$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$P$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$Q$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$R$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$S$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA130<0,\nIF(((VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D130,Equipment[],Equipment!$Z$2))*AH130^4 + (VLOOKUP(D130,Equipment[],Equipment!$AA$2))*AH130^3 + (VLOOKUP(D130,Equipment[],Equipment!$AB$2))*AH130^2+(VLOOKUP(D130,Equipment[],Equipment!$AC$2))*AH130+ (VLOOKUP(D130,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$Y130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(Y130>0,AI130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y130>=0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AI130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AI130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AI130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AI130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$Z130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(Z130>0,AJ130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z130>=0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AJ130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AJ130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AJ130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AJ130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D130,2)=\"Tk\",\nIF('9   Trucks'!$AA130<0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$U$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$V$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$W$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$X$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$Y$2))),\nIF(AND(AA130>0,AK130<6%),1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA130>=0,\nIF(((VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D130,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AE$2))*AK130^4 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AF$2))*AK130^3 + (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AG$2))*AK130^2+(VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AH$2))*AK130+ (VLOOKUP('9   Trucks'!$D130,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AR130>0),1/('9   Trucks'!$AR130*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AS130>0),1/('9   Trucks'!$AS130*1609.344/60),0)","v":9.3119935859416181},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AT130>0),1/('9   Trucks'!$AT130*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AU130>0),1/('9   Trucks'!$AU130*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AV130>0),1/('9   Trucks'!$AV130*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D130,2)=\"Tk\",'9   Trucks'!$AW130>0),1/('9   Trucks'!$AW130*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D131,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":229222.40000000002},9.1100680954061826,{"$f":"IF(LEFT(D131,2)=\"Tk\",IF(K131=0,0,'18 Truck Optimization'!BB131),0)","v":4},{"$f":"IF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L131>0,AQ131*T131*'9   Trucks'!$N131*M131/L131,0)","v":3082.8529167813863},{"$f":"IF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":73.455638241053961},74.3539851519471,{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(TRUNC(R131/'9   Trucks'!$N131)<TRUNC(S131/'9   Trucks'!$N131),TRUNC(S131/'9   Trucks'!$N131),TRUNC(R131/'9   Trucks'!$N131)),\n0)","v":5},5730,{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A131,Quantities[],Quantities!$O$2)),\n0)","v":5730},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A131,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A131,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A131,Quantities[],Quantities!$P$2)),\n0)","v":1.6E-2},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A131,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF(C131=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A131,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A131,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1746.5040000000001,0,0,4.1000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,9.0000000000000011E-3,2.5000000000000001E-2,2.5000000000000001E-2,3.2258811555854399,1.8341869398207427,{"$f":"T131*\nIF(AND(B131=\"D\",OR(LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B131=\"D\",LEFT(J131,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A131,\"0\"),\"-\",\"C-\",C131,\"-\",J131),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$Y131>=0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AF131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AF131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AF131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AF131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":1.8470505395839E-3},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$Z131>=0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AG131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AG131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AG131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AG131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nIF('9   Trucks'!$AA131>=0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$P$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$P$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$Q$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$R$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$S$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA131<0,\nIF(((VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D131,Equipment[],Equipment!$Z$2))*AH131^4 + (VLOOKUP(D131,Equipment[],Equipment!$AA$2))*AH131^3 + (VLOOKUP(D131,Equipment[],Equipment!$AB$2))*AH131^2+(VLOOKUP(D131,Equipment[],Equipment!$AC$2))*AH131+ (VLOOKUP(D131,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$Y131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(Y131>0,AI131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y131>=0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AI131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AI131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AI131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AI131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$Z131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(Z131>0,AJ131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z131>=0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AJ131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AJ131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AJ131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AJ131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D131,2)=\"Tk\",\nIF('9   Trucks'!$AA131<0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$U$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$V$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$W$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$X$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$Y$2))),\nIF(AND(AA131>0,AK131<6%),1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA131>=0,\nIF(((VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D131,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AE$2))*AK131^4 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AF$2))*AK131^3 + (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AG$2))*AK131^2+(VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AH$2))*AK131+ (VLOOKUP('9   Trucks'!$D131,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AR131>0),1/('9   Trucks'!$AR131*1609.344/60),0)","v":20.18475982938665},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AS131>0),1/('9   Trucks'!$AS131*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AT131>0),1/('9   Trucks'!$AT131*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AU131>0),1/('9   Trucks'!$AU131*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AV131>0),1/('9   Trucks'!$AV131*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D131,2)=\"Tk\",'9   Trucks'!$AW131>0),1/('9   Trucks'!$AW131*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D132,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":261360},13.449443070125625,{"$f":"IF(LEFT(D132,2)=\"Tk\",IF(K132=0,0,'18 Truck Optimization'!BB132),0)","v":6},{"$f":"IF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L132>0,AQ132*T132*'9   Trucks'!$N132*M132/L132,0)","v":3132.2858337216262},{"$f":"IF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":83.754317251201712},83.754317251201712,{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(TRUNC(R132/'9   Trucks'!$N132)<TRUNC(S132/'9   Trucks'!$N132),TRUNC(S132/'9   Trucks'!$N132),TRUNC(R132/'9   Trucks'!$N132)),\n0)","v":5},10050,{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A132,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A132,Quantities[],Quantities!$Q$2)),\n0)","v":2270},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A132,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A132,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A132,Quantities[],Quantities!$R$2)),\n0)","v":6.1674008810572688E-2},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF(C132=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A132,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A132,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,691.89600000000007,0,3.2712082262210798E-2,8.6674008810572689E-2,2.5000000000000001E-2,1.7287917737789205E-2,3.6674008810572686E-2,2.5000000000000001E-2,6.1824136207018103,3.2170294494238156,{"$f":"T132*\nIF(AND(B132=\"D\",OR(LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B132=\"D\",LEFT(J132,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A132,\"0\"),\"-\",\"C-\",C132,\"-\",J132),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$Y132>=0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AF132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AF132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AF132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AF132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$Z132>=0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AG132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AG132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AG132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AG132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":3.3567730794547748E-3},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nIF('9   Trucks'!$AA132>=0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$P$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$P$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$Q$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$R$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$S$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA132<0,\nIF(((VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D132,Equipment[],Equipment!$Z$2))*AH132^4 + (VLOOKUP(D132,Equipment[],Equipment!$AA$2))*AH132^3 + (VLOOKUP(D132,Equipment[],Equipment!$AB$2))*AH132^2+(VLOOKUP(D132,Equipment[],Equipment!$AC$2))*AH132+ (VLOOKUP(D132,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$Y132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(Y132>0,AI132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y132>=0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AI132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AI132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AI132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AI132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$Z132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(Z132>0,AJ132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z132>=0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AJ132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AJ132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AJ132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AJ132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D132,2)=\"Tk\",\nIF('9   Trucks'!$AA132<0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$U$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$V$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$W$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$X$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$Y$2))),\nIF(AND(AA132>0,AK132<6%),1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA132>=0,\nIF(((VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D132,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AE$2))*AK132^4 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AF$2))*AK132^3 + (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AG$2))*AK132^2+(VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AH$2))*AK132+ (VLOOKUP('9   Trucks'!$D132,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AR132>0),1/('9   Trucks'!$AR132*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AS132>0),1/('9   Trucks'!$AS132*1609.344/60),0)","v":11.106580829793721},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AT132>0),1/('9   Trucks'!$AT132*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AU132>0),1/('9   Trucks'!$AU132*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AV132>0),1/('9   Trucks'!$AV132*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D132,2)=\"Tk\",'9   Trucks'!$AW132>0),1/('9   Trucks'!$AW132*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D133,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":319440},15.733854506304835,{"$f":"IF(LEFT(D133,2)=\"Tk\",IF(K133=0,0,'18 Truck Optimization'!BB133),0)","v":7},{"$f":"IF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L133>0,AQ133*T133*'9   Trucks'!$N133*M133/L133,0)","v":3123.7577530862013},{"$f":"IF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":102.36638775146876},102.36638775146876,{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(TRUNC(R133/'9   Trucks'!$N133)<TRUNC(S133/'9   Trucks'!$N133),TRUNC(S133/'9   Trucks'!$N133),TRUNC(R133/'9   Trucks'!$N133)),\n0)","v":5},11833,{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A133,Quantities[],Quantities!$O$2)),\n0)","v":7780},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A133,Quantities[],Quantities!$Q$2)),\n0)","v":4053},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A133,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A133,Quantities[],Quantities!$P$2)),\n0)","v":7.7120822622107968E-3},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A133,Quantities[],Quantities!$R$2)),\n0)","v":5.9215396002960767E-2},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF(C133=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A133,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A133,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},2371.3440000000001,1235.3544000000002,0,3.2712082262210798E-2,8.4215396002960768E-2,2.5000000000000001E-2,1.7287917737789205E-2,3.4215396002960766E-2,2.5000000000000001E-2,7.8960824192369738,3.7877720870678617,{"$f":"T133*\nIF(AND(B133=\"D\",OR(LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B133=\"D\",LEFT(J133,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A133,\"0\"),\"-\",\"C-\",C133,\"-\",J133),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$Y133>=0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AF133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AF133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AF133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AF133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6277164992170557E-3},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$Z133>=0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AG133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AG133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AG133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AG133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":3.2672459539688399E-3},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nIF('9   Trucks'!$AA133>=0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$P$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$P$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$Q$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$R$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$S$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA133<0,\nIF(((VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D133,Equipment[],Equipment!$Z$2))*AH133^4 + (VLOOKUP(D133,Equipment[],Equipment!$AA$2))*AH133^3 + (VLOOKUP(D133,Equipment[],Equipment!$AB$2))*AH133^2+(VLOOKUP(D133,Equipment[],Equipment!$AC$2))*AH133+ (VLOOKUP(D133,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$Y133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(Y133>0,AI133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y133>=0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AI133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AI133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AI133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AI133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$Z133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(Z133>0,AJ133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z133>=0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AJ133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AJ133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AJ133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AJ133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D133,2)=\"Tk\",\nIF('9   Trucks'!$AA133<0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$U$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$V$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$W$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$X$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$Y$2))),\nIF(AND(AA133>0,AK133<6%),1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA133>=0,\nIF(((VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D133,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AE$2))*AK133^4 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AF$2))*AK133^3 + (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AG$2))*AK133^2+(VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AH$2))*AK133+ (VLOOKUP('9   Trucks'!$D133,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AR133>0),1/('9   Trucks'!$AR133*1609.344/60),0)","v":22.904646817902933},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AS133>0),1/('9   Trucks'!$AS133*1609.344/60),0)","v":11.410916735225255},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AT133>0),1/('9   Trucks'!$AT133*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AU133>0),1/('9   Trucks'!$AU133*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AV133>0),1/('9   Trucks'!$AV133*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D133,2)=\"Tk\",'9   Trucks'!$AW133>0),1/('9   Trucks'!$AW133*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D134,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":102753.2},15.807563435195913,{"$f":"IF(LEFT(D134,2)=\"Tk\",IF(K134=0,0,'18 Truck Optimization'!BB134),0)","v":7},{"$f":"IF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L134>0,AQ134*T134*'9   Trucks'!$N134*M134/L134,0)","v":3109.1920144105916},{"$f":"IF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":32.927854726722451},33.048200150957513,{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(TRUNC(R134/'9   Trucks'!$N134)<TRUNC(S134/'9   Trucks'!$N134),TRUNC(S134/'9   Trucks'!$N134),TRUNC(R134/'9   Trucks'!$N134)),\n0)","v":5},11891.093648645345,{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A134,Quantities[],Quantities!$O$2)),\n0)","v":5547.9488978630106},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A134,Quantities[],Quantities!$Q$2)),\n0)","v":4659.7677142018156},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A134,Quantities[],Quantities!$S$2)),\n0)","v":1683.3770365805199},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A134,Quantities[],Quantities!$P$2)),\n0)","v":7.522114280508055E-3},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A134,Quantities[],Quantities!$R$2)),\n0)","v":5.3344844579582655E-2},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF(C134=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A134,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A134,Quantities[],Quantities!$T$2)),\n0)","v":1.0064557136449633E-2},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1691.0148240686458,1420.2971992887135,513.09332074974247,3.2522114280508059E-2,7.8344844579582656E-2,3.5064557136449633E-2,1.7477885719491947E-2,2.8344844579582654E-2,1.4935442863550369E-2,7.9511954298676981,3.8063680053282161,{"$f":"T134*\nIF(AND(B134=\"D\",OR(LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B134=\"D\",LEFT(J134,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A134,\"0\"),\"-\",\"C-\",C134,\"-\",J134),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$Y134>=0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AF134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AF134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AF134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AF134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6229950556333798E-3},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$Z134>=0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AG134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AG134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AG134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AG134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":3.0563348192631096E-3},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nIF('9   Trucks'!$AA134>=0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$P$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$P$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$Q$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$R$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$S$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA134<0,\nIF(((VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D134,Equipment[],Equipment!$Z$2))*AH134^4 + (VLOOKUP(D134,Equipment[],Equipment!$AA$2))*AH134^3 + (VLOOKUP(D134,Equipment[],Equipment!$AB$2))*AH134^2+(VLOOKUP(D134,Equipment[],Equipment!$AC$2))*AH134+ (VLOOKUP(D134,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6873791033733727E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$Y134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(Y134>0,AI134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y134>=0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AI134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AI134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AI134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AI134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$Z134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(Z134>0,AJ134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z134>=0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AJ134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AJ134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AJ134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AJ134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D134,2)=\"Tk\",\nIF('9   Trucks'!$AA134<0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$U$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$V$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$W$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$X$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$Y$2))),\nIF(AND(AA134>0,AK134<6%),1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA134>=0,\nIF(((VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D134,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AE$2))*AK134^4 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AF$2))*AK134^3 + (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AG$2))*AK134^2+(VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AH$2))*AK134+ (VLOOKUP('9   Trucks'!$D134,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AR134>0),1/('9   Trucks'!$AR134*1609.344/60),0)","v":22.971278566027728},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AS134>0),1/('9   Trucks'!$AS134*1609.344/60),0)","v":12.198359714800125},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AT134>0),1/('9   Trucks'!$AT134*1609.344/60),0)","v":22.094780870348639},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AU134>0),1/('9   Trucks'!$AU134*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AV134>0),1/('9   Trucks'!$AV134*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D134,2)=\"Tk\",'9   Trucks'!$AW134>0),1/('9   Trucks'!$AW134*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D135,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":968000},15.807563435195913,{"$f":"IF(LEFT(D135,2)=\"Tk\",IF(K135=0,0,'18 Truck Optimization'!BB135),0)","v":7},{"$f":"IF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L135>0,AQ135*T135*'9   Trucks'!$N135*M135/L135,0)","v":3109.1920144105916},{"$f":"IF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":310.20117500445082},311.33490486064539,{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(TRUNC(R135/'9   Trucks'!$N135)<TRUNC(S135/'9   Trucks'!$N135),TRUNC(S135/'9   Trucks'!$N135),TRUNC(R135/'9   Trucks'!$N135)),\n0)","v":5},11891.093648645345,{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A135,Quantities[],Quantities!$O$2)),\n0)","v":5547.9488978630106},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A135,Quantities[],Quantities!$Q$2)),\n0)","v":4659.7677142018156},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A135,Quantities[],Quantities!$S$2)),\n0)","v":1683.3770365805199},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A135,Quantities[],Quantities!$P$2)),\n0)","v":7.522114280508055E-3},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A135,Quantities[],Quantities!$R$2)),\n0)","v":5.3344844579582655E-2},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF(C135=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A135,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A135,Quantities[],Quantities!$T$2)),\n0)","v":1.0064557136449633E-2},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1691.0148240686458,1420.2971992887135,513.09332074974247,3.2522114280508059E-2,7.8344844579582656E-2,3.5064557136449633E-2,1.7477885719491947E-2,2.8344844579582654E-2,1.4935442863550369E-2,7.9511954298676981,3.8063680053282161,{"$f":"T135*\nIF(AND(B135=\"D\",OR(LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B135=\"D\",LEFT(J135,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A135,\"0\"),\"-\",\"C-\",C135,\"-\",J135),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$Y135>=0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AF135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AF135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AF135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AF135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6229950556333798E-3},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$Z135>=0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AG135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AG135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AG135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AG135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":3.0563348192631096E-3},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nIF('9   Trucks'!$AA135>=0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$P$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$P$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$Q$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$R$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$S$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA135<0,\nIF(((VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D135,Equipment[],Equipment!$Z$2))*AH135^4 + (VLOOKUP(D135,Equipment[],Equipment!$AA$2))*AH135^3 + (VLOOKUP(D135,Equipment[],Equipment!$AB$2))*AH135^2+(VLOOKUP(D135,Equipment[],Equipment!$AC$2))*AH135+ (VLOOKUP(D135,Equipment[],Equipment!$AD$2))),\n0)))","v":1.6873791033733727E-3},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$Y135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(Y135>0,AI135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y135>=0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AI135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AI135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AI135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AI135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$Z135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(Z135>0,AJ135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z135>=0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AJ135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AJ135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AJ135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AJ135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D135,2)=\"Tk\",\nIF('9   Trucks'!$AA135<0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$U$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$V$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$W$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$X$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$Y$2))),\nIF(AND(AA135>0,AK135<6%),1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA135>=0,\nIF(((VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D135,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AE$2))*AK135^4 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AF$2))*AK135^3 + (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AG$2))*AK135^2+(VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AH$2))*AK135+ (VLOOKUP('9   Trucks'!$D135,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AR135>0),1/('9   Trucks'!$AR135*1609.344/60),0)","v":22.971278566027728},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AS135>0),1/('9   Trucks'!$AS135*1609.344/60),0)","v":12.198359714800125},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AT135>0),1/('9   Trucks'!$AT135*1609.344/60),0)","v":22.094780870348639},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AU135>0),1/('9   Trucks'!$AU135*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AV135>0),1/('9   Trucks'!$AV135*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D135,2)=\"Tk\",'9   Trucks'!$AW135>0),1/('9   Trucks'!$AW135*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D136,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":208120},19.792262239037829,{"$f":"IF(LEFT(D136,2)=\"Tk\",IF(K136=0,0,'18 Truck Optimization'!BB136),0)","v":9},{"$f":"IF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L136>0,AQ136*T136*'9   Trucks'!$N136*M136/L136,0)","v":3192.7249769034961},{"$f":"IF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":66.69325262595693},66.69325262595693,{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(TRUNC(R136/'9   Trucks'!$N136)<TRUNC(S136/'9   Trucks'!$N136),TRUNC(S136/'9   Trucks'!$N136),TRUNC(R136/'9   Trucks'!$N136)),\n0)","v":5},10300,{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A136,Quantities[],Quantities!$O$2)),\n0)","v":5600},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A136,Quantities[],Quantities!$Q$2)),\n0)","v":4000},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A136,Quantities[],Quantities!$S$2)),\n0)","v":700},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A136,Quantities[],Quantities!$P$2)),\n0)","v":0.06},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A136,Quantities[],Quantities!$R$2)),\n0)","v":0.1},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF(C136=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A136,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A136,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1706.88,1219.2,213.36,8.4999999999999992E-2,0.125,2.5000000000000001E-2,3.4999999999999996E-2,7.5000000000000011E-2,2.5000000000000001E-2,11.850467643408345,3.8917945956294808,{"$f":"T136*\nIF(AND(B136=\"D\",OR(LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B136=\"D\",LEFT(J136,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A136,\"0\"),\"-\",\"C-\",C136,\"-\",J136),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$Y136>=0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AF136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AF136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AF136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AF136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":3.2957411299374996E-3},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$Z136>=0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AG136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AG136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AG136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AG136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":4.8523193359374999E-3},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nIF('9   Trucks'!$AA136>=0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$P$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$P$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$Q$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$R$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$S$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA136<0,\nIF(((VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D136,Equipment[],Equipment!$Z$2))*AH136^4 + (VLOOKUP(D136,Equipment[],Equipment!$AA$2))*AH136^3 + (VLOOKUP(D136,Equipment[],Equipment!$AB$2))*AH136^2+(VLOOKUP(D136,Equipment[],Equipment!$AC$2))*AH136+ (VLOOKUP(D136,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$Y136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(Y136>0,AI136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y136>=0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AI136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AI136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AI136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AI136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$Z136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(Z136>0,AJ136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z136>=0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AJ136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AJ136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AJ136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AJ136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5380161328124996E-3},{"$f":"IF(LEFT('9   Trucks'!$D136,2)=\"Tk\",\nIF('9   Trucks'!$AA136<0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$U$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$V$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$W$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$X$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$Y$2))),\nIF(AND(AA136>0,AK136<6%),1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA136>=0,\nIF(((VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D136,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AE$2))*AK136^4 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AF$2))*AK136^3 + (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AG$2))*AK136^2+(VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AH$2))*AK136+ (VLOOKUP('9   Trucks'!$D136,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AR136>0),1/('9   Trucks'!$AR136*1609.344/60),0)","v":11.312257263041486},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AS136>0),1/('9   Trucks'!$AS136*1609.344/60),0)","v":7.6833919932099564},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AT136>0),1/('9   Trucks'!$AT136*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AU136>0),1/('9   Trucks'!$AU136*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AV136>0),1/('9   Trucks'!$AV136*1609.344/60),0)","v":24.24049445181284},{"$f":"IF(AND(LEFT('9   Trucks'!$D136,2)=\"Tk\",'9   Trucks'!$AW136>0),1/('9   Trucks'!$AW136*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D137,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":102769.33333333334},20.0207580927995,{"$f":"IF(LEFT(D137,2)=\"Tk\",IF(K137=0,0,'18 Truck Optimization'!BB137),0)","v":9},{"$f":"IF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L137>0,AQ137*T137*'9   Trucks'!$N137*M137/L137,0)","v":3156.2865755181783},{"$f":"IF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":32.933024746305861},32.933024746305861,{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$BD$2),0)","v":101},{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$BE$2),0)","v":145},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(TRUNC(R137/'9   Trucks'!$N137)<TRUNC(S137/'9   Trucks'!$N137),TRUNC(S137/'9   Trucks'!$N137),TRUNC(R137/'9   Trucks'!$N137)),\n0)","v":5},10600,{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A137,Quantities[],Quantities!$O$2)),\n0)","v":5600},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A137,Quantities[],Quantities!$Q$2)),\n0)","v":4000},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A137,Quantities[],Quantities!$S$2)),\n0)","v":1000},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A137,Quantities[],Quantities!$P$2)),\n0)","v":0.06},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A137,Quantities[],Quantities!$R$2)),\n0)","v":0.1},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF(C137=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A137,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A137,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1706.88,1219.2,304.8,8.4999999999999992E-2,0.125,2.5000000000000001E-2,3.4999999999999996E-2,7.5000000000000011E-2,2.5000000000000001E-2,11.982932767336472,3.9878253254630276,{"$f":"T137*\nIF(AND(B137=\"D\",OR(LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B137=\"D\",LEFT(J137,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A137,\"0\"),\"-\",\"C-\",C137,\"-\",J137),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$Y137>=0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AF137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AF137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AF137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AF137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":3.2957411299374996E-3},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$Z137>=0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AG137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AG137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AG137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AG137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":4.8523193359374999E-3},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nIF('9   Trucks'!$AA137>=0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$P$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$P$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$Q$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$R$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$S$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA137<0,\nIF(((VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D137,Equipment[],Equipment!$Z$2))*AH137^4 + (VLOOKUP(D137,Equipment[],Equipment!$AA$2))*AH137^3 + (VLOOKUP(D137,Equipment[],Equipment!$AB$2))*AH137^2+(VLOOKUP(D137,Equipment[],Equipment!$AC$2))*AH137+ (VLOOKUP(D137,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$Y137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(Y137>0,AI137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y137>=0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AI137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AI137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AI137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AI137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$Z137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(Z137>0,AJ137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z137>=0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AJ137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AJ137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AJ137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AJ137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":1.5380161328124996E-3},{"$f":"IF(LEFT('9   Trucks'!$D137,2)=\"Tk\",\nIF('9   Trucks'!$AA137<0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$U$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$V$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$W$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$X$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$Y$2))),\nIF(AND(AA137>0,AK137<6%),1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA137>=0,\nIF(((VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D137,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AE$2))*AK137^4 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AF$2))*AK137^3 + (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AG$2))*AK137^2+(VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AH$2))*AK137+ (VLOOKUP('9   Trucks'!$D137,Equipment[],Equipment!$AI$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AR137>0),1/('9   Trucks'!$AR137*1609.344/60),0)","v":11.312257263041486},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AS137>0),1/('9   Trucks'!$AS137*1609.344/60),0)","v":7.6833919932099564},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AT137>0),1/('9   Trucks'!$AT137*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AU137>0),1/('9   Trucks'!$AU137*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AV137>0),1/('9   Trucks'!$AV137*1609.344/60),0)","v":24.24049445181284},{"$f":"IF(AND(LEFT('9   Trucks'!$D137,2)=\"Tk\",'9   Trucks'!$AW137>0),1/('9   Trucks'!$AW137*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"Ld2",{"$f":"IF(LEFT(D138,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":9636.8399999999983},13.983503611792697,{"$f":"IF(LEFT(D138,2)=\"Tk\",IF(K138=0,0,'18 Truck Optimization'!BB138),0)","v":6},{"$f":"IF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":7.2887500000000003},{"$f":"IF(L138>0,AQ138*T138*'9   Trucks'!$N138*M138/L138,0)","v":625.48701976404686},{"$f":"IF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":15.204755273537984},15.406938426372642,{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$BD$2),0)","v":22.2},{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$BE$2),0)","v":31.7},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(TRUNC(R138/'9   Trucks'!$N138)<TRUNC(S138/'9   Trucks'!$N138),TRUNC(S138/'9   Trucks'!$N138),TRUNC(R138/'9   Trucks'!$N138)),\n0)","v":4},11891.093648645345,{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A138,Quantities[],Quantities!$O$2)),\n0)","v":5547.9488978630106},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A138,Quantities[],Quantities!$Q$2)),\n0)","v":4659.7677142018156},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A138,Quantities[],Quantities!$S$2)),\n0)","v":1683.3770365805199},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A138,Quantities[],Quantities!$P$2)),\n0)","v":7.522114280508055E-3},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A138,Quantities[],Quantities!$R$2)),\n0)","v":5.3344844579582655E-2},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF(C138=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A138,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A138,Quantities[],Quantities!$T$2)),\n0)","v":1.0064557136449633E-2},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1691.0148240686458,1420.2971992887135,513.09332074974247,3.2522114280508059E-2,7.8344844579582656E-2,3.5064557136449633E-2,1.7477885719491947E-2,2.8344844579582654E-2,1.4935442863550369E-2,7.0084809694703214,2.8750226423223761,{"$f":"T138*\nIF(AND(B138=\"D\",OR(LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B138=\"D\",LEFT(J138,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A138,\"0\"),\"-\",\"C-\",C138,\"-\",J138),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.2999999999999998},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$Y138>=0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AF138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AF138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AF138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AF138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":1.3677558307657934E-3},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$Z138>=0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AG138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AG138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AG138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AG138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":2.7882165867113978E-3},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nIF('9   Trucks'!$AA138>=0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$P$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$P$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$Q$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$R$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$S$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA138<0,\nIF(((VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D138,Equipment[],Equipment!$Z$2))*AH138^4 + (VLOOKUP(D138,Equipment[],Equipment!$AA$2))*AH138^3 + (VLOOKUP(D138,Equipment[],Equipment!$AB$2))*AH138^2+(VLOOKUP(D138,Equipment[],Equipment!$AC$2))*AH138+ (VLOOKUP(D138,Equipment[],Equipment!$AD$2))),\n0)))","v":1.4334417250799372E-3},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$Y138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(Y138>0,AI138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y138>=0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AI138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AI138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AI138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AI138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":7.9323981987744756E-4},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$Z138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(Z138>0,AJ138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z138>=0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AJ138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AJ138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AJ138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AJ138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":7.9323981987744756E-4},{"$f":"IF(LEFT('9   Trucks'!$D138,2)=\"Tk\",\nIF('9   Trucks'!$AA138<0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$U$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$V$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$W$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$X$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$Y$2))),\nIF(AND(AA138>0,AK138<6%),1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA138>=0,\nIF(((VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D138,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AE$2))*AK138^4 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AF$2))*AK138^3 + (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AG$2))*AK138^2+(VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AH$2))*AK138+ (VLOOKUP('9   Trucks'!$D138,Equipment[],Equipment!$AI$2))),\n0))))","v":7.9323981987744756E-4},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AR138>0),1/('9   Trucks'!$AR138*1609.344/60),0)","v":27.25798764342759},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AS138>0),1/('9   Trucks'!$AS138*1609.344/60),0)","v":13.371368534254776},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AT138>0),1/('9   Trucks'!$AT138*1609.344/60),0)","v":26.008920266473304},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AU138>0),1/('9   Trucks'!$AU138*1609.344/60),0)","v":47.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AV138>0),1/('9   Trucks'!$AV138*1609.344/60),0)","v":47.000000000000007},{"$f":"IF(AND(LEFT('9   Trucks'!$D138,2)=\"Tk\",'9   Trucks'!$AW138>0),1/('9   Trucks'!$AW138*1609.344/60),0)","v":47.000000000000007}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"Ld2",{"$f":"IF(LEFT(D139,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":45360.000000000007},35.241936609700474,{"$f":"IF(LEFT(D139,2)=\"Tk\",IF(K139=0,0,'18 Truck Optimization'!BB139),0)","v":15},{"$f":"IF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":7.2887500000000003},{"$f":"IF(L139>0,AQ139*T139*'9   Trucks'!$N139*M139/L139,0)","v":620.46107857708455},{"$f":"IF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":71.567827130852351},73.106922522884076,{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$BD$2),0)","v":22.2},{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$BE$2),0)","v":31.7},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(TRUNC(R139/'9   Trucks'!$N139)<TRUNC(S139/'9   Trucks'!$N139),TRUNC(S139/'9   Trucks'!$N139),TRUNC(R139/'9   Trucks'!$N139)),\n0)","v":4},14100,{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A139,Quantities[],Quantities!$O$2)),\n0)","v":4610},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A139,Quantities[],Quantities!$Q$2)),\n0)","v":5820},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A139,Quantities[],Quantities!$S$2)),\n0)","v":3670},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A139,Quantities[],Quantities!$P$2)),\n0)","v":-7.6E-3},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A139,Quantities[],Quantities!$R$2)),\n0)","v":-4.6399999999999997E-2},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF(C139=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A139,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A139,Quantities[],Quantities!$T$2)),\n0)","v":1.3899999999999999E-2},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BJ$2),\n0)","v":2.5000000000000001E-2},1405.1280000000002,1773.9360000000001,1118.616,1.7400000000000002E-2,2.1399999999999995E-2,3.8900000000000004E-2,3.2600000000000004E-2,7.1399999999999991E-2,1.1100000000000002E-2,25.66201281430217,5.4799237953983049,{"$f":"T139*\nIF(AND(B139=\"D\",OR(LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B139=\"D\",LEFT(J139,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A139,\"0\"),\"-\",\"C-\",C139,\"-\",J139),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":2.2999999999999998},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BK$2),\n0)","v":0.7},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$BL$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$Y139>=0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AF139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AF139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AF139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AF139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":6.5879369920000003E-3},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$Z139>=0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AG139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AG139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AG139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AG139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":8.279396831999998E-3},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nIF('9   Trucks'!$AA139>=0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$P$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$P$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$Q$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$R$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$S$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA139<0,\nIF(((VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D139,Equipment[],Equipment!$Z$2))*AH139^4 + (VLOOKUP(D139,Equipment[],Equipment!$AA$2))*AH139^3 + (VLOOKUP(D139,Equipment[],Equipment!$AB$2))*AH139^2+(VLOOKUP(D139,Equipment[],Equipment!$AC$2))*AH139+ (VLOOKUP(D139,Equipment[],Equipment!$AD$2))),\n0)))","v":1.5358246136622762E-3},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$Y139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(Y139>0,AI139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y139>=0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AI139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AI139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AI139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AI139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":1.1523590938624E-3},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$Z139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(Z139>0,AJ139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z139>=0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AJ139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AJ139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AJ139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AJ139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":1.6761489773055999E-3},{"$f":"IF(LEFT('9   Trucks'!$D139,2)=\"Tk\",\nIF('9   Trucks'!$AA139<0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$U$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$V$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$W$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$X$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$Y$2))),\nIF(AND(AA139>0,AK139<6%),1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA139>=0,\nIF(((VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D139,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AE$2))*AK139^4 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AF$2))*AK139^3 + (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AG$2))*AK139^2+(VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AH$2))*AK139+ (VLOOKUP('9   Trucks'!$D139,Equipment[],Equipment!$AI$2))),\n0))))","v":7.9323981987744756E-4},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AR139>0),1/('9   Trucks'!$AR139*1609.344/60),0)","v":5.6591724510288142},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AS139>0),1/('9   Trucks'!$AS139*1609.344/60),0)","v":4.5030178273547028},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AT139>0),1/('9   Trucks'!$AT139*1609.344/60),0)","v":24.275084018440083},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AU139>0),1/('9   Trucks'!$AU139*1609.344/60),0)","v":32.352998065281731},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AV139>0),1/('9   Trucks'!$AV139*1609.344/60),0)","v":22.242814952028358},{"$f":"IF(AND(LEFT('9   Trucks'!$D139,2)=\"Tk\",'9   Trucks'!$AW139>0),1/('9   Trucks'!$AW139*1609.344/60),0)","v":47.000000000000007}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D140,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",IF(K140=0,0,'18 Truck Optimization'!BB140),0)","v":0},{"$f":"IF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L140>0,AQ140*T140*'9   Trucks'!$N140*M140/L140,0)","v":0},{"$f":"IF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(TRUNC(R140/'9   Trucks'!$N140)<TRUNC(S140/'9   Trucks'!$N140),TRUNC(S140/'9   Trucks'!$N140),TRUNC(R140/'9   Trucks'!$N140)),\n0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A140,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A140,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A140,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A140,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A140,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF(C140=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A140,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A140,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T140*\nIF(AND(B140=\"D\",OR(LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B140=\"D\",LEFT(J140,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A140,\"0\"),\"-\",\"C-\",C140,\"-\",J140),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$Y140>=0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AF140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AF140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AF140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AF140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$Z140>=0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AG140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AG140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AG140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AG140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nIF('9   Trucks'!$AA140>=0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$P$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$P$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$Q$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$R$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$S$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA140<0,\nIF(((VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D140,Equipment[],Equipment!$Z$2))*AH140^4 + (VLOOKUP(D140,Equipment[],Equipment!$AA$2))*AH140^3 + (VLOOKUP(D140,Equipment[],Equipment!$AB$2))*AH140^2+(VLOOKUP(D140,Equipment[],Equipment!$AC$2))*AH140+ (VLOOKUP(D140,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$Y140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(Y140>0,AI140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y140>=0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AI140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AI140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AI140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AI140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$Z140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(Z140>0,AJ140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z140>=0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AJ140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AJ140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AJ140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AJ140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D140,2)=\"Tk\",\nIF('9   Trucks'!$AA140<0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$U$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$V$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$W$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$X$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$Y$2))),\nIF(AND(AA140>0,AK140<6%),1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA140>=0,\nIF(((VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D140,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AE$2))*AK140^4 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AF$2))*AK140^3 + (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AG$2))*AK140^2+(VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AH$2))*AK140+ (VLOOKUP('9   Trucks'!$D140,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AR140>0),1/('9   Trucks'!$AR140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AS140>0),1/('9   Trucks'!$AS140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AT140>0),1/('9   Trucks'!$AT140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AU140>0),1/('9   Trucks'!$AU140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AV140>0),1/('9   Trucks'!$AV140*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D140,2)=\"Tk\",'9   Trucks'!$AW140>0),1/('9   Trucks'!$AW140*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D141,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",IF(K141=0,0,'18 Truck Optimization'!BB141),0)","v":0},{"$f":"IF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L141>0,AQ141*T141*'9   Trucks'!$N141*M141/L141,0)","v":0},{"$f":"IF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(TRUNC(R141/'9   Trucks'!$N141)<TRUNC(S141/'9   Trucks'!$N141),TRUNC(S141/'9   Trucks'!$N141),TRUNC(R141/'9   Trucks'!$N141)),\n0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A141,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A141,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A141,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A141,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A141,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF(C141=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A141,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A141,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T141*\nIF(AND(B141=\"D\",OR(LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B141=\"D\",LEFT(J141,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A141,\"0\"),\"-\",\"C-\",C141,\"-\",J141),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$Y141>=0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AF141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AF141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AF141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AF141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$Z141>=0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AG141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AG141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AG141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AG141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nIF('9   Trucks'!$AA141>=0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$P$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$P$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$Q$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$R$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$S$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA141<0,\nIF(((VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D141,Equipment[],Equipment!$Z$2))*AH141^4 + (VLOOKUP(D141,Equipment[],Equipment!$AA$2))*AH141^3 + (VLOOKUP(D141,Equipment[],Equipment!$AB$2))*AH141^2+(VLOOKUP(D141,Equipment[],Equipment!$AC$2))*AH141+ (VLOOKUP(D141,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$Y141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(Y141>0,AI141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y141>=0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AI141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AI141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AI141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AI141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$Z141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(Z141>0,AJ141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z141>=0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AJ141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AJ141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AJ141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AJ141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D141,2)=\"Tk\",\nIF('9   Trucks'!$AA141<0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$U$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$V$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$W$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$X$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$Y$2))),\nIF(AND(AA141>0,AK141<6%),1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA141>=0,\nIF(((VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D141,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AE$2))*AK141^4 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AF$2))*AK141^3 + (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AG$2))*AK141^2+(VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AH$2))*AK141+ (VLOOKUP('9   Trucks'!$D141,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AR141>0),1/('9   Trucks'!$AR141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AS141>0),1/('9   Trucks'!$AS141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AT141>0),1/('9   Trucks'!$AT141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AU141>0),1/('9   Trucks'!$AU141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AV141>0),1/('9   Trucks'!$AV141*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D141,2)=\"Tk\",'9   Trucks'!$AW141>0),1/('9   Trucks'!$AW141*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D142,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",IF(K142=0,0,'18 Truck Optimization'!BB142),0)","v":0},{"$f":"IF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L142>0,AQ142*T142*'9   Trucks'!$N142*M142/L142,0)","v":0},{"$f":"IF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(TRUNC(R142/'9   Trucks'!$N142)<TRUNC(S142/'9   Trucks'!$N142),TRUNC(S142/'9   Trucks'!$N142),TRUNC(R142/'9   Trucks'!$N142)),\n0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A142,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A142,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A142,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A142,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A142,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF(C142=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A142,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A142,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T142*\nIF(AND(B142=\"D\",OR(LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B142=\"D\",LEFT(J142,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A142,\"0\"),\"-\",\"C-\",C142,\"-\",J142),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$Y142>=0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AF142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AF142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AF142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AF142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$Z142>=0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AG142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AG142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AG142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AG142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nIF('9   Trucks'!$AA142>=0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$P$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$P$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$Q$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$R$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$S$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA142<0,\nIF(((VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D142,Equipment[],Equipment!$Z$2))*AH142^4 + (VLOOKUP(D142,Equipment[],Equipment!$AA$2))*AH142^3 + (VLOOKUP(D142,Equipment[],Equipment!$AB$2))*AH142^2+(VLOOKUP(D142,Equipment[],Equipment!$AC$2))*AH142+ (VLOOKUP(D142,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$Y142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(Y142>0,AI142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y142>=0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AI142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AI142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AI142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AI142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$Z142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(Z142>0,AJ142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z142>=0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AJ142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AJ142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AJ142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AJ142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D142,2)=\"Tk\",\nIF('9   Trucks'!$AA142<0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$U$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$V$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$W$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$X$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$Y$2))),\nIF(AND(AA142>0,AK142<6%),1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA142>=0,\nIF(((VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D142,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AE$2))*AK142^4 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AF$2))*AK142^3 + (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AG$2))*AK142^2+(VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AH$2))*AK142+ (VLOOKUP('9   Trucks'!$D142,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AR142>0),1/('9   Trucks'!$AR142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AS142>0),1/('9   Trucks'!$AS142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AT142>0),1/('9   Trucks'!$AT142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AU142>0),1/('9   Trucks'!$AU142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AV142>0),1/('9   Trucks'!$AV142*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D142,2)=\"Tk\",'9   Trucks'!$AW142>0),1/('9   Trucks'!$AW142*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D143,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",IF(K143=0,0,'18 Truck Optimization'!BB143),0)","v":0},{"$f":"IF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L143>0,AQ143*T143*'9   Trucks'!$N143*M143/L143,0)","v":0},{"$f":"IF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(TRUNC(R143/'9   Trucks'!$N143)<TRUNC(S143/'9   Trucks'!$N143),TRUNC(S143/'9   Trucks'!$N143),TRUNC(R143/'9   Trucks'!$N143)),\n0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A143,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A143,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A143,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A143,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A143,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF(C143=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A143,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A143,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T143*\nIF(AND(B143=\"D\",OR(LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B143=\"D\",LEFT(J143,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A143,\"0\"),\"-\",\"C-\",C143,\"-\",J143),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$Y143>=0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AF143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AF143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AF143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AF143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$Z143>=0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AG143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AG143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AG143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AG143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nIF('9   Trucks'!$AA143>=0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$P$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$P$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$Q$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$R$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$S$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA143<0,\nIF(((VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D143,Equipment[],Equipment!$Z$2))*AH143^4 + (VLOOKUP(D143,Equipment[],Equipment!$AA$2))*AH143^3 + (VLOOKUP(D143,Equipment[],Equipment!$AB$2))*AH143^2+(VLOOKUP(D143,Equipment[],Equipment!$AC$2))*AH143+ (VLOOKUP(D143,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$Y143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(Y143>0,AI143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y143>=0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AI143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AI143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AI143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AI143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$Z143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(Z143>0,AJ143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z143>=0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AJ143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AJ143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AJ143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AJ143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D143,2)=\"Tk\",\nIF('9   Trucks'!$AA143<0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$U$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$V$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$W$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$X$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$Y$2))),\nIF(AND(AA143>0,AK143<6%),1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA143>=0,\nIF(((VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D143,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AE$2))*AK143^4 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AF$2))*AK143^3 + (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AG$2))*AK143^2+(VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AH$2))*AK143+ (VLOOKUP('9   Trucks'!$D143,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AR143>0),1/('9   Trucks'!$AR143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AS143>0),1/('9   Trucks'!$AS143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AT143>0),1/('9   Trucks'!$AT143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AU143>0),1/('9   Trucks'!$AU143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AV143>0),1/('9   Trucks'!$AV143*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D143,2)=\"Tk\",'9   Trucks'!$AW143>0),1/('9   Trucks'!$AW143*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D144,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Tk\",IF(K144=0,0,'18 Truck Optimization'!BB144),0)","v":0},{"$f":"IF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L144>0,AQ144*T144*'9   Trucks'!$N144*M144/L144,0)","v":0},{"$f":"IF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(TRUNC(R144/'9   Trucks'!$N144)<TRUNC(S144/'9   Trucks'!$N144),TRUNC(S144/'9   Trucks'!$N144),TRUNC(R144/'9   Trucks'!$N144)),\n0)","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A144,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A144,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A144,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A144,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A144,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF(C144=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A144,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A144,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T144*\nIF(AND(B144=\"D\",OR(LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B144=\"D\",LEFT(J144,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A144,\"0\"),\"-\",\"C-\",C144,\"-\",J144),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$Y144>=0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AF144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AF144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AF144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AF144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$Z144>=0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AG144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AG144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AG144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AG144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nIF('9   Trucks'!$AA144>=0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$P$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$P$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$Q$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$R$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$S$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA144<0,\nIF(((VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D144,Equipment[],Equipment!$Z$2))*AH144^4 + (VLOOKUP(D144,Equipment[],Equipment!$AA$2))*AH144^3 + (VLOOKUP(D144,Equipment[],Equipment!$AB$2))*AH144^2+(VLOOKUP(D144,Equipment[],Equipment!$AC$2))*AH144+ (VLOOKUP(D144,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$Y144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(Y144>0,AI144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y144>=0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AI144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AI144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AI144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AI144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$Z144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(Z144>0,AJ144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z144>=0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AJ144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AJ144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AJ144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AJ144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D144,2)=\"Tk\",\nIF('9   Trucks'!$AA144<0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$U$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$V$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$W$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$X$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$Y$2))),\nIF(AND(AA144>0,AK144<6%),1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA144>=0,\nIF(((VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D144,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AE$2))*AK144^4 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AF$2))*AK144^3 + (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AG$2))*AK144^2+(VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AH$2))*AK144+ (VLOOKUP('9   Trucks'!$D144,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AR144>0),1/('9   Trucks'!$AR144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AS144>0),1/('9   Trucks'!$AS144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AT144>0),1/('9   Trucks'!$AT144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AU144>0),1/('9   Trucks'!$AU144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AV144>0),1/('9   Trucks'!$AV144*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D144,2)=\"Tk\",'9   Trucks'!$AW144>0),1/('9   Trucks'!$AW144*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D145,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",IF(K145=0,0,'18 Truck Optimization'!BB145),0)","v":0},{"$f":"IF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L145>0,AQ145*T145*'9   Trucks'!$N145*M145/L145,0)","v":0},{"$f":"IF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(TRUNC(R145/'9   Trucks'!$N145)<TRUNC(S145/'9   Trucks'!$N145),TRUNC(S145/'9   Trucks'!$N145),TRUNC(R145/'9   Trucks'!$N145)),\n0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A145,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A145,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A145,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A145,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A145,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF(C145=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A145,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A145,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T145*\nIF(AND(B145=\"D\",OR(LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B145=\"D\",LEFT(J145,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A145,\"0\"),\"-\",\"C-\",C145,\"-\",J145),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$Y145>=0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AF145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AF145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AF145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AF145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$Z145>=0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AG145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AG145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AG145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AG145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nIF('9   Trucks'!$AA145>=0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$P$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$P$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$Q$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$R$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$S$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA145<0,\nIF(((VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D145,Equipment[],Equipment!$Z$2))*AH145^4 + (VLOOKUP(D145,Equipment[],Equipment!$AA$2))*AH145^3 + (VLOOKUP(D145,Equipment[],Equipment!$AB$2))*AH145^2+(VLOOKUP(D145,Equipment[],Equipment!$AC$2))*AH145+ (VLOOKUP(D145,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$Y145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(Y145>0,AI145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y145>=0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AI145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AI145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AI145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AI145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$Z145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(Z145>0,AJ145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z145>=0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AJ145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AJ145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AJ145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AJ145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D145,2)=\"Tk\",\nIF('9   Trucks'!$AA145<0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$U$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$V$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$W$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$X$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$Y$2))),\nIF(AND(AA145>0,AK145<6%),1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA145>=0,\nIF(((VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D145,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AE$2))*AK145^4 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AF$2))*AK145^3 + (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AG$2))*AK145^2+(VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AH$2))*AK145+ (VLOOKUP('9   Trucks'!$D145,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AR145>0),1/('9   Trucks'!$AR145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AS145>0),1/('9   Trucks'!$AS145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AT145>0),1/('9   Trucks'!$AT145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AU145>0),1/('9   Trucks'!$AU145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AV145>0),1/('9   Trucks'!$AV145*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D145,2)=\"Tk\",'9   Trucks'!$AW145>0),1/('9   Trucks'!$AW145*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D146,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",IF(K146=0,0,'18 Truck Optimization'!BB146),0)","v":0},{"$f":"IF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L146>0,AQ146*T146*'9   Trucks'!$N146*M146/L146,0)","v":0},{"$f":"IF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(TRUNC(R146/'9   Trucks'!$N146)<TRUNC(S146/'9   Trucks'!$N146),TRUNC(S146/'9   Trucks'!$N146),TRUNC(R146/'9   Trucks'!$N146)),\n0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A146,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A146,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A146,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A146,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A146,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF(C146=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A146,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A146,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T146*\nIF(AND(B146=\"D\",OR(LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B146=\"D\",LEFT(J146,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A146,\"0\"),\"-\",\"C-\",C146,\"-\",J146),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$Y146>=0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AF146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AF146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AF146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AF146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$Z146>=0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AG146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AG146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AG146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AG146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nIF('9   Trucks'!$AA146>=0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$P$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$P$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$Q$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$R$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$S$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA146<0,\nIF(((VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D146,Equipment[],Equipment!$Z$2))*AH146^4 + (VLOOKUP(D146,Equipment[],Equipment!$AA$2))*AH146^3 + (VLOOKUP(D146,Equipment[],Equipment!$AB$2))*AH146^2+(VLOOKUP(D146,Equipment[],Equipment!$AC$2))*AH146+ (VLOOKUP(D146,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$Y146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(Y146>0,AI146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y146>=0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AI146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AI146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AI146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AI146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$Z146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(Z146>0,AJ146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z146>=0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AJ146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AJ146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AJ146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AJ146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D146,2)=\"Tk\",\nIF('9   Trucks'!$AA146<0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$U$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$V$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$W$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$X$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$Y$2))),\nIF(AND(AA146>0,AK146<6%),1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA146>=0,\nIF(((VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D146,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AE$2))*AK146^4 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AF$2))*AK146^3 + (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AG$2))*AK146^2+(VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AH$2))*AK146+ (VLOOKUP('9   Trucks'!$D146,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AR146>0),1/('9   Trucks'!$AR146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AS146>0),1/('9   Trucks'!$AS146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AT146>0),1/('9   Trucks'!$AT146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AU146>0),1/('9   Trucks'!$AU146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AV146>0),1/('9   Trucks'!$AV146*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D146,2)=\"Tk\",'9   Trucks'!$AW146>0),1/('9   Trucks'!$AW146*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D147,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",IF(K147=0,0,'18 Truck Optimization'!BB147),0)","v":0},{"$f":"IF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L147>0,AQ147*T147*'9   Trucks'!$N147*M147/L147,0)","v":0},{"$f":"IF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(TRUNC(R147/'9   Trucks'!$N147)<TRUNC(S147/'9   Trucks'!$N147),TRUNC(S147/'9   Trucks'!$N147),TRUNC(R147/'9   Trucks'!$N147)),\n0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A147,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A147,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A147,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A147,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A147,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF(C147=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A147,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A147,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T147*\nIF(AND(B147=\"D\",OR(LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B147=\"D\",LEFT(J147,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A147,\"0\"),\"-\",\"C-\",C147,\"-\",J147),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$Y147>=0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AF147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AF147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AF147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AF147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$Z147>=0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AG147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AG147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AG147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AG147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nIF('9   Trucks'!$AA147>=0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$P$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$P$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$Q$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$R$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$S$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA147<0,\nIF(((VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D147,Equipment[],Equipment!$Z$2))*AH147^4 + (VLOOKUP(D147,Equipment[],Equipment!$AA$2))*AH147^3 + (VLOOKUP(D147,Equipment[],Equipment!$AB$2))*AH147^2+(VLOOKUP(D147,Equipment[],Equipment!$AC$2))*AH147+ (VLOOKUP(D147,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$Y147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(Y147>0,AI147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y147>=0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AI147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AI147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AI147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AI147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$Z147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(Z147>0,AJ147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z147>=0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AJ147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AJ147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AJ147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AJ147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D147,2)=\"Tk\",\nIF('9   Trucks'!$AA147<0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$U$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$V$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$W$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$X$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$Y$2))),\nIF(AND(AA147>0,AK147<6%),1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA147>=0,\nIF(((VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D147,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AE$2))*AK147^4 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AF$2))*AK147^3 + (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AG$2))*AK147^2+(VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AH$2))*AK147+ (VLOOKUP('9   Trucks'!$D147,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AR147>0),1/('9   Trucks'!$AR147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AS147>0),1/('9   Trucks'!$AS147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AT147>0),1/('9   Trucks'!$AT147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AU147>0),1/('9   Trucks'!$AU147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AV147>0),1/('9   Trucks'!$AV147*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D147,2)=\"Tk\",'9   Trucks'!$AW147>0),1/('9   Trucks'!$AW147*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D148,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",IF(K148=0,0,'18 Truck Optimization'!BB148),0)","v":0},{"$f":"IF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L148>0,AQ148*T148*'9   Trucks'!$N148*M148/L148,0)","v":0},{"$f":"IF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(TRUNC(R148/'9   Trucks'!$N148)<TRUNC(S148/'9   Trucks'!$N148),TRUNC(S148/'9   Trucks'!$N148),TRUNC(R148/'9   Trucks'!$N148)),\n0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A148,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A148,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A148,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A148,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A148,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF(C148=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A148,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A148,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T148*\nIF(AND(B148=\"D\",OR(LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B148=\"D\",LEFT(J148,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A148,\"0\"),\"-\",\"C-\",C148,\"-\",J148),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$Y148>=0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AF148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AF148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AF148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AF148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$Z148>=0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AG148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AG148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AG148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AG148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nIF('9   Trucks'!$AA148>=0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$P$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$P$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$Q$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$R$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$S$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA148<0,\nIF(((VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D148,Equipment[],Equipment!$Z$2))*AH148^4 + (VLOOKUP(D148,Equipment[],Equipment!$AA$2))*AH148^3 + (VLOOKUP(D148,Equipment[],Equipment!$AB$2))*AH148^2+(VLOOKUP(D148,Equipment[],Equipment!$AC$2))*AH148+ (VLOOKUP(D148,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$Y148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(Y148>0,AI148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y148>=0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AI148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AI148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AI148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AI148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$Z148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(Z148>0,AJ148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z148>=0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AJ148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AJ148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AJ148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AJ148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D148,2)=\"Tk\",\nIF('9   Trucks'!$AA148<0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$U$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$V$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$W$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$X$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$Y$2))),\nIF(AND(AA148>0,AK148<6%),1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA148>=0,\nIF(((VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D148,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AE$2))*AK148^4 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AF$2))*AK148^3 + (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AG$2))*AK148^2+(VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AH$2))*AK148+ (VLOOKUP('9   Trucks'!$D148,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AR148>0),1/('9   Trucks'!$AR148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AS148>0),1/('9   Trucks'!$AS148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AT148>0),1/('9   Trucks'!$AT148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AU148>0),1/('9   Trucks'!$AU148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AV148>0),1/('9   Trucks'!$AV148*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D148,2)=\"Tk\",'9   Trucks'!$AW148>0),1/('9   Trucks'!$AW148*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D149,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",IF(K149=0,0,'18 Truck Optimization'!BB149),0)","v":0},{"$f":"IF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L149>0,AQ149*T149*'9   Trucks'!$N149*M149/L149,0)","v":0},{"$f":"IF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(TRUNC(R149/'9   Trucks'!$N149)<TRUNC(S149/'9   Trucks'!$N149),TRUNC(S149/'9   Trucks'!$N149),TRUNC(R149/'9   Trucks'!$N149)),\n0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A149,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A149,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A149,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A149,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A149,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF(C149=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A149,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A149,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T149*\nIF(AND(B149=\"D\",OR(LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B149=\"D\",LEFT(J149,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A149,\"0\"),\"-\",\"C-\",C149,\"-\",J149),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$Y149>=0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AF149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AF149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AF149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AF149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$Z149>=0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AG149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AG149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AG149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AG149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nIF('9   Trucks'!$AA149>=0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$P$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$P$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$Q$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$R$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$S$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA149<0,\nIF(((VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D149,Equipment[],Equipment!$Z$2))*AH149^4 + (VLOOKUP(D149,Equipment[],Equipment!$AA$2))*AH149^3 + (VLOOKUP(D149,Equipment[],Equipment!$AB$2))*AH149^2+(VLOOKUP(D149,Equipment[],Equipment!$AC$2))*AH149+ (VLOOKUP(D149,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$Y149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(Y149>0,AI149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y149>=0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AI149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AI149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AI149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AI149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$Z149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(Z149>0,AJ149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z149>=0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AJ149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AJ149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AJ149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AJ149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D149,2)=\"Tk\",\nIF('9   Trucks'!$AA149<0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$U$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$V$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$W$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$X$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$Y$2))),\nIF(AND(AA149>0,AK149<6%),1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA149>=0,\nIF(((VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D149,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AE$2))*AK149^4 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AF$2))*AK149^3 + (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AG$2))*AK149^2+(VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AH$2))*AK149+ (VLOOKUP('9   Trucks'!$D149,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AR149>0),1/('9   Trucks'!$AR149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AS149>0),1/('9   Trucks'!$AS149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AT149>0),1/('9   Trucks'!$AT149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AU149>0),1/('9   Trucks'!$AU149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AV149>0),1/('9   Trucks'!$AV149*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D149,2)=\"Tk\",'9   Trucks'!$AW149>0),1/('9   Trucks'!$AW149*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D150,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",IF(K150=0,0,'18 Truck Optimization'!BB150),0)","v":0},{"$f":"IF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L150>0,AQ150*T150*'9   Trucks'!$N150*M150/L150,0)","v":0},{"$f":"IF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(TRUNC(R150/'9   Trucks'!$N150)<TRUNC(S150/'9   Trucks'!$N150),TRUNC(S150/'9   Trucks'!$N150),TRUNC(R150/'9   Trucks'!$N150)),\n0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A150,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A150,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A150,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A150,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A150,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF(C150=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A150,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A150,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T150*\nIF(AND(B150=\"D\",OR(LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B150=\"D\",LEFT(J150,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A150,\"0\"),\"-\",\"C-\",C150,\"-\",J150),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$Y150>=0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AF150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AF150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AF150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AF150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$Z150>=0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AG150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AG150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AG150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AG150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nIF('9   Trucks'!$AA150>=0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$P$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$P$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$Q$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$R$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$S$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA150<0,\nIF(((VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D150,Equipment[],Equipment!$Z$2))*AH150^4 + (VLOOKUP(D150,Equipment[],Equipment!$AA$2))*AH150^3 + (VLOOKUP(D150,Equipment[],Equipment!$AB$2))*AH150^2+(VLOOKUP(D150,Equipment[],Equipment!$AC$2))*AH150+ (VLOOKUP(D150,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$Y150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(Y150>0,AI150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y150>=0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AI150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AI150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AI150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AI150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$Z150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(Z150>0,AJ150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z150>=0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AJ150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AJ150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AJ150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AJ150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D150,2)=\"Tk\",\nIF('9   Trucks'!$AA150<0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$U$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$V$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$W$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$X$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$Y$2))),\nIF(AND(AA150>0,AK150<6%),1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA150>=0,\nIF(((VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D150,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AE$2))*AK150^4 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AF$2))*AK150^3 + (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AG$2))*AK150^2+(VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AH$2))*AK150+ (VLOOKUP('9   Trucks'!$D150,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AR150>0),1/('9   Trucks'!$AR150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AS150>0),1/('9   Trucks'!$AS150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AT150>0),1/('9   Trucks'!$AT150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AU150>0),1/('9   Trucks'!$AU150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AV150>0),1/('9   Trucks'!$AV150*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D150,2)=\"Tk\",'9   Trucks'!$AW150>0),1/('9   Trucks'!$AW150*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D151,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",IF(K151=0,0,'18 Truck Optimization'!BB151),0)","v":0},{"$f":"IF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L151>0,AQ151*T151*'9   Trucks'!$N151*M151/L151,0)","v":0},{"$f":"IF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(TRUNC(R151/'9   Trucks'!$N151)<TRUNC(S151/'9   Trucks'!$N151),TRUNC(S151/'9   Trucks'!$N151),TRUNC(R151/'9   Trucks'!$N151)),\n0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A151,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A151,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A151,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A151,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A151,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF(C151=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A151,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A151,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T151*\nIF(AND(B151=\"D\",OR(LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B151=\"D\",LEFT(J151,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A151,\"0\"),\"-\",\"C-\",C151,\"-\",J151),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$Y151>=0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AF151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AF151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AF151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AF151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$Z151>=0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AG151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AG151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AG151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AG151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nIF('9   Trucks'!$AA151>=0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$P$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$P$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$Q$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$R$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$S$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA151<0,\nIF(((VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D151,Equipment[],Equipment!$Z$2))*AH151^4 + (VLOOKUP(D151,Equipment[],Equipment!$AA$2))*AH151^3 + (VLOOKUP(D151,Equipment[],Equipment!$AB$2))*AH151^2+(VLOOKUP(D151,Equipment[],Equipment!$AC$2))*AH151+ (VLOOKUP(D151,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$Y151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(Y151>0,AI151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y151>=0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AI151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AI151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AI151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AI151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$Z151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(Z151>0,AJ151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z151>=0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AJ151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AJ151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AJ151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AJ151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D151,2)=\"Tk\",\nIF('9   Trucks'!$AA151<0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$U$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$V$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$W$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$X$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$Y$2))),\nIF(AND(AA151>0,AK151<6%),1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA151>=0,\nIF(((VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D151,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AE$2))*AK151^4 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AF$2))*AK151^3 + (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AG$2))*AK151^2+(VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AH$2))*AK151+ (VLOOKUP('9   Trucks'!$D151,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AR151>0),1/('9   Trucks'!$AR151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AS151>0),1/('9   Trucks'!$AS151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AT151>0),1/('9   Trucks'!$AT151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AU151>0),1/('9   Trucks'!$AU151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AV151>0),1/('9   Trucks'!$AV151*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D151,2)=\"Tk\",'9   Trucks'!$AW151>0),1/('9   Trucks'!$AW151*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D152,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",IF(K152=0,0,'18 Truck Optimization'!BB152),0)","v":0},{"$f":"IF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L152>0,AQ152*T152*'9   Trucks'!$N152*M152/L152,0)","v":0},{"$f":"IF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(TRUNC(R152/'9   Trucks'!$N152)<TRUNC(S152/'9   Trucks'!$N152),TRUNC(S152/'9   Trucks'!$N152),TRUNC(R152/'9   Trucks'!$N152)),\n0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A152,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A152,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A152,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A152,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A152,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF(C152=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A152,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A152,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T152*\nIF(AND(B152=\"D\",OR(LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B152=\"D\",LEFT(J152,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A152,\"0\"),\"-\",\"C-\",C152,\"-\",J152),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$Y152>=0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AF152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AF152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AF152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AF152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$Z152>=0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AG152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AG152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AG152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AG152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nIF('9   Trucks'!$AA152>=0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$P$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$P$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$Q$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$R$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$S$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA152<0,\nIF(((VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D152,Equipment[],Equipment!$Z$2))*AH152^4 + (VLOOKUP(D152,Equipment[],Equipment!$AA$2))*AH152^3 + (VLOOKUP(D152,Equipment[],Equipment!$AB$2))*AH152^2+(VLOOKUP(D152,Equipment[],Equipment!$AC$2))*AH152+ (VLOOKUP(D152,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$Y152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(Y152>0,AI152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y152>=0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AI152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AI152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AI152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AI152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$Z152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(Z152>0,AJ152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z152>=0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AJ152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AJ152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AJ152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AJ152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D152,2)=\"Tk\",\nIF('9   Trucks'!$AA152<0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$U$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$V$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$W$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$X$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$Y$2))),\nIF(AND(AA152>0,AK152<6%),1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA152>=0,\nIF(((VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D152,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AE$2))*AK152^4 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AF$2))*AK152^3 + (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AG$2))*AK152^2+(VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AH$2))*AK152+ (VLOOKUP('9   Trucks'!$D152,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AR152>0),1/('9   Trucks'!$AR152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AS152>0),1/('9   Trucks'!$AS152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AT152>0),1/('9   Trucks'!$AT152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AU152>0),1/('9   Trucks'!$AU152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AV152>0),1/('9   Trucks'!$AV152*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D152,2)=\"Tk\",'9   Trucks'!$AW152>0),1/('9   Trucks'!$AW152*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D153,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",IF(K153=0,0,'18 Truck Optimization'!BB153),0)","v":0},{"$f":"IF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L153>0,AQ153*T153*'9   Trucks'!$N153*M153/L153,0)","v":0},{"$f":"IF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(TRUNC(R153/'9   Trucks'!$N153)<TRUNC(S153/'9   Trucks'!$N153),TRUNC(S153/'9   Trucks'!$N153),TRUNC(R153/'9   Trucks'!$N153)),\n0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A153,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A153,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A153,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A153,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A153,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF(C153=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A153,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A153,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*\nIF(AND(B153=\"D\",OR(LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B153=\"D\",LEFT(J153,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A153,\"0\"),\"-\",\"C-\",C153,\"-\",J153),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$Y153>=0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AF153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AF153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AF153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AF153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$Z153>=0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AG153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AG153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AG153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AG153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nIF('9   Trucks'!$AA153>=0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$P$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$P$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$Q$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$R$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$S$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA153<0,\nIF(((VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D153,Equipment[],Equipment!$Z$2))*AH153^4 + (VLOOKUP(D153,Equipment[],Equipment!$AA$2))*AH153^3 + (VLOOKUP(D153,Equipment[],Equipment!$AB$2))*AH153^2+(VLOOKUP(D153,Equipment[],Equipment!$AC$2))*AH153+ (VLOOKUP(D153,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$Y153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(Y153>0,AI153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y153>=0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AI153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AI153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AI153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AI153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$Z153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(Z153>0,AJ153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z153>=0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AJ153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AJ153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AJ153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AJ153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D153,2)=\"Tk\",\nIF('9   Trucks'!$AA153<0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$U$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$V$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$W$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$X$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$Y$2))),\nIF(AND(AA153>0,AK153<6%),1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA153>=0,\nIF(((VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D153,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AE$2))*AK153^4 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AF$2))*AK153^3 + (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AG$2))*AK153^2+(VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AH$2))*AK153+ (VLOOKUP('9   Trucks'!$D153,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AR153>0),1/('9   Trucks'!$AR153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AS153>0),1/('9   Trucks'!$AS153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AT153>0),1/('9   Trucks'!$AT153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AU153>0),1/('9   Trucks'!$AU153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AV153>0),1/('9   Trucks'!$AV153*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D153,2)=\"Tk\",'9   Trucks'!$AW153>0),1/('9   Trucks'!$AW153*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D154,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",IF(K154=0,0,'18 Truck Optimization'!BB154),0)","v":0},{"$f":"IF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L154>0,AQ154*T154*'9   Trucks'!$N154*M154/L154,0)","v":0},{"$f":"IF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(TRUNC(R154/'9   Trucks'!$N154)<TRUNC(S154/'9   Trucks'!$N154),TRUNC(S154/'9   Trucks'!$N154),TRUNC(R154/'9   Trucks'!$N154)),\n0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A154,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A154,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A154,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A154,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A154,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF(C154=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A154,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A154,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T154*\nIF(AND(B154=\"D\",OR(LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B154=\"D\",LEFT(J154,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A154,\"0\"),\"-\",\"C-\",C154,\"-\",J154),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$Y154>=0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AF154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AF154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AF154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AF154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$Z154>=0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AG154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AG154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AG154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AG154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nIF('9   Trucks'!$AA154>=0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$P$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$P$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$Q$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$R$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$S$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA154<0,\nIF(((VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D154,Equipment[],Equipment!$Z$2))*AH154^4 + (VLOOKUP(D154,Equipment[],Equipment!$AA$2))*AH154^3 + (VLOOKUP(D154,Equipment[],Equipment!$AB$2))*AH154^2+(VLOOKUP(D154,Equipment[],Equipment!$AC$2))*AH154+ (VLOOKUP(D154,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$Y154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(Y154>0,AI154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y154>=0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AI154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AI154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AI154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AI154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$Z154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(Z154>0,AJ154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z154>=0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AJ154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AJ154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AJ154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AJ154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D154,2)=\"Tk\",\nIF('9   Trucks'!$AA154<0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$U$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$V$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$W$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$X$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$Y$2))),\nIF(AND(AA154>0,AK154<6%),1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA154>=0,\nIF(((VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D154,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AE$2))*AK154^4 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AF$2))*AK154^3 + (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AG$2))*AK154^2+(VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AH$2))*AK154+ (VLOOKUP('9   Trucks'!$D154,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AR154>0),1/('9   Trucks'!$AR154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AS154>0),1/('9   Trucks'!$AS154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AT154>0),1/('9   Trucks'!$AT154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AU154>0),1/('9   Trucks'!$AU154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AV154>0),1/('9   Trucks'!$AV154*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D154,2)=\"Tk\",'9   Trucks'!$AW154>0),1/('9   Trucks'!$AW154*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D155,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",IF(K155=0,0,'18 Truck Optimization'!BB155),0)","v":0},{"$f":"IF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L155>0,AQ155*T155*'9   Trucks'!$N155*M155/L155,0)","v":0},{"$f":"IF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(TRUNC(R155/'9   Trucks'!$N155)<TRUNC(S155/'9   Trucks'!$N155),TRUNC(S155/'9   Trucks'!$N155),TRUNC(R155/'9   Trucks'!$N155)),\n0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A155,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A155,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A155,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A155,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A155,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF(C155=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A155,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A155,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T155*\nIF(AND(B155=\"D\",OR(LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B155=\"D\",LEFT(J155,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A155,\"0\"),\"-\",\"C-\",C155,\"-\",J155),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$Y155>=0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AF155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AF155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AF155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AF155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$Z155>=0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AG155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AG155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AG155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AG155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nIF('9   Trucks'!$AA155>=0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$P$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$P$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$Q$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$R$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$S$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA155<0,\nIF(((VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D155,Equipment[],Equipment!$Z$2))*AH155^4 + (VLOOKUP(D155,Equipment[],Equipment!$AA$2))*AH155^3 + (VLOOKUP(D155,Equipment[],Equipment!$AB$2))*AH155^2+(VLOOKUP(D155,Equipment[],Equipment!$AC$2))*AH155+ (VLOOKUP(D155,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$Y155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(Y155>0,AI155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y155>=0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AI155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AI155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AI155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AI155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$Z155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(Z155>0,AJ155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z155>=0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AJ155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AJ155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AJ155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AJ155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D155,2)=\"Tk\",\nIF('9   Trucks'!$AA155<0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$U$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$V$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$W$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$X$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$Y$2))),\nIF(AND(AA155>0,AK155<6%),1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA155>=0,\nIF(((VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D155,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AE$2))*AK155^4 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AF$2))*AK155^3 + (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AG$2))*AK155^2+(VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AH$2))*AK155+ (VLOOKUP('9   Trucks'!$D155,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AR155>0),1/('9   Trucks'!$AR155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AS155>0),1/('9   Trucks'!$AS155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AT155>0),1/('9   Trucks'!$AT155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AU155>0),1/('9   Trucks'!$AU155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AV155>0),1/('9   Trucks'!$AV155*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D155,2)=\"Tk\",'9   Trucks'!$AW155>0),1/('9   Trucks'!$AW155*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D156,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",IF(K156=0,0,'18 Truck Optimization'!BB156),0)","v":0},{"$f":"IF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L156>0,AQ156*T156*'9   Trucks'!$N156*M156/L156,0)","v":0},{"$f":"IF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(TRUNC(R156/'9   Trucks'!$N156)<TRUNC(S156/'9   Trucks'!$N156),TRUNC(S156/'9   Trucks'!$N156),TRUNC(R156/'9   Trucks'!$N156)),\n0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A156,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A156,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A156,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A156,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A156,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF(C156=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A156,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A156,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T156*\nIF(AND(B156=\"D\",OR(LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B156=\"D\",LEFT(J156,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A156,\"0\"),\"-\",\"C-\",C156,\"-\",J156),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$Y156>=0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AF156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AF156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AF156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AF156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$Z156>=0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AG156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AG156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AG156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AG156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nIF('9   Trucks'!$AA156>=0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$P$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$P$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$Q$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$R$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$S$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA156<0,\nIF(((VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D156,Equipment[],Equipment!$Z$2))*AH156^4 + (VLOOKUP(D156,Equipment[],Equipment!$AA$2))*AH156^3 + (VLOOKUP(D156,Equipment[],Equipment!$AB$2))*AH156^2+(VLOOKUP(D156,Equipment[],Equipment!$AC$2))*AH156+ (VLOOKUP(D156,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$Y156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(Y156>0,AI156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y156>=0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AI156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AI156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AI156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AI156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$Z156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(Z156>0,AJ156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z156>=0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AJ156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AJ156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AJ156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AJ156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D156,2)=\"Tk\",\nIF('9   Trucks'!$AA156<0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$U$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$V$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$W$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$X$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$Y$2))),\nIF(AND(AA156>0,AK156<6%),1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA156>=0,\nIF(((VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D156,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AE$2))*AK156^4 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AF$2))*AK156^3 + (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AG$2))*AK156^2+(VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AH$2))*AK156+ (VLOOKUP('9   Trucks'!$D156,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AR156>0),1/('9   Trucks'!$AR156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AS156>0),1/('9   Trucks'!$AS156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AT156>0),1/('9   Trucks'!$AT156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AU156>0),1/('9   Trucks'!$AU156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AV156>0),1/('9   Trucks'!$AV156*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D156,2)=\"Tk\",'9   Trucks'!$AW156>0),1/('9   Trucks'!$AW156*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(LEFT(D157,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",IF(K157=0,0,'18 Truck Optimization'!BB157),0)","v":0},{"$f":"IF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L157>0,AQ157*T157*'9   Trucks'!$N157*M157/L157,0)","v":0},{"$f":"IF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(TRUNC(R157/'9   Trucks'!$N157)<TRUNC(S157/'9   Trucks'!$N157),TRUNC(S157/'9   Trucks'!$N157),TRUNC(R157/'9   Trucks'!$N157)),\n0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A157,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A157,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A157,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A157,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A157,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF(C157=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A157,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A157,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T157*\nIF(AND(B157=\"D\",OR(LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B157=\"D\",LEFT(J157,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A157,\"0\"),\"-\",\"C-\",C157,\"-\",J157),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$Y157>=0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AF157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AF157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AF157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AF157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$Z157>=0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AG157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AG157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AG157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AG157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nIF('9   Trucks'!$AA157>=0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$P$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$P$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$Q$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$R$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$S$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA157<0,\nIF(((VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D157,Equipment[],Equipment!$Z$2))*AH157^4 + (VLOOKUP(D157,Equipment[],Equipment!$AA$2))*AH157^3 + (VLOOKUP(D157,Equipment[],Equipment!$AB$2))*AH157^2+(VLOOKUP(D157,Equipment[],Equipment!$AC$2))*AH157+ (VLOOKUP(D157,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$Y157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(Y157>0,AI157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y157>=0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AI157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AI157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AI157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AI157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$Z157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(Z157>0,AJ157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z157>=0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AJ157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AJ157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AJ157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AJ157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D157,2)=\"Tk\",\nIF('9   Trucks'!$AA157<0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$U$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$V$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$W$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$X$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$Y$2))),\nIF(AND(AA157>0,AK157<6%),1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA157>=0,\nIF(((VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D157,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AE$2))*AK157^4 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AF$2))*AK157^3 + (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AG$2))*AK157^2+(VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AH$2))*AK157+ (VLOOKUP('9   Trucks'!$D157,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AR157>0),1/('9   Trucks'!$AR157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AS157>0),1/('9   Trucks'!$AS157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AT157>0),1/('9   Trucks'!$AT157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AU157>0),1/('9   Trucks'!$AU157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AV157>0),1/('9   Trucks'!$AV157*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D157,2)=\"Tk\",'9   Trucks'!$AW157>0),1/('9   Trucks'!$AW157*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D158,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",IF(K158=0,0,'18 Truck Optimization'!BB158),0)","v":0},{"$f":"IF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L158>0,AQ158*T158*'9   Trucks'!$N158*M158/L158,0)","v":0},{"$f":"IF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(TRUNC(R158/'9   Trucks'!$N158)<TRUNC(S158/'9   Trucks'!$N158),TRUNC(S158/'9   Trucks'!$N158),TRUNC(R158/'9   Trucks'!$N158)),\n0)","v":0},0,{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A158,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A158,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A158,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A158,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A158,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF(C158=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A158,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A158,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T158*\nIF(AND(B158=\"D\",OR(LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B158=\"D\",LEFT(J158,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A158,\"0\"),\"-\",\"C-\",C158,\"-\",J158),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$Y158>=0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AF158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AF158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AF158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AF158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$Z158>=0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AG158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AG158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AG158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AG158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nIF('9   Trucks'!$AA158>=0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$P$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$P$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$Q$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$R$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$S$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA158<0,\nIF(((VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D158,Equipment[],Equipment!$Z$2))*AH158^4 + (VLOOKUP(D158,Equipment[],Equipment!$AA$2))*AH158^3 + (VLOOKUP(D158,Equipment[],Equipment!$AB$2))*AH158^2+(VLOOKUP(D158,Equipment[],Equipment!$AC$2))*AH158+ (VLOOKUP(D158,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$Y158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(Y158>0,AI158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y158>=0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AI158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AI158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AI158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AI158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$Z158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(Z158>0,AJ158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z158>=0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AJ158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AJ158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AJ158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AJ158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D158,2)=\"Tk\",\nIF('9   Trucks'!$AA158<0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$U$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$V$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$W$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$X$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$Y$2))),\nIF(AND(AA158>0,AK158<6%),1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA158>=0,\nIF(((VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D158,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AE$2))*AK158^4 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AF$2))*AK158^3 + (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AG$2))*AK158^2+(VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AH$2))*AK158+ (VLOOKUP('9   Trucks'!$D158,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AR158>0),1/('9   Trucks'!$AR158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AS158>0),1/('9   Trucks'!$AS158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AT158>0),1/('9   Trucks'!$AT158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AU158>0),1/('9   Trucks'!$AU158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AV158>0),1/('9   Trucks'!$AV158*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D158,2)=\"Tk\",'9   Trucks'!$AW158>0),1/('9   Trucks'!$AW158*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D159,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL159:AP159)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",IF(K159=0,0,'18 Truck Optimization'!BB159),0)","v":0},{"$f":"IF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L159>0,AQ159*T159*'9   Trucks'!$N159*M159/L159,0)","v":0},{"$f":"IF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K159=0,O159=0),0,IF(K159/O159<P159,P159,K159/O159))","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(TRUNC(R159/'9   Trucks'!$N159)<TRUNC(S159/'9   Trucks'!$N159),TRUNC(S159/'9   Trucks'!$N159),TRUNC(R159/'9   Trucks'!$N159)),\n0)","v":0},{"$f":"SUM(V159:X159)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A159,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A159,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A159,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A159,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A159,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF(C159=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A159,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A159,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V159*0.3048","v":0},{"$f":"W159*0.3048","v":0},{"$f":"X159*0.3048","v":0},{"$f":"IF(Y159>=$AB159,\nY159+$AB159,\nABS(Y159+$AB159)\n)","v":0},{"$f":"IF(Z159>=$AB159,\nZ159+$AB159,\nABS(Z159+$AB159)\n)","v":0},{"$f":"IF(AA159>=$AB159,\nAA159+$AB159,\nABS(AA159+$AB159)\n)","v":0},{"$f":"IF(-Y159>=$AB159,\n-Y159+$AB159,\nABS(-Y159+$AB159)\n)","v":0},{"$f":"IF(-Z159>=$AB159,\n-Z159+$AB159,\nABS(-Z159+$AB159)\n)","v":0},{"$f":"IF(-AA159>=$AB159,\n-AA159+$AB159,\nABS(-AA159+$AB159)\n)","v":0},{"$f":"(AR159*AC159+AS159*AD159+AE159*AT159)","v":0},{"$f":"(AU159*AC159+AV159*AD159+AE159*AW159)","v":0},{"$f":"T159*\nIF(AND(B159=\"D\",OR(LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B159=\"D\",LEFT(J159,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A159,\"0\"),\"-\",\"C-\",C159,\"-\",J159),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$Y159>=0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AF159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AF159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AF159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AF159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$Z159>=0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AG159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AG159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AG159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AG159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nIF('9   Trucks'!$AA159>=0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$P$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$P$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$Q$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$R$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$S$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA159<0,\nIF(((VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D159,Equipment[],Equipment!$Z$2))*AH159^4 + (VLOOKUP(D159,Equipment[],Equipment!$AA$2))*AH159^3 + (VLOOKUP(D159,Equipment[],Equipment!$AB$2))*AH159^2+(VLOOKUP(D159,Equipment[],Equipment!$AC$2))*AH159+ (VLOOKUP(D159,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$Y159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(Y159>0,AI159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y159>=0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AI159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AI159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AI159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AI159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$Z159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(Z159>0,AJ159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z159>=0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AJ159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AJ159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AJ159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AJ159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D159,2)=\"Tk\",\nIF('9   Trucks'!$AA159<0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$U$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$V$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$W$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$X$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$Y$2))),\nIF(AND(AA159>0,AK159<6%),1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA159>=0,\nIF(((VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D159,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AE$2))*AK159^4 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AF$2))*AK159^3 + (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AG$2))*AK159^2+(VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AH$2))*AK159+ (VLOOKUP('9   Trucks'!$D159,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AR159>0),1/('9   Trucks'!$AR159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AS159>0),1/('9   Trucks'!$AS159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AT159>0),1/('9   Trucks'!$AT159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AU159>0),1/('9   Trucks'!$AU159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AV159>0),1/('9   Trucks'!$AV159*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D159,2)=\"Tk\",'9   Trucks'!$AW159>0),1/('9   Trucks'!$AW159*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D160,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",IF(K160=0,0,'18 Truck Optimization'!BB160),0)","v":0},{"$f":"IF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L160>0,AQ160*T160*'9   Trucks'!$N160*M160/L160,0)","v":0},{"$f":"IF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(TRUNC(R160/'9   Trucks'!$N160)<TRUNC(S160/'9   Trucks'!$N160),TRUNC(S160/'9   Trucks'!$N160),TRUNC(R160/'9   Trucks'!$N160)),\n0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A160,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A160,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A160,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A160,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A160,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF(C160=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A160,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A160,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T160*\nIF(AND(B160=\"D\",OR(LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B160=\"D\",LEFT(J160,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A160,\"0\"),\"-\",\"C-\",C160,\"-\",J160),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$Y160>=0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AF160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AF160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AF160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AF160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$Z160>=0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AG160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AG160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AG160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AG160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nIF('9   Trucks'!$AA160>=0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$P$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$P$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$Q$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$R$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$S$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA160<0,\nIF(((VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D160,Equipment[],Equipment!$Z$2))*AH160^4 + (VLOOKUP(D160,Equipment[],Equipment!$AA$2))*AH160^3 + (VLOOKUP(D160,Equipment[],Equipment!$AB$2))*AH160^2+(VLOOKUP(D160,Equipment[],Equipment!$AC$2))*AH160+ (VLOOKUP(D160,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$Y160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(Y160>0,AI160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y160>=0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AI160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AI160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AI160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AI160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$Z160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(Z160>0,AJ160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z160>=0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AJ160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AJ160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AJ160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AJ160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D160,2)=\"Tk\",\nIF('9   Trucks'!$AA160<0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$U$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$V$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$W$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$X$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$Y$2))),\nIF(AND(AA160>0,AK160<6%),1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA160>=0,\nIF(((VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D160,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AE$2))*AK160^4 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AF$2))*AK160^3 + (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AG$2))*AK160^2+(VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AH$2))*AK160+ (VLOOKUP('9   Trucks'!$D160,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AR160>0),1/('9   Trucks'!$AR160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AS160>0),1/('9   Trucks'!$AS160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AT160>0),1/('9   Trucks'!$AT160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AU160>0),1/('9   Trucks'!$AU160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AV160>0),1/('9   Trucks'!$AV160*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D160,2)=\"Tk\",'9   Trucks'!$AW160>0),1/('9   Trucks'!$AW160*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D161,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",IF(K161=0,0,'18 Truck Optimization'!BB161),0)","v":0},{"$f":"IF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L161>0,AQ161*T161*'9   Trucks'!$N161*M161/L161,0)","v":0},{"$f":"IF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(TRUNC(R161/'9   Trucks'!$N161)<TRUNC(S161/'9   Trucks'!$N161),TRUNC(S161/'9   Trucks'!$N161),TRUNC(R161/'9   Trucks'!$N161)),\n0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A161,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A161,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A161,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A161,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A161,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF(C161=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A161,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A161,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T161*\nIF(AND(B161=\"D\",OR(LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B161=\"D\",LEFT(J161,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A161,\"0\"),\"-\",\"C-\",C161,\"-\",J161),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$Y161>=0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AF161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AF161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AF161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AF161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$Z161>=0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AG161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AG161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AG161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AG161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nIF('9   Trucks'!$AA161>=0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$P$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$P$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$Q$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$R$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$S$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA161<0,\nIF(((VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D161,Equipment[],Equipment!$Z$2))*AH161^4 + (VLOOKUP(D161,Equipment[],Equipment!$AA$2))*AH161^3 + (VLOOKUP(D161,Equipment[],Equipment!$AB$2))*AH161^2+(VLOOKUP(D161,Equipment[],Equipment!$AC$2))*AH161+ (VLOOKUP(D161,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$Y161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(Y161>0,AI161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y161>=0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AI161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AI161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AI161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AI161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$Z161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(Z161>0,AJ161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z161>=0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AJ161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AJ161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AJ161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AJ161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D161,2)=\"Tk\",\nIF('9   Trucks'!$AA161<0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$U$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$V$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$W$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$X$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$Y$2))),\nIF(AND(AA161>0,AK161<6%),1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA161>=0,\nIF(((VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D161,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AE$2))*AK161^4 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AF$2))*AK161^3 + (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AG$2))*AK161^2+(VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AH$2))*AK161+ (VLOOKUP('9   Trucks'!$D161,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AR161>0),1/('9   Trucks'!$AR161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AS161>0),1/('9   Trucks'!$AS161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AT161>0),1/('9   Trucks'!$AT161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AU161>0),1/('9   Trucks'!$AU161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AV161>0),1/('9   Trucks'!$AV161*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D161,2)=\"Tk\",'9   Trucks'!$AW161>0),1/('9   Trucks'!$AW161*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D162,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",IF(K162=0,0,'18 Truck Optimization'!BB162),0)","v":0},{"$f":"IF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L162>0,AQ162*T162*'9   Trucks'!$N162*M162/L162,0)","v":0},{"$f":"IF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(TRUNC(R162/'9   Trucks'!$N162)<TRUNC(S162/'9   Trucks'!$N162),TRUNC(S162/'9   Trucks'!$N162),TRUNC(R162/'9   Trucks'!$N162)),\n0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A162,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A162,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A162,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A162,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A162,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF(C162=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A162,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A162,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T162*\nIF(AND(B162=\"D\",OR(LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B162=\"D\",LEFT(J162,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A162,\"0\"),\"-\",\"C-\",C162,\"-\",J162),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$Y162>=0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AF162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AF162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AF162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AF162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$Z162>=0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AG162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AG162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AG162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AG162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nIF('9   Trucks'!$AA162>=0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$P$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$P$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$Q$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$R$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$S$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA162<0,\nIF(((VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D162,Equipment[],Equipment!$Z$2))*AH162^4 + (VLOOKUP(D162,Equipment[],Equipment!$AA$2))*AH162^3 + (VLOOKUP(D162,Equipment[],Equipment!$AB$2))*AH162^2+(VLOOKUP(D162,Equipment[],Equipment!$AC$2))*AH162+ (VLOOKUP(D162,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$Y162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(Y162>0,AI162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y162>=0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AI162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AI162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AI162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AI162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$Z162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(Z162>0,AJ162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z162>=0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AJ162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AJ162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AJ162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AJ162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D162,2)=\"Tk\",\nIF('9   Trucks'!$AA162<0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$U$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$V$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$W$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$X$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$Y$2))),\nIF(AND(AA162>0,AK162<6%),1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA162>=0,\nIF(((VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D162,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AE$2))*AK162^4 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AF$2))*AK162^3 + (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AG$2))*AK162^2+(VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AH$2))*AK162+ (VLOOKUP('9   Trucks'!$D162,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AR162>0),1/('9   Trucks'!$AR162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AS162>0),1/('9   Trucks'!$AS162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AT162>0),1/('9   Trucks'!$AT162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AU162>0),1/('9   Trucks'!$AU162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AV162>0),1/('9   Trucks'!$AV162*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D162,2)=\"Tk\",'9   Trucks'!$AW162>0),1/('9   Trucks'!$AW162*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D163,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",IF(K163=0,0,'18 Truck Optimization'!BB163),0)","v":0},{"$f":"IF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L163>0,AQ163*T163*'9   Trucks'!$N163*M163/L163,0)","v":0},{"$f":"IF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(TRUNC(R163/'9   Trucks'!$N163)<TRUNC(S163/'9   Trucks'!$N163),TRUNC(S163/'9   Trucks'!$N163),TRUNC(R163/'9   Trucks'!$N163)),\n0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A163,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A163,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A163,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A163,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A163,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF(C163=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A163,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A163,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T163*\nIF(AND(B163=\"D\",OR(LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B163=\"D\",LEFT(J163,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A163,\"0\"),\"-\",\"C-\",C163,\"-\",J163),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$Y163>=0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AF163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AF163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AF163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AF163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$Z163>=0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AG163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AG163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AG163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AG163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nIF('9   Trucks'!$AA163>=0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$P$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$P$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$Q$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$R$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$S$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA163<0,\nIF(((VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D163,Equipment[],Equipment!$Z$2))*AH163^4 + (VLOOKUP(D163,Equipment[],Equipment!$AA$2))*AH163^3 + (VLOOKUP(D163,Equipment[],Equipment!$AB$2))*AH163^2+(VLOOKUP(D163,Equipment[],Equipment!$AC$2))*AH163+ (VLOOKUP(D163,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$Y163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(Y163>0,AI163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y163>=0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AI163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AI163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AI163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AI163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$Z163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(Z163>0,AJ163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z163>=0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AJ163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AJ163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AJ163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AJ163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D163,2)=\"Tk\",\nIF('9   Trucks'!$AA163<0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$U$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$V$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$W$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$X$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$Y$2))),\nIF(AND(AA163>0,AK163<6%),1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA163>=0,\nIF(((VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D163,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AE$2))*AK163^4 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AF$2))*AK163^3 + (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AG$2))*AK163^2+(VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AH$2))*AK163+ (VLOOKUP('9   Trucks'!$D163,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AR163>0),1/('9   Trucks'!$AR163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AS163>0),1/('9   Trucks'!$AS163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AT163>0),1/('9   Trucks'!$AT163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AU163>0),1/('9   Trucks'!$AU163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AV163>0),1/('9   Trucks'!$AV163*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D163,2)=\"Tk\",'9   Trucks'!$AW163>0),1/('9   Trucks'!$AW163*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D164,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",IF(K164=0,0,'18 Truck Optimization'!BB164),0)","v":0},{"$f":"IF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L164>0,AQ164*T164*'9   Trucks'!$N164*M164/L164,0)","v":0},{"$f":"IF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(TRUNC(R164/'9   Trucks'!$N164)<TRUNC(S164/'9   Trucks'!$N164),TRUNC(S164/'9   Trucks'!$N164),TRUNC(R164/'9   Trucks'!$N164)),\n0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A164,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A164,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A164,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A164,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A164,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF(C164=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A164,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A164,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T164*\nIF(AND(B164=\"D\",OR(LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B164=\"D\",LEFT(J164,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A164,\"0\"),\"-\",\"C-\",C164,\"-\",J164),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$Y164>=0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AF164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AF164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AF164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AF164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$Z164>=0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AG164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AG164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AG164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AG164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nIF('9   Trucks'!$AA164>=0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$P$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$P$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$Q$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$R$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$S$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA164<0,\nIF(((VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D164,Equipment[],Equipment!$Z$2))*AH164^4 + (VLOOKUP(D164,Equipment[],Equipment!$AA$2))*AH164^3 + (VLOOKUP(D164,Equipment[],Equipment!$AB$2))*AH164^2+(VLOOKUP(D164,Equipment[],Equipment!$AC$2))*AH164+ (VLOOKUP(D164,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$Y164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(Y164>0,AI164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y164>=0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AI164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AI164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AI164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AI164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$Z164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(Z164>0,AJ164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z164>=0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AJ164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AJ164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AJ164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AJ164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D164,2)=\"Tk\",\nIF('9   Trucks'!$AA164<0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$U$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$V$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$W$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$X$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$Y$2))),\nIF(AND(AA164>0,AK164<6%),1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA164>=0,\nIF(((VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D164,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AE$2))*AK164^4 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AF$2))*AK164^3 + (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AG$2))*AK164^2+(VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AH$2))*AK164+ (VLOOKUP('9   Trucks'!$D164,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AR164>0),1/('9   Trucks'!$AR164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AS164>0),1/('9   Trucks'!$AS164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AT164>0),1/('9   Trucks'!$AT164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AU164>0),1/('9   Trucks'!$AU164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AV164>0),1/('9   Trucks'!$AV164*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D164,2)=\"Tk\",'9   Trucks'!$AW164>0),1/('9   Trucks'!$AW164*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D165,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",IF(K165=0,0,'18 Truck Optimization'!BB165),0)","v":0},{"$f":"IF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L165>0,AQ165*T165*'9   Trucks'!$N165*M165/L165,0)","v":0},{"$f":"IF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(TRUNC(R165/'9   Trucks'!$N165)<TRUNC(S165/'9   Trucks'!$N165),TRUNC(S165/'9   Trucks'!$N165),TRUNC(R165/'9   Trucks'!$N165)),\n0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A165,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A165,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A165,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A165,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A165,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF(C165=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A165,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A165,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T165*\nIF(AND(B165=\"D\",OR(LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B165=\"D\",LEFT(J165,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A165,\"0\"),\"-\",\"C-\",C165,\"-\",J165),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$Y165>=0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AF165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AF165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AF165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AF165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$Z165>=0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AG165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AG165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AG165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AG165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nIF('9   Trucks'!$AA165>=0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$P$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$P$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$Q$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$R$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$S$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA165<0,\nIF(((VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D165,Equipment[],Equipment!$Z$2))*AH165^4 + (VLOOKUP(D165,Equipment[],Equipment!$AA$2))*AH165^3 + (VLOOKUP(D165,Equipment[],Equipment!$AB$2))*AH165^2+(VLOOKUP(D165,Equipment[],Equipment!$AC$2))*AH165+ (VLOOKUP(D165,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$Y165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(Y165>0,AI165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y165>=0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AI165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AI165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AI165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AI165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$Z165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(Z165>0,AJ165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z165>=0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AJ165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AJ165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AJ165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AJ165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D165,2)=\"Tk\",\nIF('9   Trucks'!$AA165<0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$U$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$V$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$W$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$X$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$Y$2))),\nIF(AND(AA165>0,AK165<6%),1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA165>=0,\nIF(((VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D165,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AE$2))*AK165^4 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AF$2))*AK165^3 + (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AG$2))*AK165^2+(VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AH$2))*AK165+ (VLOOKUP('9   Trucks'!$D165,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AR165>0),1/('9   Trucks'!$AR165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AS165>0),1/('9   Trucks'!$AS165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AT165>0),1/('9   Trucks'!$AT165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AU165>0),1/('9   Trucks'!$AU165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AV165>0),1/('9   Trucks'!$AV165*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D165,2)=\"Tk\",'9   Trucks'!$AW165>0),1/('9   Trucks'!$AW165*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D166,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",IF(K166=0,0,'18 Truck Optimization'!BB166),0)","v":0},{"$f":"IF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L166>0,AQ166*T166*'9   Trucks'!$N166*M166/L166,0)","v":0},{"$f":"IF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(TRUNC(R166/'9   Trucks'!$N166)<TRUNC(S166/'9   Trucks'!$N166),TRUNC(S166/'9   Trucks'!$N166),TRUNC(R166/'9   Trucks'!$N166)),\n0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A166,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A166,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A166,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A166,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A166,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF(C166=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A166,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A166,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T166*\nIF(AND(B166=\"D\",OR(LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B166=\"D\",LEFT(J166,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A166,\"0\"),\"-\",\"C-\",C166,\"-\",J166),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$Y166>=0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AF166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AF166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AF166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AF166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$Z166>=0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AG166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AG166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AG166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AG166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nIF('9   Trucks'!$AA166>=0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$P$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$P$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$Q$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$R$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$S$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA166<0,\nIF(((VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D166,Equipment[],Equipment!$Z$2))*AH166^4 + (VLOOKUP(D166,Equipment[],Equipment!$AA$2))*AH166^3 + (VLOOKUP(D166,Equipment[],Equipment!$AB$2))*AH166^2+(VLOOKUP(D166,Equipment[],Equipment!$AC$2))*AH166+ (VLOOKUP(D166,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$Y166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(Y166>0,AI166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y166>=0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AI166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AI166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AI166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AI166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$Z166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(Z166>0,AJ166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z166>=0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AJ166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AJ166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AJ166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AJ166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D166,2)=\"Tk\",\nIF('9   Trucks'!$AA166<0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$U$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$V$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$W$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$X$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$Y$2))),\nIF(AND(AA166>0,AK166<6%),1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA166>=0,\nIF(((VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D166,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AE$2))*AK166^4 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AF$2))*AK166^3 + (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AG$2))*AK166^2+(VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AH$2))*AK166+ (VLOOKUP('9   Trucks'!$D166,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AR166>0),1/('9   Trucks'!$AR166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AS166>0),1/('9   Trucks'!$AS166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AT166>0),1/('9   Trucks'!$AT166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AU166>0),1/('9   Trucks'!$AU166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AV166>0),1/('9   Trucks'!$AV166*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D166,2)=\"Tk\",'9   Trucks'!$AW166>0),1/('9   Trucks'!$AW166*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D167,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",IF(K167=0,0,'18 Truck Optimization'!BB167),0)","v":0},{"$f":"IF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L167>0,AQ167*T167*'9   Trucks'!$N167*M167/L167,0)","v":0},{"$f":"IF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(TRUNC(R167/'9   Trucks'!$N167)<TRUNC(S167/'9   Trucks'!$N167),TRUNC(S167/'9   Trucks'!$N167),TRUNC(R167/'9   Trucks'!$N167)),\n0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A167,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A167,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A167,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A167,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A167,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF(C167=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A167,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A167,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T167*\nIF(AND(B167=\"D\",OR(LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B167=\"D\",LEFT(J167,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A167,\"0\"),\"-\",\"C-\",C167,\"-\",J167),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$Y167>=0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AF167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AF167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AF167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AF167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$Z167>=0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AG167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AG167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AG167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AG167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nIF('9   Trucks'!$AA167>=0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$P$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$P$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$Q$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$R$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$S$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA167<0,\nIF(((VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D167,Equipment[],Equipment!$Z$2))*AH167^4 + (VLOOKUP(D167,Equipment[],Equipment!$AA$2))*AH167^3 + (VLOOKUP(D167,Equipment[],Equipment!$AB$2))*AH167^2+(VLOOKUP(D167,Equipment[],Equipment!$AC$2))*AH167+ (VLOOKUP(D167,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$Y167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(Y167>0,AI167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y167>=0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AI167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AI167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AI167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AI167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$Z167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(Z167>0,AJ167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z167>=0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AJ167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AJ167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AJ167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AJ167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D167,2)=\"Tk\",\nIF('9   Trucks'!$AA167<0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$U$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$V$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$W$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$X$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$Y$2))),\nIF(AND(AA167>0,AK167<6%),1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA167>=0,\nIF(((VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D167,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AE$2))*AK167^4 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AF$2))*AK167^3 + (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AG$2))*AK167^2+(VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AH$2))*AK167+ (VLOOKUP('9   Trucks'!$D167,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AR167>0),1/('9   Trucks'!$AR167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AS167>0),1/('9   Trucks'!$AS167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AT167>0),1/('9   Trucks'!$AT167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AU167>0),1/('9   Trucks'!$AU167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AV167>0),1/('9   Trucks'!$AV167*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D167,2)=\"Tk\",'9   Trucks'!$AW167>0),1/('9   Trucks'!$AW167*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D168,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",IF(K168=0,0,'18 Truck Optimization'!BB168),0)","v":0},{"$f":"IF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L168>0,AQ168*T168*'9   Trucks'!$N168*M168/L168,0)","v":0},{"$f":"IF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(TRUNC(R168/'9   Trucks'!$N168)<TRUNC(S168/'9   Trucks'!$N168),TRUNC(S168/'9   Trucks'!$N168),TRUNC(R168/'9   Trucks'!$N168)),\n0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A168,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A168,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A168,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A168,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A168,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF(C168=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A168,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A168,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T168*\nIF(AND(B168=\"D\",OR(LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B168=\"D\",LEFT(J168,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A168,\"0\"),\"-\",\"C-\",C168,\"-\",J168),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$Y168>=0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AF168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AF168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AF168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AF168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$Z168>=0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AG168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AG168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AG168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AG168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nIF('9   Trucks'!$AA168>=0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$P$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$P$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$Q$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$R$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$S$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA168<0,\nIF(((VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D168,Equipment[],Equipment!$Z$2))*AH168^4 + (VLOOKUP(D168,Equipment[],Equipment!$AA$2))*AH168^3 + (VLOOKUP(D168,Equipment[],Equipment!$AB$2))*AH168^2+(VLOOKUP(D168,Equipment[],Equipment!$AC$2))*AH168+ (VLOOKUP(D168,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$Y168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(Y168>0,AI168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y168>=0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AI168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AI168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AI168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AI168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$Z168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(Z168>0,AJ168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z168>=0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AJ168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AJ168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AJ168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AJ168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D168,2)=\"Tk\",\nIF('9   Trucks'!$AA168<0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$U$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$V$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$W$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$X$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$Y$2))),\nIF(AND(AA168>0,AK168<6%),1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA168>=0,\nIF(((VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D168,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AE$2))*AK168^4 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AF$2))*AK168^3 + (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AG$2))*AK168^2+(VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AH$2))*AK168+ (VLOOKUP('9   Trucks'!$D168,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AR168>0),1/('9   Trucks'!$AR168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AS168>0),1/('9   Trucks'!$AS168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AT168>0),1/('9   Trucks'!$AT168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AU168>0),1/('9   Trucks'!$AU168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AV168>0),1/('9   Trucks'!$AV168*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D168,2)=\"Tk\",'9   Trucks'!$AW168>0),1/('9   Trucks'!$AW168*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D169,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",IF(K169=0,0,'18 Truck Optimization'!BB169),0)","v":0},{"$f":"IF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L169>0,AQ169*T169*'9   Trucks'!$N169*M169/L169,0)","v":0},{"$f":"IF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(TRUNC(R169/'9   Trucks'!$N169)<TRUNC(S169/'9   Trucks'!$N169),TRUNC(S169/'9   Trucks'!$N169),TRUNC(R169/'9   Trucks'!$N169)),\n0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A169,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A169,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A169,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A169,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A169,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF(C169=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A169,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A169,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T169*\nIF(AND(B169=\"D\",OR(LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B169=\"D\",LEFT(J169,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A169,\"0\"),\"-\",\"C-\",C169,\"-\",J169),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$Y169>=0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AF169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AF169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AF169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AF169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$Z169>=0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AG169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AG169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AG169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AG169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nIF('9   Trucks'!$AA169>=0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$P$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$P$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$Q$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$R$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$S$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA169<0,\nIF(((VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D169,Equipment[],Equipment!$Z$2))*AH169^4 + (VLOOKUP(D169,Equipment[],Equipment!$AA$2))*AH169^3 + (VLOOKUP(D169,Equipment[],Equipment!$AB$2))*AH169^2+(VLOOKUP(D169,Equipment[],Equipment!$AC$2))*AH169+ (VLOOKUP(D169,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$Y169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(Y169>0,AI169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y169>=0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AI169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AI169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AI169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AI169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$Z169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(Z169>0,AJ169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z169>=0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AJ169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AJ169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AJ169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AJ169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D169,2)=\"Tk\",\nIF('9   Trucks'!$AA169<0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$U$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$V$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$W$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$X$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$Y$2))),\nIF(AND(AA169>0,AK169<6%),1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA169>=0,\nIF(((VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D169,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AE$2))*AK169^4 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AF$2))*AK169^3 + (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AG$2))*AK169^2+(VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AH$2))*AK169+ (VLOOKUP('9   Trucks'!$D169,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AR169>0),1/('9   Trucks'!$AR169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AS169>0),1/('9   Trucks'!$AS169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AT169>0),1/('9   Trucks'!$AT169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AU169>0),1/('9   Trucks'!$AU169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AV169>0),1/('9   Trucks'!$AV169*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D169,2)=\"Tk\",'9   Trucks'!$AW169>0),1/('9   Trucks'!$AW169*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D170,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",IF(K170=0,0,'18 Truck Optimization'!BB170),0)","v":0},{"$f":"IF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L170>0,AQ170*T170*'9   Trucks'!$N170*M170/L170,0)","v":0},{"$f":"IF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(TRUNC(R170/'9   Trucks'!$N170)<TRUNC(S170/'9   Trucks'!$N170),TRUNC(S170/'9   Trucks'!$N170),TRUNC(R170/'9   Trucks'!$N170)),\n0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A170,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A170,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A170,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A170,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A170,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF(C170=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A170,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A170,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T170*\nIF(AND(B170=\"D\",OR(LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B170=\"D\",LEFT(J170,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A170,\"0\"),\"-\",\"C-\",C170,\"-\",J170),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$Y170>=0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AF170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AF170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AF170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AF170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$Z170>=0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AG170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AG170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AG170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AG170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nIF('9   Trucks'!$AA170>=0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$P$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$P$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$Q$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$R$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$S$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA170<0,\nIF(((VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D170,Equipment[],Equipment!$Z$2))*AH170^4 + (VLOOKUP(D170,Equipment[],Equipment!$AA$2))*AH170^3 + (VLOOKUP(D170,Equipment[],Equipment!$AB$2))*AH170^2+(VLOOKUP(D170,Equipment[],Equipment!$AC$2))*AH170+ (VLOOKUP(D170,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$Y170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(Y170>0,AI170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y170>=0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AI170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AI170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AI170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AI170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$Z170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(Z170>0,AJ170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z170>=0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AJ170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AJ170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AJ170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AJ170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D170,2)=\"Tk\",\nIF('9   Trucks'!$AA170<0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$U$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$V$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$W$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$X$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$Y$2))),\nIF(AND(AA170>0,AK170<6%),1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA170>=0,\nIF(((VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D170,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AE$2))*AK170^4 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AF$2))*AK170^3 + (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AG$2))*AK170^2+(VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AH$2))*AK170+ (VLOOKUP('9   Trucks'!$D170,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AR170>0),1/('9   Trucks'!$AR170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AS170>0),1/('9   Trucks'!$AS170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AT170>0),1/('9   Trucks'!$AT170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AU170>0),1/('9   Trucks'!$AU170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AV170>0),1/('9   Trucks'!$AV170*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D170,2)=\"Tk\",'9   Trucks'!$AW170>0),1/('9   Trucks'!$AW170*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D171,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",IF(K171=0,0,'18 Truck Optimization'!BB171),0)","v":0},{"$f":"IF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L171>0,AQ171*T171*'9   Trucks'!$N171*M171/L171,0)","v":0},{"$f":"IF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(TRUNC(R171/'9   Trucks'!$N171)<TRUNC(S171/'9   Trucks'!$N171),TRUNC(S171/'9   Trucks'!$N171),TRUNC(R171/'9   Trucks'!$N171)),\n0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A171,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A171,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A171,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A171,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A171,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF(C171=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A171,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A171,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T171*\nIF(AND(B171=\"D\",OR(LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B171=\"D\",LEFT(J171,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A171,\"0\"),\"-\",\"C-\",C171,\"-\",J171),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$Y171>=0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AF171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AF171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AF171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AF171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$Z171>=0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AG171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AG171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AG171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AG171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nIF('9   Trucks'!$AA171>=0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$P$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$P$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$Q$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$R$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$S$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA171<0,\nIF(((VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D171,Equipment[],Equipment!$Z$2))*AH171^4 + (VLOOKUP(D171,Equipment[],Equipment!$AA$2))*AH171^3 + (VLOOKUP(D171,Equipment[],Equipment!$AB$2))*AH171^2+(VLOOKUP(D171,Equipment[],Equipment!$AC$2))*AH171+ (VLOOKUP(D171,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$Y171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(Y171>0,AI171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y171>=0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AI171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AI171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AI171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AI171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$Z171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(Z171>0,AJ171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z171>=0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AJ171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AJ171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AJ171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AJ171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D171,2)=\"Tk\",\nIF('9   Trucks'!$AA171<0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$U$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$V$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$W$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$X$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$Y$2))),\nIF(AND(AA171>0,AK171<6%),1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA171>=0,\nIF(((VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D171,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AE$2))*AK171^4 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AF$2))*AK171^3 + (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AG$2))*AK171^2+(VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AH$2))*AK171+ (VLOOKUP('9   Trucks'!$D171,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AR171>0),1/('9   Trucks'!$AR171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AS171>0),1/('9   Trucks'!$AS171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AT171>0),1/('9   Trucks'!$AT171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AU171>0),1/('9   Trucks'!$AU171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AV171>0),1/('9   Trucks'!$AV171*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D171,2)=\"Tk\",'9   Trucks'!$AW171>0),1/('9   Trucks'!$AW171*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D172,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",IF(K172=0,0,'18 Truck Optimization'!BB172),0)","v":0},{"$f":"IF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L172>0,AQ172*T172*'9   Trucks'!$N172*M172/L172,0)","v":0},{"$f":"IF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(TRUNC(R172/'9   Trucks'!$N172)<TRUNC(S172/'9   Trucks'!$N172),TRUNC(S172/'9   Trucks'!$N172),TRUNC(R172/'9   Trucks'!$N172)),\n0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A172,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A172,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A172,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A172,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A172,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF(C172=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A172,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A172,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T172*\nIF(AND(B172=\"D\",OR(LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B172=\"D\",LEFT(J172,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A172,\"0\"),\"-\",\"C-\",C172,\"-\",J172),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$Y172>=0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AF172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AF172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AF172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AF172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$Z172>=0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AG172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AG172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AG172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AG172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nIF('9   Trucks'!$AA172>=0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$P$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$P$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$Q$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$R$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$S$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA172<0,\nIF(((VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D172,Equipment[],Equipment!$Z$2))*AH172^4 + (VLOOKUP(D172,Equipment[],Equipment!$AA$2))*AH172^3 + (VLOOKUP(D172,Equipment[],Equipment!$AB$2))*AH172^2+(VLOOKUP(D172,Equipment[],Equipment!$AC$2))*AH172+ (VLOOKUP(D172,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$Y172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(Y172>0,AI172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y172>=0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AI172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AI172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AI172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AI172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$Z172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(Z172>0,AJ172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z172>=0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AJ172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AJ172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AJ172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AJ172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D172,2)=\"Tk\",\nIF('9   Trucks'!$AA172<0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$U$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$V$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$W$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$X$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$Y$2))),\nIF(AND(AA172>0,AK172<6%),1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA172>=0,\nIF(((VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D172,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AE$2))*AK172^4 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AF$2))*AK172^3 + (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AG$2))*AK172^2+(VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AH$2))*AK172+ (VLOOKUP('9   Trucks'!$D172,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AR172>0),1/('9   Trucks'!$AR172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AS172>0),1/('9   Trucks'!$AS172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AT172>0),1/('9   Trucks'!$AT172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AU172>0),1/('9   Trucks'!$AU172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AV172>0),1/('9   Trucks'!$AV172*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D172,2)=\"Tk\",'9   Trucks'!$AW172>0),1/('9   Trucks'!$AW172*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D173,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",IF(K173=0,0,'18 Truck Optimization'!BB173),0)","v":0},{"$f":"IF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L173>0,AQ173*T173*'9   Trucks'!$N173*M173/L173,0)","v":0},{"$f":"IF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(TRUNC(R173/'9   Trucks'!$N173)<TRUNC(S173/'9   Trucks'!$N173),TRUNC(S173/'9   Trucks'!$N173),TRUNC(R173/'9   Trucks'!$N173)),\n0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A173,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A173,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A173,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A173,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A173,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF(C173=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A173,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A173,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T173*\nIF(AND(B173=\"D\",OR(LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B173=\"D\",LEFT(J173,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A173,\"0\"),\"-\",\"C-\",C173,\"-\",J173),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$Y173>=0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AF173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AF173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AF173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AF173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$Z173>=0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AG173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AG173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AG173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AG173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nIF('9   Trucks'!$AA173>=0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$P$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$P$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$Q$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$R$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$S$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA173<0,\nIF(((VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D173,Equipment[],Equipment!$Z$2))*AH173^4 + (VLOOKUP(D173,Equipment[],Equipment!$AA$2))*AH173^3 + (VLOOKUP(D173,Equipment[],Equipment!$AB$2))*AH173^2+(VLOOKUP(D173,Equipment[],Equipment!$AC$2))*AH173+ (VLOOKUP(D173,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$Y173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(Y173>0,AI173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y173>=0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AI173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AI173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AI173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AI173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$Z173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(Z173>0,AJ173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z173>=0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AJ173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AJ173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AJ173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AJ173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D173,2)=\"Tk\",\nIF('9   Trucks'!$AA173<0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$U$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$V$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$W$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$X$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$Y$2))),\nIF(AND(AA173>0,AK173<6%),1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA173>=0,\nIF(((VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D173,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AE$2))*AK173^4 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AF$2))*AK173^3 + (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AG$2))*AK173^2+(VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AH$2))*AK173+ (VLOOKUP('9   Trucks'!$D173,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AR173>0),1/('9   Trucks'!$AR173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AS173>0),1/('9   Trucks'!$AS173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AT173>0),1/('9   Trucks'!$AT173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AU173>0),1/('9   Trucks'!$AU173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AV173>0),1/('9   Trucks'!$AV173*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D173,2)=\"Tk\",'9   Trucks'!$AW173>0),1/('9   Trucks'!$AW173*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D174,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",IF(K174=0,0,'18 Truck Optimization'!BB174),0)","v":0},{"$f":"IF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L174>0,AQ174*T174*'9   Trucks'!$N174*M174/L174,0)","v":0},{"$f":"IF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(TRUNC(R174/'9   Trucks'!$N174)<TRUNC(S174/'9   Trucks'!$N174),TRUNC(S174/'9   Trucks'!$N174),TRUNC(R174/'9   Trucks'!$N174)),\n0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A174,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A174,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A174,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A174,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A174,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF(C174=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A174,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A174,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T174*\nIF(AND(B174=\"D\",OR(LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B174=\"D\",LEFT(J174,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A174,\"0\"),\"-\",\"C-\",C174,\"-\",J174),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$Y174>=0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AF174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AF174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AF174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AF174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$Z174>=0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AG174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AG174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AG174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AG174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nIF('9   Trucks'!$AA174>=0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$P$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$P$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$Q$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$R$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$S$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA174<0,\nIF(((VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D174,Equipment[],Equipment!$Z$2))*AH174^4 + (VLOOKUP(D174,Equipment[],Equipment!$AA$2))*AH174^3 + (VLOOKUP(D174,Equipment[],Equipment!$AB$2))*AH174^2+(VLOOKUP(D174,Equipment[],Equipment!$AC$2))*AH174+ (VLOOKUP(D174,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$Y174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(Y174>0,AI174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y174>=0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AI174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AI174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AI174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AI174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$Z174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(Z174>0,AJ174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z174>=0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AJ174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AJ174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AJ174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AJ174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D174,2)=\"Tk\",\nIF('9   Trucks'!$AA174<0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$U$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$V$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$W$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$X$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$Y$2))),\nIF(AND(AA174>0,AK174<6%),1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA174>=0,\nIF(((VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D174,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AE$2))*AK174^4 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AF$2))*AK174^3 + (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AG$2))*AK174^2+(VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AH$2))*AK174+ (VLOOKUP('9   Trucks'!$D174,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AR174>0),1/('9   Trucks'!$AR174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AS174>0),1/('9   Trucks'!$AS174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AT174>0),1/('9   Trucks'!$AT174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AU174>0),1/('9   Trucks'!$AU174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AV174>0),1/('9   Trucks'!$AV174*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D174,2)=\"Tk\",'9   Trucks'!$AW174>0),1/('9   Trucks'!$AW174*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D175,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",IF(K175=0,0,'18 Truck Optimization'!BB175),0)","v":0},{"$f":"IF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L175>0,AQ175*T175*'9   Trucks'!$N175*M175/L175,0)","v":0},{"$f":"IF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(TRUNC(R175/'9   Trucks'!$N175)<TRUNC(S175/'9   Trucks'!$N175),TRUNC(S175/'9   Trucks'!$N175),TRUNC(R175/'9   Trucks'!$N175)),\n0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A175,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A175,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A175,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A175,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A175,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF(C175=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A175,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A175,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T175*\nIF(AND(B175=\"D\",OR(LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B175=\"D\",LEFT(J175,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A175,\"0\"),\"-\",\"C-\",C175,\"-\",J175),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$Y175>=0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AF175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AF175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AF175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AF175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$Z175>=0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AG175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AG175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AG175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AG175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nIF('9   Trucks'!$AA175>=0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$P$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$P$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$Q$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$R$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$S$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA175<0,\nIF(((VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D175,Equipment[],Equipment!$Z$2))*AH175^4 + (VLOOKUP(D175,Equipment[],Equipment!$AA$2))*AH175^3 + (VLOOKUP(D175,Equipment[],Equipment!$AB$2))*AH175^2+(VLOOKUP(D175,Equipment[],Equipment!$AC$2))*AH175+ (VLOOKUP(D175,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$Y175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(Y175>0,AI175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y175>=0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AI175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AI175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AI175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AI175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$Z175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(Z175>0,AJ175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z175>=0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AJ175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AJ175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AJ175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AJ175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D175,2)=\"Tk\",\nIF('9   Trucks'!$AA175<0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$U$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$V$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$W$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$X$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$Y$2))),\nIF(AND(AA175>0,AK175<6%),1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA175>=0,\nIF(((VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D175,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AE$2))*AK175^4 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AF$2))*AK175^3 + (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AG$2))*AK175^2+(VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AH$2))*AK175+ (VLOOKUP('9   Trucks'!$D175,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AR175>0),1/('9   Trucks'!$AR175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AS175>0),1/('9   Trucks'!$AS175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AT175>0),1/('9   Trucks'!$AT175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AU175>0),1/('9   Trucks'!$AU175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AV175>0),1/('9   Trucks'!$AV175*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D175,2)=\"Tk\",'9   Trucks'!$AW175>0),1/('9   Trucks'!$AW175*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D176,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",IF(K176=0,0,'18 Truck Optimization'!BB176),0)","v":0},{"$f":"IF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L176>0,AQ176*T176*'9   Trucks'!$N176*M176/L176,0)","v":0},{"$f":"IF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(TRUNC(R176/'9   Trucks'!$N176)<TRUNC(S176/'9   Trucks'!$N176),TRUNC(S176/'9   Trucks'!$N176),TRUNC(R176/'9   Trucks'!$N176)),\n0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A176,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A176,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A176,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A176,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A176,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF(C176=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A176,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A176,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T176*\nIF(AND(B176=\"D\",OR(LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B176=\"D\",LEFT(J176,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A176,\"0\"),\"-\",\"C-\",C176,\"-\",J176),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$Y176>=0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AF176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AF176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AF176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AF176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$Z176>=0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AG176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AG176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AG176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AG176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nIF('9   Trucks'!$AA176>=0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$P$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$P$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$Q$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$R$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$S$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA176<0,\nIF(((VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D176,Equipment[],Equipment!$Z$2))*AH176^4 + (VLOOKUP(D176,Equipment[],Equipment!$AA$2))*AH176^3 + (VLOOKUP(D176,Equipment[],Equipment!$AB$2))*AH176^2+(VLOOKUP(D176,Equipment[],Equipment!$AC$2))*AH176+ (VLOOKUP(D176,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$Y176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(Y176>0,AI176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y176>=0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AI176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AI176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AI176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AI176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$Z176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(Z176>0,AJ176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z176>=0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AJ176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AJ176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AJ176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AJ176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D176,2)=\"Tk\",\nIF('9   Trucks'!$AA176<0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$U$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$V$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$W$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$X$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$Y$2))),\nIF(AND(AA176>0,AK176<6%),1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA176>=0,\nIF(((VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D176,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AE$2))*AK176^4 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AF$2))*AK176^3 + (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AG$2))*AK176^2+(VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AH$2))*AK176+ (VLOOKUP('9   Trucks'!$D176,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AR176>0),1/('9   Trucks'!$AR176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AS176>0),1/('9   Trucks'!$AS176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AT176>0),1/('9   Trucks'!$AT176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AU176>0),1/('9   Trucks'!$AU176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AV176>0),1/('9   Trucks'!$AV176*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D176,2)=\"Tk\",'9   Trucks'!$AW176>0),1/('9   Trucks'!$AW176*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D177,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",IF(K177=0,0,'18 Truck Optimization'!BB177),0)","v":0},{"$f":"IF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L177>0,AQ177*T177*'9   Trucks'!$N177*M177/L177,0)","v":0},{"$f":"IF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(TRUNC(R177/'9   Trucks'!$N177)<TRUNC(S177/'9   Trucks'!$N177),TRUNC(S177/'9   Trucks'!$N177),TRUNC(R177/'9   Trucks'!$N177)),\n0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A177,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A177,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A177,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A177,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A177,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF(C177=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A177,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A177,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T177*\nIF(AND(B177=\"D\",OR(LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B177=\"D\",LEFT(J177,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A177,\"0\"),\"-\",\"C-\",C177,\"-\",J177),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$Y177>=0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AF177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AF177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AF177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AF177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$Z177>=0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AG177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AG177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AG177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AG177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nIF('9   Trucks'!$AA177>=0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$P$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$P$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$Q$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$R$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$S$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA177<0,\nIF(((VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D177,Equipment[],Equipment!$Z$2))*AH177^4 + (VLOOKUP(D177,Equipment[],Equipment!$AA$2))*AH177^3 + (VLOOKUP(D177,Equipment[],Equipment!$AB$2))*AH177^2+(VLOOKUP(D177,Equipment[],Equipment!$AC$2))*AH177+ (VLOOKUP(D177,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$Y177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(Y177>0,AI177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y177>=0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AI177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AI177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AI177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AI177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$Z177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(Z177>0,AJ177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z177>=0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AJ177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AJ177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AJ177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AJ177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D177,2)=\"Tk\",\nIF('9   Trucks'!$AA177<0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$U$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$V$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$W$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$X$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$Y$2))),\nIF(AND(AA177>0,AK177<6%),1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA177>=0,\nIF(((VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D177,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AE$2))*AK177^4 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AF$2))*AK177^3 + (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AG$2))*AK177^2+(VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AH$2))*AK177+ (VLOOKUP('9   Trucks'!$D177,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AR177>0),1/('9   Trucks'!$AR177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AS177>0),1/('9   Trucks'!$AS177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AT177>0),1/('9   Trucks'!$AT177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AU177>0),1/('9   Trucks'!$AU177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AV177>0),1/('9   Trucks'!$AV177*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D177,2)=\"Tk\",'9   Trucks'!$AW177>0),1/('9   Trucks'!$AW177*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D178,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",IF(K178=0,0,'18 Truck Optimization'!BB178),0)","v":0},{"$f":"IF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L178>0,AQ178*T178*'9   Trucks'!$N178*M178/L178,0)","v":0},{"$f":"IF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(TRUNC(R178/'9   Trucks'!$N178)<TRUNC(S178/'9   Trucks'!$N178),TRUNC(S178/'9   Trucks'!$N178),TRUNC(R178/'9   Trucks'!$N178)),\n0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A178,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A178,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A178,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A178,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A178,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF(C178=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A178,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A178,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T178*\nIF(AND(B178=\"D\",OR(LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B178=\"D\",LEFT(J178,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A178,\"0\"),\"-\",\"C-\",C178,\"-\",J178),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$Y178>=0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AF178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AF178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AF178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AF178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$Z178>=0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AG178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AG178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AG178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AG178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nIF('9   Trucks'!$AA178>=0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$P$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$P$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$Q$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$R$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$S$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA178<0,\nIF(((VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D178,Equipment[],Equipment!$Z$2))*AH178^4 + (VLOOKUP(D178,Equipment[],Equipment!$AA$2))*AH178^3 + (VLOOKUP(D178,Equipment[],Equipment!$AB$2))*AH178^2+(VLOOKUP(D178,Equipment[],Equipment!$AC$2))*AH178+ (VLOOKUP(D178,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$Y178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(Y178>0,AI178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y178>=0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AI178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AI178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AI178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AI178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$Z178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(Z178>0,AJ178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z178>=0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AJ178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AJ178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AJ178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AJ178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D178,2)=\"Tk\",\nIF('9   Trucks'!$AA178<0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$U$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$V$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$W$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$X$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$Y$2))),\nIF(AND(AA178>0,AK178<6%),1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA178>=0,\nIF(((VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D178,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AE$2))*AK178^4 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AF$2))*AK178^3 + (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AG$2))*AK178^2+(VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AH$2))*AK178+ (VLOOKUP('9   Trucks'!$D178,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AR178>0),1/('9   Trucks'!$AR178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AS178>0),1/('9   Trucks'!$AS178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AT178>0),1/('9   Trucks'!$AT178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AU178>0),1/('9   Trucks'!$AU178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AV178>0),1/('9   Trucks'!$AV178*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D178,2)=\"Tk\",'9   Trucks'!$AW178>0),1/('9   Trucks'!$AW178*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D179,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",IF(K179=0,0,'18 Truck Optimization'!BB179),0)","v":0},{"$f":"IF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L179>0,AQ179*T179*'9   Trucks'!$N179*M179/L179,0)","v":0},{"$f":"IF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(TRUNC(R179/'9   Trucks'!$N179)<TRUNC(S179/'9   Trucks'!$N179),TRUNC(S179/'9   Trucks'!$N179),TRUNC(R179/'9   Trucks'!$N179)),\n0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A179,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A179,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A179,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A179,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A179,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF(C179=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A179,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A179,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T179*\nIF(AND(B179=\"D\",OR(LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B179=\"D\",LEFT(J179,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A179,\"0\"),\"-\",\"C-\",C179,\"-\",J179),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$Y179>=0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AF179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AF179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AF179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AF179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$Z179>=0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AG179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AG179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AG179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AG179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nIF('9   Trucks'!$AA179>=0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$P$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$P$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$Q$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$R$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$S$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA179<0,\nIF(((VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D179,Equipment[],Equipment!$Z$2))*AH179^4 + (VLOOKUP(D179,Equipment[],Equipment!$AA$2))*AH179^3 + (VLOOKUP(D179,Equipment[],Equipment!$AB$2))*AH179^2+(VLOOKUP(D179,Equipment[],Equipment!$AC$2))*AH179+ (VLOOKUP(D179,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$Y179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(Y179>0,AI179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y179>=0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AI179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AI179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AI179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AI179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$Z179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(Z179>0,AJ179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z179>=0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AJ179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AJ179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AJ179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AJ179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D179,2)=\"Tk\",\nIF('9   Trucks'!$AA179<0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$U$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$V$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$W$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$X$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$Y$2))),\nIF(AND(AA179>0,AK179<6%),1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA179>=0,\nIF(((VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D179,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AE$2))*AK179^4 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AF$2))*AK179^3 + (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AG$2))*AK179^2+(VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AH$2))*AK179+ (VLOOKUP('9   Trucks'!$D179,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AR179>0),1/('9   Trucks'!$AR179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AS179>0),1/('9   Trucks'!$AS179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AT179>0),1/('9   Trucks'!$AT179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AU179>0),1/('9   Trucks'!$AU179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AV179>0),1/('9   Trucks'!$AV179*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D179,2)=\"Tk\",'9   Trucks'!$AW179>0),1/('9   Trucks'!$AW179*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D180,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",IF(K180=0,0,'18 Truck Optimization'!BB180),0)","v":0},{"$f":"IF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L180>0,AQ180*T180*'9   Trucks'!$N180*M180/L180,0)","v":0},{"$f":"IF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(TRUNC(R180/'9   Trucks'!$N180)<TRUNC(S180/'9   Trucks'!$N180),TRUNC(S180/'9   Trucks'!$N180),TRUNC(R180/'9   Trucks'!$N180)),\n0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A180,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A180,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A180,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A180,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A180,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF(C180=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A180,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A180,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T180*\nIF(AND(B180=\"D\",OR(LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B180=\"D\",LEFT(J180,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A180,\"0\"),\"-\",\"C-\",C180,\"-\",J180),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$Y180>=0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AF180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AF180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AF180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AF180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$Z180>=0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AG180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AG180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AG180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AG180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nIF('9   Trucks'!$AA180>=0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$P$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$P$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$Q$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$R$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$S$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA180<0,\nIF(((VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D180,Equipment[],Equipment!$Z$2))*AH180^4 + (VLOOKUP(D180,Equipment[],Equipment!$AA$2))*AH180^3 + (VLOOKUP(D180,Equipment[],Equipment!$AB$2))*AH180^2+(VLOOKUP(D180,Equipment[],Equipment!$AC$2))*AH180+ (VLOOKUP(D180,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$Y180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(Y180>0,AI180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y180>=0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AI180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AI180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AI180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AI180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$Z180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(Z180>0,AJ180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z180>=0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AJ180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AJ180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AJ180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AJ180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D180,2)=\"Tk\",\nIF('9   Trucks'!$AA180<0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$U$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$V$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$W$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$X$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$Y$2))),\nIF(AND(AA180>0,AK180<6%),1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA180>=0,\nIF(((VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D180,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AE$2))*AK180^4 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AF$2))*AK180^3 + (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AG$2))*AK180^2+(VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AH$2))*AK180+ (VLOOKUP('9   Trucks'!$D180,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AR180>0),1/('9   Trucks'!$AR180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AS180>0),1/('9   Trucks'!$AS180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AT180>0),1/('9   Trucks'!$AT180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AU180>0),1/('9   Trucks'!$AU180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AV180>0),1/('9   Trucks'!$AV180*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D180,2)=\"Tk\",'9   Trucks'!$AW180>0),1/('9   Trucks'!$AW180*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D181,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",IF(K181=0,0,'18 Truck Optimization'!BB181),0)","v":0},{"$f":"IF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L181>0,AQ181*T181*'9   Trucks'!$N181*M181/L181,0)","v":0},{"$f":"IF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(TRUNC(R181/'9   Trucks'!$N181)<TRUNC(S181/'9   Trucks'!$N181),TRUNC(S181/'9   Trucks'!$N181),TRUNC(R181/'9   Trucks'!$N181)),\n0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A181,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A181,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A181,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A181,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A181,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF(C181=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A181,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A181,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T181*\nIF(AND(B181=\"D\",OR(LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B181=\"D\",LEFT(J181,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A181,\"0\"),\"-\",\"C-\",C181,\"-\",J181),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$Y181>=0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AF181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AF181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AF181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AF181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$Z181>=0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AG181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AG181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AG181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AG181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nIF('9   Trucks'!$AA181>=0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$P$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$P$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$Q$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$R$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$S$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA181<0,\nIF(((VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D181,Equipment[],Equipment!$Z$2))*AH181^4 + (VLOOKUP(D181,Equipment[],Equipment!$AA$2))*AH181^3 + (VLOOKUP(D181,Equipment[],Equipment!$AB$2))*AH181^2+(VLOOKUP(D181,Equipment[],Equipment!$AC$2))*AH181+ (VLOOKUP(D181,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$Y181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(Y181>0,AI181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y181>=0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AI181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AI181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AI181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AI181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$Z181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(Z181>0,AJ181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z181>=0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AJ181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AJ181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AJ181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AJ181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D181,2)=\"Tk\",\nIF('9   Trucks'!$AA181<0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$U$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$V$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$W$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$X$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$Y$2))),\nIF(AND(AA181>0,AK181<6%),1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA181>=0,\nIF(((VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D181,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AE$2))*AK181^4 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AF$2))*AK181^3 + (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AG$2))*AK181^2+(VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AH$2))*AK181+ (VLOOKUP('9   Trucks'!$D181,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AR181>0),1/('9   Trucks'!$AR181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AS181>0),1/('9   Trucks'!$AS181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AT181>0),1/('9   Trucks'!$AT181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AU181>0),1/('9   Trucks'!$AU181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AV181>0),1/('9   Trucks'!$AV181*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D181,2)=\"Tk\",'9   Trucks'!$AW181>0),1/('9   Trucks'!$AW181*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D182,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",IF(K182=0,0,'18 Truck Optimization'!BB182),0)","v":0},{"$f":"IF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L182>0,AQ182*T182*'9   Trucks'!$N182*M182/L182,0)","v":0},{"$f":"IF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(TRUNC(R182/'9   Trucks'!$N182)<TRUNC(S182/'9   Trucks'!$N182),TRUNC(S182/'9   Trucks'!$N182),TRUNC(R182/'9   Trucks'!$N182)),\n0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A182,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A182,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A182,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A182,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A182,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF(C182=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A182,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A182,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T182*\nIF(AND(B182=\"D\",OR(LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B182=\"D\",LEFT(J182,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A182,\"0\"),\"-\",\"C-\",C182,\"-\",J182),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$Y182>=0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AF182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AF182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AF182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AF182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$Z182>=0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AG182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AG182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AG182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AG182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nIF('9   Trucks'!$AA182>=0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$P$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$P$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$Q$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$R$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$S$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA182<0,\nIF(((VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D182,Equipment[],Equipment!$Z$2))*AH182^4 + (VLOOKUP(D182,Equipment[],Equipment!$AA$2))*AH182^3 + (VLOOKUP(D182,Equipment[],Equipment!$AB$2))*AH182^2+(VLOOKUP(D182,Equipment[],Equipment!$AC$2))*AH182+ (VLOOKUP(D182,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$Y182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(Y182>0,AI182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y182>=0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AI182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AI182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AI182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AI182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$Z182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(Z182>0,AJ182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z182>=0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AJ182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AJ182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AJ182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AJ182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D182,2)=\"Tk\",\nIF('9   Trucks'!$AA182<0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$U$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$V$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$W$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$X$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$Y$2))),\nIF(AND(AA182>0,AK182<6%),1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA182>=0,\nIF(((VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D182,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AE$2))*AK182^4 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AF$2))*AK182^3 + (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AG$2))*AK182^2+(VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AH$2))*AK182+ (VLOOKUP('9   Trucks'!$D182,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AR182>0),1/('9   Trucks'!$AR182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AS182>0),1/('9   Trucks'!$AS182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AT182>0),1/('9   Trucks'!$AT182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AU182>0),1/('9   Trucks'!$AU182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AV182>0),1/('9   Trucks'!$AV182*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D182,2)=\"Tk\",'9   Trucks'!$AW182>0),1/('9   Trucks'!$AW182*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D183,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",IF(K183=0,0,'18 Truck Optimization'!BB183),0)","v":0},{"$f":"IF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L183>0,AQ183*T183*'9   Trucks'!$N183*M183/L183,0)","v":0},{"$f":"IF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(TRUNC(R183/'9   Trucks'!$N183)<TRUNC(S183/'9   Trucks'!$N183),TRUNC(S183/'9   Trucks'!$N183),TRUNC(R183/'9   Trucks'!$N183)),\n0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A183,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A183,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A183,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A183,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A183,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF(C183=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A183,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A183,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T183*\nIF(AND(B183=\"D\",OR(LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B183=\"D\",LEFT(J183,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A183,\"0\"),\"-\",\"C-\",C183,\"-\",J183),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$Y183>=0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AF183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AF183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AF183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AF183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$Z183>=0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AG183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AG183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AG183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AG183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nIF('9   Trucks'!$AA183>=0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$P$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$P$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$Q$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$R$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$S$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA183<0,\nIF(((VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D183,Equipment[],Equipment!$Z$2))*AH183^4 + (VLOOKUP(D183,Equipment[],Equipment!$AA$2))*AH183^3 + (VLOOKUP(D183,Equipment[],Equipment!$AB$2))*AH183^2+(VLOOKUP(D183,Equipment[],Equipment!$AC$2))*AH183+ (VLOOKUP(D183,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$Y183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(Y183>0,AI183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y183>=0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AI183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AI183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AI183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AI183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$Z183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(Z183>0,AJ183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z183>=0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AJ183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AJ183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AJ183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AJ183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D183,2)=\"Tk\",\nIF('9   Trucks'!$AA183<0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$U$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$V$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$W$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$X$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$Y$2))),\nIF(AND(AA183>0,AK183<6%),1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA183>=0,\nIF(((VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D183,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AE$2))*AK183^4 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AF$2))*AK183^3 + (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AG$2))*AK183^2+(VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AH$2))*AK183+ (VLOOKUP('9   Trucks'!$D183,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AR183>0),1/('9   Trucks'!$AR183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AS183>0),1/('9   Trucks'!$AS183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AT183>0),1/('9   Trucks'!$AT183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AU183>0),1/('9   Trucks'!$AU183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AV183>0),1/('9   Trucks'!$AV183*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D183,2)=\"Tk\",'9   Trucks'!$AW183>0),1/('9   Trucks'!$AW183*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D184,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",IF(K184=0,0,'18 Truck Optimization'!BB184),0)","v":0},{"$f":"IF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L184>0,AQ184*T184*'9   Trucks'!$N184*M184/L184,0)","v":0},{"$f":"IF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(TRUNC(R184/'9   Trucks'!$N184)<TRUNC(S184/'9   Trucks'!$N184),TRUNC(S184/'9   Trucks'!$N184),TRUNC(R184/'9   Trucks'!$N184)),\n0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A184,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A184,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A184,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A184,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A184,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF(C184=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A184,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A184,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T184*\nIF(AND(B184=\"D\",OR(LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B184=\"D\",LEFT(J184,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A184,\"0\"),\"-\",\"C-\",C184,\"-\",J184),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$Y184>=0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AF184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AF184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AF184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AF184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$Z184>=0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AG184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AG184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AG184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AG184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nIF('9   Trucks'!$AA184>=0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$P$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$P$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$Q$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$R$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$S$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA184<0,\nIF(((VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D184,Equipment[],Equipment!$Z$2))*AH184^4 + (VLOOKUP(D184,Equipment[],Equipment!$AA$2))*AH184^3 + (VLOOKUP(D184,Equipment[],Equipment!$AB$2))*AH184^2+(VLOOKUP(D184,Equipment[],Equipment!$AC$2))*AH184+ (VLOOKUP(D184,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$Y184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(Y184>0,AI184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y184>=0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AI184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AI184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AI184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AI184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$Z184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(Z184>0,AJ184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z184>=0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AJ184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AJ184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AJ184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AJ184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D184,2)=\"Tk\",\nIF('9   Trucks'!$AA184<0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$U$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$V$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$W$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$X$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$Y$2))),\nIF(AND(AA184>0,AK184<6%),1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA184>=0,\nIF(((VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D184,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AE$2))*AK184^4 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AF$2))*AK184^3 + (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AG$2))*AK184^2+(VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AH$2))*AK184+ (VLOOKUP('9   Trucks'!$D184,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AR184>0),1/('9   Trucks'!$AR184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AS184>0),1/('9   Trucks'!$AS184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AT184>0),1/('9   Trucks'!$AT184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AU184>0),1/('9   Trucks'!$AU184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AV184>0),1/('9   Trucks'!$AV184*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D184,2)=\"Tk\",'9   Trucks'!$AW184>0),1/('9   Trucks'!$AW184*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D185,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",IF(K185=0,0,'18 Truck Optimization'!BB185),0)","v":0},{"$f":"IF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L185>0,AQ185*T185*'9   Trucks'!$N185*M185/L185,0)","v":0},{"$f":"IF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(TRUNC(R185/'9   Trucks'!$N185)<TRUNC(S185/'9   Trucks'!$N185),TRUNC(S185/'9   Trucks'!$N185),TRUNC(R185/'9   Trucks'!$N185)),\n0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A185,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A185,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A185,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A185,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A185,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF(C185=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A185,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A185,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T185*\nIF(AND(B185=\"D\",OR(LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B185=\"D\",LEFT(J185,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A185,\"0\"),\"-\",\"C-\",C185,\"-\",J185),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$Y185>=0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AF185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AF185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AF185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AF185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$Z185>=0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AG185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AG185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AG185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AG185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nIF('9   Trucks'!$AA185>=0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$P$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$P$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$Q$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$R$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$S$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA185<0,\nIF(((VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D185,Equipment[],Equipment!$Z$2))*AH185^4 + (VLOOKUP(D185,Equipment[],Equipment!$AA$2))*AH185^3 + (VLOOKUP(D185,Equipment[],Equipment!$AB$2))*AH185^2+(VLOOKUP(D185,Equipment[],Equipment!$AC$2))*AH185+ (VLOOKUP(D185,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$Y185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(Y185>0,AI185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y185>=0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AI185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AI185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AI185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AI185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$Z185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(Z185>0,AJ185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z185>=0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AJ185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AJ185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AJ185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AJ185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D185,2)=\"Tk\",\nIF('9   Trucks'!$AA185<0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$U$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$V$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$W$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$X$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$Y$2))),\nIF(AND(AA185>0,AK185<6%),1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA185>=0,\nIF(((VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D185,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AE$2))*AK185^4 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AF$2))*AK185^3 + (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AG$2))*AK185^2+(VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AH$2))*AK185+ (VLOOKUP('9   Trucks'!$D185,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AR185>0),1/('9   Trucks'!$AR185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AS185>0),1/('9   Trucks'!$AS185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AT185>0),1/('9   Trucks'!$AT185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AU185>0),1/('9   Trucks'!$AU185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AV185>0),1/('9   Trucks'!$AV185*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D185,2)=\"Tk\",'9   Trucks'!$AW185>0),1/('9   Trucks'!$AW185*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D186,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",IF(K186=0,0,'18 Truck Optimization'!BB186),0)","v":0},{"$f":"IF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L186>0,AQ186*T186*'9   Trucks'!$N186*M186/L186,0)","v":0},{"$f":"IF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(TRUNC(R186/'9   Trucks'!$N186)<TRUNC(S186/'9   Trucks'!$N186),TRUNC(S186/'9   Trucks'!$N186),TRUNC(R186/'9   Trucks'!$N186)),\n0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A186,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A186,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A186,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A186,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A186,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF(C186=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A186,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A186,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T186*\nIF(AND(B186=\"D\",OR(LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B186=\"D\",LEFT(J186,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A186,\"0\"),\"-\",\"C-\",C186,\"-\",J186),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$Y186>=0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AF186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AF186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AF186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AF186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$Z186>=0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AG186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AG186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AG186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AG186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nIF('9   Trucks'!$AA186>=0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$P$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$P$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$Q$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$R$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$S$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA186<0,\nIF(((VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D186,Equipment[],Equipment!$Z$2))*AH186^4 + (VLOOKUP(D186,Equipment[],Equipment!$AA$2))*AH186^3 + (VLOOKUP(D186,Equipment[],Equipment!$AB$2))*AH186^2+(VLOOKUP(D186,Equipment[],Equipment!$AC$2))*AH186+ (VLOOKUP(D186,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$Y186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(Y186>0,AI186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y186>=0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AI186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AI186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AI186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AI186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$Z186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(Z186>0,AJ186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z186>=0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AJ186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AJ186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AJ186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AJ186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D186,2)=\"Tk\",\nIF('9   Trucks'!$AA186<0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$U$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$V$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$W$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$X$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$Y$2))),\nIF(AND(AA186>0,AK186<6%),1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA186>=0,\nIF(((VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D186,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AE$2))*AK186^4 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AF$2))*AK186^3 + (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AG$2))*AK186^2+(VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AH$2))*AK186+ (VLOOKUP('9   Trucks'!$D186,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AR186>0),1/('9   Trucks'!$AR186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AS186>0),1/('9   Trucks'!$AS186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AT186>0),1/('9   Trucks'!$AT186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AU186>0),1/('9   Trucks'!$AU186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AV186>0),1/('9   Trucks'!$AV186*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D186,2)=\"Tk\",'9   Trucks'!$AW186>0),1/('9   Trucks'!$AW186*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D187,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",IF(K187=0,0,'18 Truck Optimization'!BB187),0)","v":0},{"$f":"IF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L187>0,AQ187*T187*'9   Trucks'!$N187*M187/L187,0)","v":0},{"$f":"IF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(TRUNC(R187/'9   Trucks'!$N187)<TRUNC(S187/'9   Trucks'!$N187),TRUNC(S187/'9   Trucks'!$N187),TRUNC(R187/'9   Trucks'!$N187)),\n0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A187,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A187,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A187,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A187,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A187,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF(C187=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A187,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A187,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T187*\nIF(AND(B187=\"D\",OR(LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B187=\"D\",LEFT(J187,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A187,\"0\"),\"-\",\"C-\",C187,\"-\",J187),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$Y187>=0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AF187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AF187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AF187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AF187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$Z187>=0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AG187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AG187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AG187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AG187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nIF('9   Trucks'!$AA187>=0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$P$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$P$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$Q$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$R$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$S$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA187<0,\nIF(((VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D187,Equipment[],Equipment!$Z$2))*AH187^4 + (VLOOKUP(D187,Equipment[],Equipment!$AA$2))*AH187^3 + (VLOOKUP(D187,Equipment[],Equipment!$AB$2))*AH187^2+(VLOOKUP(D187,Equipment[],Equipment!$AC$2))*AH187+ (VLOOKUP(D187,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$Y187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(Y187>0,AI187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y187>=0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AI187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AI187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AI187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AI187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$Z187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(Z187>0,AJ187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z187>=0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AJ187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AJ187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AJ187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AJ187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D187,2)=\"Tk\",\nIF('9   Trucks'!$AA187<0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$U$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$V$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$W$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$X$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$Y$2))),\nIF(AND(AA187>0,AK187<6%),1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA187>=0,\nIF(((VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D187,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AE$2))*AK187^4 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AF$2))*AK187^3 + (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AG$2))*AK187^2+(VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AH$2))*AK187+ (VLOOKUP('9   Trucks'!$D187,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AR187>0),1/('9   Trucks'!$AR187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AS187>0),1/('9   Trucks'!$AS187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AT187>0),1/('9   Trucks'!$AT187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AU187>0),1/('9   Trucks'!$AU187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AV187>0),1/('9   Trucks'!$AV187*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D187,2)=\"Tk\",'9   Trucks'!$AW187>0),1/('9   Trucks'!$AW187*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D188,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",IF(K188=0,0,'18 Truck Optimization'!BB188),0)","v":0},{"$f":"IF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L188>0,AQ188*T188*'9   Trucks'!$N188*M188/L188,0)","v":0},{"$f":"IF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(TRUNC(R188/'9   Trucks'!$N188)<TRUNC(S188/'9   Trucks'!$N188),TRUNC(S188/'9   Trucks'!$N188),TRUNC(R188/'9   Trucks'!$N188)),\n0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A188,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A188,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A188,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A188,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A188,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF(C188=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A188,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A188,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T188*\nIF(AND(B188=\"D\",OR(LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B188=\"D\",LEFT(J188,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A188,\"0\"),\"-\",\"C-\",C188,\"-\",J188),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$Y188>=0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AF188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AF188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AF188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AF188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$Z188>=0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AG188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AG188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AG188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AG188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nIF('9   Trucks'!$AA188>=0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$P$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$P$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$Q$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$R$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$S$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA188<0,\nIF(((VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D188,Equipment[],Equipment!$Z$2))*AH188^4 + (VLOOKUP(D188,Equipment[],Equipment!$AA$2))*AH188^3 + (VLOOKUP(D188,Equipment[],Equipment!$AB$2))*AH188^2+(VLOOKUP(D188,Equipment[],Equipment!$AC$2))*AH188+ (VLOOKUP(D188,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$Y188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(Y188>0,AI188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y188>=0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AI188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AI188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AI188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AI188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$Z188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(Z188>0,AJ188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z188>=0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AJ188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AJ188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AJ188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AJ188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D188,2)=\"Tk\",\nIF('9   Trucks'!$AA188<0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$U$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$V$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$W$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$X$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$Y$2))),\nIF(AND(AA188>0,AK188<6%),1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA188>=0,\nIF(((VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D188,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AE$2))*AK188^4 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AF$2))*AK188^3 + (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AG$2))*AK188^2+(VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AH$2))*AK188+ (VLOOKUP('9   Trucks'!$D188,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AR188>0),1/('9   Trucks'!$AR188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AS188>0),1/('9   Trucks'!$AS188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AT188>0),1/('9   Trucks'!$AT188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AU188>0),1/('9   Trucks'!$AU188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AV188>0),1/('9   Trucks'!$AV188*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D188,2)=\"Tk\",'9   Trucks'!$AW188>0),1/('9   Trucks'!$AW188*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D189,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",IF(K189=0,0,'18 Truck Optimization'!BB189),0)","v":0},{"$f":"IF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L189>0,AQ189*T189*'9   Trucks'!$N189*M189/L189,0)","v":0},{"$f":"IF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(TRUNC(R189/'9   Trucks'!$N189)<TRUNC(S189/'9   Trucks'!$N189),TRUNC(S189/'9   Trucks'!$N189),TRUNC(R189/'9   Trucks'!$N189)),\n0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A189,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A189,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A189,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A189,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A189,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF(C189=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A189,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A189,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T189*\nIF(AND(B189=\"D\",OR(LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B189=\"D\",LEFT(J189,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A189,\"0\"),\"-\",\"C-\",C189,\"-\",J189),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$Y189>=0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AF189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AF189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AF189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AF189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$Z189>=0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AG189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AG189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AG189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AG189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nIF('9   Trucks'!$AA189>=0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$P$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$P$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$Q$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$R$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$S$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA189<0,\nIF(((VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D189,Equipment[],Equipment!$Z$2))*AH189^4 + (VLOOKUP(D189,Equipment[],Equipment!$AA$2))*AH189^3 + (VLOOKUP(D189,Equipment[],Equipment!$AB$2))*AH189^2+(VLOOKUP(D189,Equipment[],Equipment!$AC$2))*AH189+ (VLOOKUP(D189,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$Y189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(Y189>0,AI189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y189>=0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AI189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AI189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AI189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AI189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$Z189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(Z189>0,AJ189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z189>=0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AJ189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AJ189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AJ189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AJ189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D189,2)=\"Tk\",\nIF('9   Trucks'!$AA189<0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$U$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$V$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$W$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$X$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$Y$2))),\nIF(AND(AA189>0,AK189<6%),1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA189>=0,\nIF(((VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D189,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AE$2))*AK189^4 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AF$2))*AK189^3 + (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AG$2))*AK189^2+(VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AH$2))*AK189+ (VLOOKUP('9   Trucks'!$D189,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AR189>0),1/('9   Trucks'!$AR189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AS189>0),1/('9   Trucks'!$AS189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AT189>0),1/('9   Trucks'!$AT189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AU189>0),1/('9   Trucks'!$AU189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AV189>0),1/('9   Trucks'!$AV189*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D189,2)=\"Tk\",'9   Trucks'!$AW189>0),1/('9   Trucks'!$AW189*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D190,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",IF(K190=0,0,'18 Truck Optimization'!BB190),0)","v":0},{"$f":"IF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L190>0,AQ190*T190*'9   Trucks'!$N190*M190/L190,0)","v":0},{"$f":"IF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(TRUNC(R190/'9   Trucks'!$N190)<TRUNC(S190/'9   Trucks'!$N190),TRUNC(S190/'9   Trucks'!$N190),TRUNC(R190/'9   Trucks'!$N190)),\n0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A190,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A190,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A190,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A190,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A190,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF(C190=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A190,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A190,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T190*\nIF(AND(B190=\"D\",OR(LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B190=\"D\",LEFT(J190,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A190,\"0\"),\"-\",\"C-\",C190,\"-\",J190),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$Y190>=0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AF190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AF190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AF190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AF190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$Z190>=0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AG190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AG190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AG190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AG190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nIF('9   Trucks'!$AA190>=0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$P$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$P$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$Q$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$R$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$S$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA190<0,\nIF(((VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D190,Equipment[],Equipment!$Z$2))*AH190^4 + (VLOOKUP(D190,Equipment[],Equipment!$AA$2))*AH190^3 + (VLOOKUP(D190,Equipment[],Equipment!$AB$2))*AH190^2+(VLOOKUP(D190,Equipment[],Equipment!$AC$2))*AH190+ (VLOOKUP(D190,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$Y190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(Y190>0,AI190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y190>=0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AI190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AI190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AI190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AI190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$Z190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(Z190>0,AJ190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z190>=0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AJ190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AJ190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AJ190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AJ190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D190,2)=\"Tk\",\nIF('9   Trucks'!$AA190<0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$U$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$V$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$W$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$X$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$Y$2))),\nIF(AND(AA190>0,AK190<6%),1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA190>=0,\nIF(((VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D190,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AE$2))*AK190^4 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AF$2))*AK190^3 + (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AG$2))*AK190^2+(VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AH$2))*AK190+ (VLOOKUP('9   Trucks'!$D190,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AR190>0),1/('9   Trucks'!$AR190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AS190>0),1/('9   Trucks'!$AS190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AT190>0),1/('9   Trucks'!$AT190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AU190>0),1/('9   Trucks'!$AU190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AV190>0),1/('9   Trucks'!$AV190*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D190,2)=\"Tk\",'9   Trucks'!$AW190>0),1/('9   Trucks'!$AW190*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D191,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",IF(K191=0,0,'18 Truck Optimization'!BB191),0)","v":0},{"$f":"IF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L191>0,AQ191*T191*'9   Trucks'!$N191*M191/L191,0)","v":0},{"$f":"IF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(TRUNC(R191/'9   Trucks'!$N191)<TRUNC(S191/'9   Trucks'!$N191),TRUNC(S191/'9   Trucks'!$N191),TRUNC(R191/'9   Trucks'!$N191)),\n0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A191,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A191,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A191,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A191,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A191,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF(C191=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A191,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A191,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T191*\nIF(AND(B191=\"D\",OR(LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B191=\"D\",LEFT(J191,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A191,\"0\"),\"-\",\"C-\",C191,\"-\",J191),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$Y191>=0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AF191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AF191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AF191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AF191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$Z191>=0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AG191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AG191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AG191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AG191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nIF('9   Trucks'!$AA191>=0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$P$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$P$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$Q$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$R$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$S$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA191<0,\nIF(((VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D191,Equipment[],Equipment!$Z$2))*AH191^4 + (VLOOKUP(D191,Equipment[],Equipment!$AA$2))*AH191^3 + (VLOOKUP(D191,Equipment[],Equipment!$AB$2))*AH191^2+(VLOOKUP(D191,Equipment[],Equipment!$AC$2))*AH191+ (VLOOKUP(D191,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$Y191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(Y191>0,AI191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y191>=0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AI191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AI191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AI191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AI191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$Z191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(Z191>0,AJ191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z191>=0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AJ191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AJ191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AJ191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AJ191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D191,2)=\"Tk\",\nIF('9   Trucks'!$AA191<0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$U$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$V$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$W$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$X$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$Y$2))),\nIF(AND(AA191>0,AK191<6%),1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA191>=0,\nIF(((VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D191,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AE$2))*AK191^4 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AF$2))*AK191^3 + (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AG$2))*AK191^2+(VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AH$2))*AK191+ (VLOOKUP('9   Trucks'!$D191,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AR191>0),1/('9   Trucks'!$AR191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AS191>0),1/('9   Trucks'!$AS191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AT191>0),1/('9   Trucks'!$AT191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AU191>0),1/('9   Trucks'!$AU191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AV191>0),1/('9   Trucks'!$AV191*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D191,2)=\"Tk\",'9   Trucks'!$AW191>0),1/('9   Trucks'!$AW191*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D192,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",IF(K192=0,0,'18 Truck Optimization'!BB192),0)","v":0},{"$f":"IF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L192>0,AQ192*T192*'9   Trucks'!$N192*M192/L192,0)","v":0},{"$f":"IF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(TRUNC(R192/'9   Trucks'!$N192)<TRUNC(S192/'9   Trucks'!$N192),TRUNC(S192/'9   Trucks'!$N192),TRUNC(R192/'9   Trucks'!$N192)),\n0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A192,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A192,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A192,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A192,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A192,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF(C192=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A192,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A192,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T192*\nIF(AND(B192=\"D\",OR(LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B192=\"D\",LEFT(J192,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A192,\"0\"),\"-\",\"C-\",C192,\"-\",J192),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$Y192>=0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AF192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AF192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AF192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AF192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$Z192>=0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AG192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AG192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AG192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AG192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nIF('9   Trucks'!$AA192>=0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$P$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$P$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$Q$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$R$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$S$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA192<0,\nIF(((VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D192,Equipment[],Equipment!$Z$2))*AH192^4 + (VLOOKUP(D192,Equipment[],Equipment!$AA$2))*AH192^3 + (VLOOKUP(D192,Equipment[],Equipment!$AB$2))*AH192^2+(VLOOKUP(D192,Equipment[],Equipment!$AC$2))*AH192+ (VLOOKUP(D192,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$Y192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(Y192>0,AI192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y192>=0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AI192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AI192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AI192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AI192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$Z192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(Z192>0,AJ192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z192>=0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AJ192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AJ192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AJ192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AJ192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D192,2)=\"Tk\",\nIF('9   Trucks'!$AA192<0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$U$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$V$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$W$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$X$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$Y$2))),\nIF(AND(AA192>0,AK192<6%),1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA192>=0,\nIF(((VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D192,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AE$2))*AK192^4 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AF$2))*AK192^3 + (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AG$2))*AK192^2+(VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AH$2))*AK192+ (VLOOKUP('9   Trucks'!$D192,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AR192>0),1/('9   Trucks'!$AR192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AS192>0),1/('9   Trucks'!$AS192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AT192>0),1/('9   Trucks'!$AT192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AU192>0),1/('9   Trucks'!$AU192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AV192>0),1/('9   Trucks'!$AV192*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D192,2)=\"Tk\",'9   Trucks'!$AW192>0),1/('9   Trucks'!$AW192*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D193,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",IF(K193=0,0,'18 Truck Optimization'!BB193),0)","v":0},{"$f":"IF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L193>0,AQ193*T193*'9   Trucks'!$N193*M193/L193,0)","v":0},{"$f":"IF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(TRUNC(R193/'9   Trucks'!$N193)<TRUNC(S193/'9   Trucks'!$N193),TRUNC(S193/'9   Trucks'!$N193),TRUNC(R193/'9   Trucks'!$N193)),\n0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A193,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A193,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A193,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A193,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A193,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF(C193=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A193,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A193,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T193*\nIF(AND(B193=\"D\",OR(LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B193=\"D\",LEFT(J193,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A193,\"0\"),\"-\",\"C-\",C193,\"-\",J193),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$Y193>=0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AF193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AF193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AF193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AF193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$Z193>=0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AG193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AG193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AG193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AG193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nIF('9   Trucks'!$AA193>=0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$P$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$P$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$Q$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$R$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$S$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA193<0,\nIF(((VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D193,Equipment[],Equipment!$Z$2))*AH193^4 + (VLOOKUP(D193,Equipment[],Equipment!$AA$2))*AH193^3 + (VLOOKUP(D193,Equipment[],Equipment!$AB$2))*AH193^2+(VLOOKUP(D193,Equipment[],Equipment!$AC$2))*AH193+ (VLOOKUP(D193,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$Y193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(Y193>0,AI193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y193>=0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AI193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AI193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AI193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AI193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$Z193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(Z193>0,AJ193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z193>=0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AJ193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AJ193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AJ193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AJ193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D193,2)=\"Tk\",\nIF('9   Trucks'!$AA193<0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$U$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$V$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$W$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$X$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$Y$2))),\nIF(AND(AA193>0,AK193<6%),1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA193>=0,\nIF(((VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D193,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AE$2))*AK193^4 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AF$2))*AK193^3 + (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AG$2))*AK193^2+(VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AH$2))*AK193+ (VLOOKUP('9   Trucks'!$D193,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AR193>0),1/('9   Trucks'!$AR193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AS193>0),1/('9   Trucks'!$AS193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AT193>0),1/('9   Trucks'!$AT193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AU193>0),1/('9   Trucks'!$AU193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AV193>0),1/('9   Trucks'!$AV193*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D193,2)=\"Tk\",'9   Trucks'!$AW193>0),1/('9   Trucks'!$AW193*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D194,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",IF(K194=0,0,'18 Truck Optimization'!BB194),0)","v":0},{"$f":"IF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L194>0,AQ194*T194*'9   Trucks'!$N194*M194/L194,0)","v":0},{"$f":"IF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(TRUNC(R194/'9   Trucks'!$N194)<TRUNC(S194/'9   Trucks'!$N194),TRUNC(S194/'9   Trucks'!$N194),TRUNC(R194/'9   Trucks'!$N194)),\n0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A194,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A194,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A194,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A194,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A194,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF(C194=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A194,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A194,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T194*\nIF(AND(B194=\"D\",OR(LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B194=\"D\",LEFT(J194,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A194,\"0\"),\"-\",\"C-\",C194,\"-\",J194),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$Y194>=0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AF194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AF194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AF194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AF194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$Z194>=0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AG194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AG194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AG194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AG194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nIF('9   Trucks'!$AA194>=0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$P$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$P$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$Q$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$R$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$S$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA194<0,\nIF(((VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D194,Equipment[],Equipment!$Z$2))*AH194^4 + (VLOOKUP(D194,Equipment[],Equipment!$AA$2))*AH194^3 + (VLOOKUP(D194,Equipment[],Equipment!$AB$2))*AH194^2+(VLOOKUP(D194,Equipment[],Equipment!$AC$2))*AH194+ (VLOOKUP(D194,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$Y194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(Y194>0,AI194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y194>=0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AI194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AI194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AI194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AI194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$Z194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(Z194>0,AJ194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z194>=0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AJ194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AJ194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AJ194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AJ194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D194,2)=\"Tk\",\nIF('9   Trucks'!$AA194<0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$U$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$V$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$W$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$X$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$Y$2))),\nIF(AND(AA194>0,AK194<6%),1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA194>=0,\nIF(((VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D194,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AE$2))*AK194^4 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AF$2))*AK194^3 + (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AG$2))*AK194^2+(VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AH$2))*AK194+ (VLOOKUP('9   Trucks'!$D194,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AR194>0),1/('9   Trucks'!$AR194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AS194>0),1/('9   Trucks'!$AS194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AT194>0),1/('9   Trucks'!$AT194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AU194>0),1/('9   Trucks'!$AU194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AV194>0),1/('9   Trucks'!$AV194*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D194,2)=\"Tk\",'9   Trucks'!$AW194>0),1/('9   Trucks'!$AW194*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D195,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",IF(K195=0,0,'18 Truck Optimization'!BB195),0)","v":0},{"$f":"IF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L195>0,AQ195*T195*'9   Trucks'!$N195*M195/L195,0)","v":0},{"$f":"IF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(TRUNC(R195/'9   Trucks'!$N195)<TRUNC(S195/'9   Trucks'!$N195),TRUNC(S195/'9   Trucks'!$N195),TRUNC(R195/'9   Trucks'!$N195)),\n0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A195,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A195,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A195,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A195,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A195,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF(C195=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A195,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A195,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T195*\nIF(AND(B195=\"D\",OR(LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B195=\"D\",LEFT(J195,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A195,\"0\"),\"-\",\"C-\",C195,\"-\",J195),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$Y195>=0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AF195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AF195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AF195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AF195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$Z195>=0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AG195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AG195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AG195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AG195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nIF('9   Trucks'!$AA195>=0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$P$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$P$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$Q$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$R$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$S$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA195<0,\nIF(((VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D195,Equipment[],Equipment!$Z$2))*AH195^4 + (VLOOKUP(D195,Equipment[],Equipment!$AA$2))*AH195^3 + (VLOOKUP(D195,Equipment[],Equipment!$AB$2))*AH195^2+(VLOOKUP(D195,Equipment[],Equipment!$AC$2))*AH195+ (VLOOKUP(D195,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$Y195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(Y195>0,AI195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y195>=0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AI195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AI195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AI195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AI195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$Z195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(Z195>0,AJ195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z195>=0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AJ195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AJ195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AJ195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AJ195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D195,2)=\"Tk\",\nIF('9   Trucks'!$AA195<0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$U$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$V$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$W$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$X$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$Y$2))),\nIF(AND(AA195>0,AK195<6%),1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA195>=0,\nIF(((VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D195,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AE$2))*AK195^4 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AF$2))*AK195^3 + (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AG$2))*AK195^2+(VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AH$2))*AK195+ (VLOOKUP('9   Trucks'!$D195,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AR195>0),1/('9   Trucks'!$AR195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AS195>0),1/('9   Trucks'!$AS195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AT195>0),1/('9   Trucks'!$AT195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AU195>0),1/('9   Trucks'!$AU195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AV195>0),1/('9   Trucks'!$AV195*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D195,2)=\"Tk\",'9   Trucks'!$AW195>0),1/('9   Trucks'!$AW195*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D196,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",IF(K196=0,0,'18 Truck Optimization'!BB196),0)","v":0},{"$f":"IF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L196>0,AQ196*T196*'9   Trucks'!$N196*M196/L196,0)","v":0},{"$f":"IF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(TRUNC(R196/'9   Trucks'!$N196)<TRUNC(S196/'9   Trucks'!$N196),TRUNC(S196/'9   Trucks'!$N196),TRUNC(R196/'9   Trucks'!$N196)),\n0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A196,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A196,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A196,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A196,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A196,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF(C196=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A196,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A196,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T196*\nIF(AND(B196=\"D\",OR(LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B196=\"D\",LEFT(J196,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A196,\"0\"),\"-\",\"C-\",C196,\"-\",J196),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$Y196>=0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AF196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AF196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AF196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AF196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$Z196>=0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AG196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AG196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AG196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AG196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nIF('9   Trucks'!$AA196>=0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$P$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$P$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$Q$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$R$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$S$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA196<0,\nIF(((VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D196,Equipment[],Equipment!$Z$2))*AH196^4 + (VLOOKUP(D196,Equipment[],Equipment!$AA$2))*AH196^3 + (VLOOKUP(D196,Equipment[],Equipment!$AB$2))*AH196^2+(VLOOKUP(D196,Equipment[],Equipment!$AC$2))*AH196+ (VLOOKUP(D196,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$Y196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(Y196>0,AI196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y196>=0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AI196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AI196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AI196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AI196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$Z196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(Z196>0,AJ196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z196>=0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AJ196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AJ196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AJ196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AJ196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D196,2)=\"Tk\",\nIF('9   Trucks'!$AA196<0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$U$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$V$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$W$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$X$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$Y$2))),\nIF(AND(AA196>0,AK196<6%),1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA196>=0,\nIF(((VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D196,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AE$2))*AK196^4 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AF$2))*AK196^3 + (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AG$2))*AK196^2+(VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AH$2))*AK196+ (VLOOKUP('9   Trucks'!$D196,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AR196>0),1/('9   Trucks'!$AR196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AS196>0),1/('9   Trucks'!$AS196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AT196>0),1/('9   Trucks'!$AT196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AU196>0),1/('9   Trucks'!$AU196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AV196>0),1/('9   Trucks'!$AV196*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D196,2)=\"Tk\",'9   Trucks'!$AW196>0),1/('9   Trucks'!$AW196*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D197,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",IF(K197=0,0,'18 Truck Optimization'!BB197),0)","v":0},{"$f":"IF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L197>0,AQ197*T197*'9   Trucks'!$N197*M197/L197,0)","v":0},{"$f":"IF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(TRUNC(R197/'9   Trucks'!$N197)<TRUNC(S197/'9   Trucks'!$N197),TRUNC(S197/'9   Trucks'!$N197),TRUNC(R197/'9   Trucks'!$N197)),\n0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A197,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A197,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A197,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A197,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A197,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF(C197=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A197,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A197,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T197*\nIF(AND(B197=\"D\",OR(LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B197=\"D\",LEFT(J197,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A197,\"0\"),\"-\",\"C-\",C197,\"-\",J197),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$Y197>=0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AF197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AF197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AF197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AF197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$Z197>=0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AG197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AG197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AG197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AG197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nIF('9   Trucks'!$AA197>=0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$P$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$P$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$Q$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$R$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$S$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA197<0,\nIF(((VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D197,Equipment[],Equipment!$Z$2))*AH197^4 + (VLOOKUP(D197,Equipment[],Equipment!$AA$2))*AH197^3 + (VLOOKUP(D197,Equipment[],Equipment!$AB$2))*AH197^2+(VLOOKUP(D197,Equipment[],Equipment!$AC$2))*AH197+ (VLOOKUP(D197,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$Y197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(Y197>0,AI197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y197>=0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AI197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AI197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AI197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AI197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$Z197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(Z197>0,AJ197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z197>=0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AJ197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AJ197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AJ197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AJ197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D197,2)=\"Tk\",\nIF('9   Trucks'!$AA197<0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$U$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$V$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$W$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$X$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$Y$2))),\nIF(AND(AA197>0,AK197<6%),1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA197>=0,\nIF(((VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D197,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AE$2))*AK197^4 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AF$2))*AK197^3 + (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AG$2))*AK197^2+(VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AH$2))*AK197+ (VLOOKUP('9   Trucks'!$D197,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AR197>0),1/('9   Trucks'!$AR197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AS197>0),1/('9   Trucks'!$AS197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AT197>0),1/('9   Trucks'!$AT197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AU197>0),1/('9   Trucks'!$AU197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AV197>0),1/('9   Trucks'!$AV197*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D197,2)=\"Tk\",'9   Trucks'!$AW197>0),1/('9   Trucks'!$AW197*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D198,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",IF(K198=0,0,'18 Truck Optimization'!BB198),0)","v":0},{"$f":"IF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L198>0,AQ198*T198*'9   Trucks'!$N198*M198/L198,0)","v":0},{"$f":"IF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(TRUNC(R198/'9   Trucks'!$N198)<TRUNC(S198/'9   Trucks'!$N198),TRUNC(S198/'9   Trucks'!$N198),TRUNC(R198/'9   Trucks'!$N198)),\n0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A198,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A198,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A198,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A198,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A198,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF(C198=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A198,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A198,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T198*\nIF(AND(B198=\"D\",OR(LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B198=\"D\",LEFT(J198,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A198,\"0\"),\"-\",\"C-\",C198,\"-\",J198),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$Y198>=0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AF198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AF198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AF198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AF198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$Z198>=0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AG198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AG198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AG198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AG198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nIF('9   Trucks'!$AA198>=0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$P$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$P$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$Q$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$R$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$S$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA198<0,\nIF(((VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D198,Equipment[],Equipment!$Z$2))*AH198^4 + (VLOOKUP(D198,Equipment[],Equipment!$AA$2))*AH198^3 + (VLOOKUP(D198,Equipment[],Equipment!$AB$2))*AH198^2+(VLOOKUP(D198,Equipment[],Equipment!$AC$2))*AH198+ (VLOOKUP(D198,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$Y198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(Y198>0,AI198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y198>=0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AI198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AI198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AI198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AI198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$Z198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(Z198>0,AJ198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z198>=0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AJ198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AJ198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AJ198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AJ198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D198,2)=\"Tk\",\nIF('9   Trucks'!$AA198<0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$U$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$V$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$W$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$X$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$Y$2))),\nIF(AND(AA198>0,AK198<6%),1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA198>=0,\nIF(((VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D198,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AE$2))*AK198^4 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AF$2))*AK198^3 + (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AG$2))*AK198^2+(VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AH$2))*AK198+ (VLOOKUP('9   Trucks'!$D198,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AR198>0),1/('9   Trucks'!$AR198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AS198>0),1/('9   Trucks'!$AS198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AT198>0),1/('9   Trucks'!$AT198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AU198>0),1/('9   Trucks'!$AU198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AV198>0),1/('9   Trucks'!$AV198*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D198,2)=\"Tk\",'9   Trucks'!$AW198>0),1/('9   Trucks'!$AW198*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D199,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",IF(K199=0,0,'18 Truck Optimization'!BB199),0)","v":0},{"$f":"IF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L199>0,AQ199*T199*'9   Trucks'!$N199*M199/L199,0)","v":0},{"$f":"IF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(TRUNC(R199/'9   Trucks'!$N199)<TRUNC(S199/'9   Trucks'!$N199),TRUNC(S199/'9   Trucks'!$N199),TRUNC(R199/'9   Trucks'!$N199)),\n0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A199,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A199,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A199,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A199,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A199,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF(C199=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A199,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A199,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T199*\nIF(AND(B199=\"D\",OR(LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B199=\"D\",LEFT(J199,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A199,\"0\"),\"-\",\"C-\",C199,\"-\",J199),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$Y199>=0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AF199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AF199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AF199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AF199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$Z199>=0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AG199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AG199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AG199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AG199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nIF('9   Trucks'!$AA199>=0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$P$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$P$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$Q$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$R$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$S$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA199<0,\nIF(((VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D199,Equipment[],Equipment!$Z$2))*AH199^4 + (VLOOKUP(D199,Equipment[],Equipment!$AA$2))*AH199^3 + (VLOOKUP(D199,Equipment[],Equipment!$AB$2))*AH199^2+(VLOOKUP(D199,Equipment[],Equipment!$AC$2))*AH199+ (VLOOKUP(D199,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$Y199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(Y199>0,AI199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y199>=0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AI199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AI199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AI199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AI199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$Z199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(Z199>0,AJ199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z199>=0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AJ199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AJ199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AJ199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AJ199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D199,2)=\"Tk\",\nIF('9   Trucks'!$AA199<0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$U$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$V$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$W$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$X$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$Y$2))),\nIF(AND(AA199>0,AK199<6%),1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA199>=0,\nIF(((VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D199,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AE$2))*AK199^4 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AF$2))*AK199^3 + (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AG$2))*AK199^2+(VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AH$2))*AK199+ (VLOOKUP('9   Trucks'!$D199,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AR199>0),1/('9   Trucks'!$AR199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AS199>0),1/('9   Trucks'!$AS199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AT199>0),1/('9   Trucks'!$AT199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AU199>0),1/('9   Trucks'!$AU199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AV199>0),1/('9   Trucks'!$AV199*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D199,2)=\"Tk\",'9   Trucks'!$AW199>0),1/('9   Trucks'!$AW199*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D200,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",IF(K200=0,0,'18 Truck Optimization'!BB200),0)","v":0},{"$f":"IF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L200>0,AQ200*T200*'9   Trucks'!$N200*M200/L200,0)","v":0},{"$f":"IF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(TRUNC(R200/'9   Trucks'!$N200)<TRUNC(S200/'9   Trucks'!$N200),TRUNC(S200/'9   Trucks'!$N200),TRUNC(R200/'9   Trucks'!$N200)),\n0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A200,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A200,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A200,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A200,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A200,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF(C200=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A200,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A200,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T200*\nIF(AND(B200=\"D\",OR(LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B200=\"D\",LEFT(J200,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A200,\"0\"),\"-\",\"C-\",C200,\"-\",J200),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$Y200>=0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AF200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AF200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AF200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AF200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$Z200>=0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AG200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AG200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AG200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AG200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nIF('9   Trucks'!$AA200>=0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$P$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$P$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$Q$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$R$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$S$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA200<0,\nIF(((VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D200,Equipment[],Equipment!$Z$2))*AH200^4 + (VLOOKUP(D200,Equipment[],Equipment!$AA$2))*AH200^3 + (VLOOKUP(D200,Equipment[],Equipment!$AB$2))*AH200^2+(VLOOKUP(D200,Equipment[],Equipment!$AC$2))*AH200+ (VLOOKUP(D200,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$Y200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(Y200>0,AI200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y200>=0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AI200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AI200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AI200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AI200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$Z200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(Z200>0,AJ200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z200>=0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AJ200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AJ200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AJ200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AJ200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D200,2)=\"Tk\",\nIF('9   Trucks'!$AA200<0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$U$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$V$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$W$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$X$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$Y$2))),\nIF(AND(AA200>0,AK200<6%),1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA200>=0,\nIF(((VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D200,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AE$2))*AK200^4 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AF$2))*AK200^3 + (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AG$2))*AK200^2+(VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AH$2))*AK200+ (VLOOKUP('9   Trucks'!$D200,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AR200>0),1/('9   Trucks'!$AR200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AS200>0),1/('9   Trucks'!$AS200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AT200>0),1/('9   Trucks'!$AT200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AU200>0),1/('9   Trucks'!$AU200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AV200>0),1/('9   Trucks'!$AV200*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D200,2)=\"Tk\",'9   Trucks'!$AW200>0),1/('9   Trucks'!$AW200*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D201,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",IF(K201=0,0,'18 Truck Optimization'!BB201),0)","v":0},{"$f":"IF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L201>0,AQ201*T201*'9   Trucks'!$N201*M201/L201,0)","v":0},{"$f":"IF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(TRUNC(R201/'9   Trucks'!$N201)<TRUNC(S201/'9   Trucks'!$N201),TRUNC(S201/'9   Trucks'!$N201),TRUNC(R201/'9   Trucks'!$N201)),\n0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A201,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A201,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A201,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A201,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A201,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF(C201=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A201,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A201,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T201*\nIF(AND(B201=\"D\",OR(LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B201=\"D\",LEFT(J201,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A201,\"0\"),\"-\",\"C-\",C201,\"-\",J201),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$Y201>=0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AF201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AF201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AF201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AF201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$Z201>=0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AG201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AG201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AG201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AG201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nIF('9   Trucks'!$AA201>=0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$P$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$P$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$Q$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$R$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$S$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA201<0,\nIF(((VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D201,Equipment[],Equipment!$Z$2))*AH201^4 + (VLOOKUP(D201,Equipment[],Equipment!$AA$2))*AH201^3 + (VLOOKUP(D201,Equipment[],Equipment!$AB$2))*AH201^2+(VLOOKUP(D201,Equipment[],Equipment!$AC$2))*AH201+ (VLOOKUP(D201,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$Y201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(Y201>0,AI201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y201>=0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AI201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AI201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AI201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AI201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$Z201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(Z201>0,AJ201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z201>=0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AJ201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AJ201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AJ201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AJ201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D201,2)=\"Tk\",\nIF('9   Trucks'!$AA201<0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$U$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$V$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$W$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$X$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$Y$2))),\nIF(AND(AA201>0,AK201<6%),1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA201>=0,\nIF(((VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D201,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AE$2))*AK201^4 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AF$2))*AK201^3 + (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AG$2))*AK201^2+(VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AH$2))*AK201+ (VLOOKUP('9   Trucks'!$D201,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AR201>0),1/('9   Trucks'!$AR201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AS201>0),1/('9   Trucks'!$AS201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AT201>0),1/('9   Trucks'!$AT201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AU201>0),1/('9   Trucks'!$AU201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AV201>0),1/('9   Trucks'!$AV201*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D201,2)=\"Tk\",'9   Trucks'!$AW201>0),1/('9   Trucks'!$AW201*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D202,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",IF(K202=0,0,'18 Truck Optimization'!BB202),0)","v":0},{"$f":"IF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L202>0,AQ202*T202*'9   Trucks'!$N202*M202/L202,0)","v":0},{"$f":"IF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(TRUNC(R202/'9   Trucks'!$N202)<TRUNC(S202/'9   Trucks'!$N202),TRUNC(S202/'9   Trucks'!$N202),TRUNC(R202/'9   Trucks'!$N202)),\n0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A202,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A202,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A202,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A202,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A202,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF(C202=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A202,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A202,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T202*\nIF(AND(B202=\"D\",OR(LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B202=\"D\",LEFT(J202,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A202,\"0\"),\"-\",\"C-\",C202,\"-\",J202),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$Y202>=0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AF202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AF202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AF202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AF202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$Z202>=0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AG202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AG202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AG202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AG202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nIF('9   Trucks'!$AA202>=0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$P$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$P$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$Q$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$R$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$S$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA202<0,\nIF(((VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D202,Equipment[],Equipment!$Z$2))*AH202^4 + (VLOOKUP(D202,Equipment[],Equipment!$AA$2))*AH202^3 + (VLOOKUP(D202,Equipment[],Equipment!$AB$2))*AH202^2+(VLOOKUP(D202,Equipment[],Equipment!$AC$2))*AH202+ (VLOOKUP(D202,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$Y202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(Y202>0,AI202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y202>=0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AI202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AI202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AI202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AI202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$Z202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(Z202>0,AJ202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z202>=0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AJ202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AJ202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AJ202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AJ202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D202,2)=\"Tk\",\nIF('9   Trucks'!$AA202<0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$U$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$V$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$W$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$X$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$Y$2))),\nIF(AND(AA202>0,AK202<6%),1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA202>=0,\nIF(((VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D202,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AE$2))*AK202^4 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AF$2))*AK202^3 + (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AG$2))*AK202^2+(VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AH$2))*AK202+ (VLOOKUP('9   Trucks'!$D202,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AR202>0),1/('9   Trucks'!$AR202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AS202>0),1/('9   Trucks'!$AS202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AT202>0),1/('9   Trucks'!$AT202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AU202>0),1/('9   Trucks'!$AU202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AV202>0),1/('9   Trucks'!$AV202*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D202,2)=\"Tk\",'9   Trucks'!$AW202>0),1/('9   Trucks'!$AW202*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D203,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",IF(K203=0,0,'18 Truck Optimization'!BB203),0)","v":0},{"$f":"IF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L203>0,AQ203*T203*'9   Trucks'!$N203*M203/L203,0)","v":0},{"$f":"IF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(TRUNC(R203/'9   Trucks'!$N203)<TRUNC(S203/'9   Trucks'!$N203),TRUNC(S203/'9   Trucks'!$N203),TRUNC(R203/'9   Trucks'!$N203)),\n0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A203,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A203,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A203,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A203,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A203,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF(C203=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A203,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A203,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T203*\nIF(AND(B203=\"D\",OR(LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B203=\"D\",LEFT(J203,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A203,\"0\"),\"-\",\"C-\",C203,\"-\",J203),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$Y203>=0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AF203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AF203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AF203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AF203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$Z203>=0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AG203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AG203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AG203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AG203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nIF('9   Trucks'!$AA203>=0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$P$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$P$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$Q$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$R$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$S$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA203<0,\nIF(((VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D203,Equipment[],Equipment!$Z$2))*AH203^4 + (VLOOKUP(D203,Equipment[],Equipment!$AA$2))*AH203^3 + (VLOOKUP(D203,Equipment[],Equipment!$AB$2))*AH203^2+(VLOOKUP(D203,Equipment[],Equipment!$AC$2))*AH203+ (VLOOKUP(D203,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$Y203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(Y203>0,AI203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y203>=0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AI203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AI203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AI203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AI203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$Z203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(Z203>0,AJ203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z203>=0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AJ203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AJ203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AJ203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AJ203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D203,2)=\"Tk\",\nIF('9   Trucks'!$AA203<0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$U$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$V$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$W$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$X$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$Y$2))),\nIF(AND(AA203>0,AK203<6%),1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA203>=0,\nIF(((VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D203,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AE$2))*AK203^4 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AF$2))*AK203^3 + (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AG$2))*AK203^2+(VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AH$2))*AK203+ (VLOOKUP('9   Trucks'!$D203,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AR203>0),1/('9   Trucks'!$AR203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AS203>0),1/('9   Trucks'!$AS203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AT203>0),1/('9   Trucks'!$AT203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AU203>0),1/('9   Trucks'!$AU203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AV203>0),1/('9   Trucks'!$AV203*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D203,2)=\"Tk\",'9   Trucks'!$AW203>0),1/('9   Trucks'!$AW203*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D204,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",IF(K204=0,0,'18 Truck Optimization'!BB204),0)","v":0},{"$f":"IF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L204>0,AQ204*T204*'9   Trucks'!$N204*M204/L204,0)","v":0},{"$f":"IF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(TRUNC(R204/'9   Trucks'!$N204)<TRUNC(S204/'9   Trucks'!$N204),TRUNC(S204/'9   Trucks'!$N204),TRUNC(R204/'9   Trucks'!$N204)),\n0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A204,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A204,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A204,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A204,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A204,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF(C204=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A204,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A204,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T204*\nIF(AND(B204=\"D\",OR(LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B204=\"D\",LEFT(J204,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A204,\"0\"),\"-\",\"C-\",C204,\"-\",J204),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$Y204>=0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AF204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AF204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AF204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AF204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$Z204>=0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AG204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AG204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AG204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AG204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nIF('9   Trucks'!$AA204>=0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$P$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$P$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$Q$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$R$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$S$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA204<0,\nIF(((VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D204,Equipment[],Equipment!$Z$2))*AH204^4 + (VLOOKUP(D204,Equipment[],Equipment!$AA$2))*AH204^3 + (VLOOKUP(D204,Equipment[],Equipment!$AB$2))*AH204^2+(VLOOKUP(D204,Equipment[],Equipment!$AC$2))*AH204+ (VLOOKUP(D204,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$Y204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(Y204>0,AI204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y204>=0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AI204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AI204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AI204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AI204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$Z204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(Z204>0,AJ204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z204>=0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AJ204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AJ204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AJ204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AJ204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D204,2)=\"Tk\",\nIF('9   Trucks'!$AA204<0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$U$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$V$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$W$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$X$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$Y$2))),\nIF(AND(AA204>0,AK204<6%),1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA204>=0,\nIF(((VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D204,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AE$2))*AK204^4 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AF$2))*AK204^3 + (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AG$2))*AK204^2+(VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AH$2))*AK204+ (VLOOKUP('9   Trucks'!$D204,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AR204>0),1/('9   Trucks'!$AR204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AS204>0),1/('9   Trucks'!$AS204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AT204>0),1/('9   Trucks'!$AT204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AU204>0),1/('9   Trucks'!$AU204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AV204>0),1/('9   Trucks'!$AV204*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D204,2)=\"Tk\",'9   Trucks'!$AW204>0),1/('9   Trucks'!$AW204*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D205,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",IF(K205=0,0,'18 Truck Optimization'!BB205),0)","v":0},{"$f":"IF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L205>0,AQ205*T205*'9   Trucks'!$N205*M205/L205,0)","v":0},{"$f":"IF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(TRUNC(R205/'9   Trucks'!$N205)<TRUNC(S205/'9   Trucks'!$N205),TRUNC(S205/'9   Trucks'!$N205),TRUNC(R205/'9   Trucks'!$N205)),\n0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A205,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A205,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A205,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A205,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A205,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF(C205=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A205,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A205,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T205*\nIF(AND(B205=\"D\",OR(LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B205=\"D\",LEFT(J205,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A205,\"0\"),\"-\",\"C-\",C205,\"-\",J205),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$Y205>=0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AF205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AF205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AF205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AF205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$Z205>=0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AG205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AG205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AG205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AG205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nIF('9   Trucks'!$AA205>=0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$P$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$P$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$Q$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$R$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$S$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA205<0,\nIF(((VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D205,Equipment[],Equipment!$Z$2))*AH205^4 + (VLOOKUP(D205,Equipment[],Equipment!$AA$2))*AH205^3 + (VLOOKUP(D205,Equipment[],Equipment!$AB$2))*AH205^2+(VLOOKUP(D205,Equipment[],Equipment!$AC$2))*AH205+ (VLOOKUP(D205,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$Y205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(Y205>0,AI205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y205>=0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AI205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AI205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AI205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AI205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$Z205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(Z205>0,AJ205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z205>=0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AJ205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AJ205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AJ205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AJ205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D205,2)=\"Tk\",\nIF('9   Trucks'!$AA205<0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$U$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$V$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$W$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$X$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$Y$2))),\nIF(AND(AA205>0,AK205<6%),1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA205>=0,\nIF(((VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D205,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AE$2))*AK205^4 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AF$2))*AK205^3 + (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AG$2))*AK205^2+(VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AH$2))*AK205+ (VLOOKUP('9   Trucks'!$D205,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AR205>0),1/('9   Trucks'!$AR205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AS205>0),1/('9   Trucks'!$AS205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AT205>0),1/('9   Trucks'!$AT205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AU205>0),1/('9   Trucks'!$AU205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AV205>0),1/('9   Trucks'!$AV205*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D205,2)=\"Tk\",'9   Trucks'!$AW205>0),1/('9   Trucks'!$AW205*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D206,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",IF(K206=0,0,'18 Truck Optimization'!BB206),0)","v":0},{"$f":"IF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L206>0,AQ206*T206*'9   Trucks'!$N206*M206/L206,0)","v":0},{"$f":"IF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(TRUNC(R206/'9   Trucks'!$N206)<TRUNC(S206/'9   Trucks'!$N206),TRUNC(S206/'9   Trucks'!$N206),TRUNC(R206/'9   Trucks'!$N206)),\n0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A206,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A206,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A206,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A206,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A206,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF(C206=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A206,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A206,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T206*\nIF(AND(B206=\"D\",OR(LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B206=\"D\",LEFT(J206,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A206,\"0\"),\"-\",\"C-\",C206,\"-\",J206),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$Y206>=0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AF206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AF206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AF206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AF206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$Z206>=0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AG206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AG206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AG206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AG206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nIF('9   Trucks'!$AA206>=0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$P$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$P$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$Q$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$R$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$S$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA206<0,\nIF(((VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D206,Equipment[],Equipment!$Z$2))*AH206^4 + (VLOOKUP(D206,Equipment[],Equipment!$AA$2))*AH206^3 + (VLOOKUP(D206,Equipment[],Equipment!$AB$2))*AH206^2+(VLOOKUP(D206,Equipment[],Equipment!$AC$2))*AH206+ (VLOOKUP(D206,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$Y206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(Y206>0,AI206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y206>=0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AI206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AI206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AI206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AI206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$Z206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(Z206>0,AJ206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z206>=0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AJ206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AJ206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AJ206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AJ206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D206,2)=\"Tk\",\nIF('9   Trucks'!$AA206<0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$U$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$V$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$W$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$X$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$Y$2))),\nIF(AND(AA206>0,AK206<6%),1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA206>=0,\nIF(((VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D206,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AE$2))*AK206^4 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AF$2))*AK206^3 + (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AG$2))*AK206^2+(VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AH$2))*AK206+ (VLOOKUP('9   Trucks'!$D206,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AR206>0),1/('9   Trucks'!$AR206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AS206>0),1/('9   Trucks'!$AS206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AT206>0),1/('9   Trucks'!$AT206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AU206>0),1/('9   Trucks'!$AU206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AV206>0),1/('9   Trucks'!$AV206*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D206,2)=\"Tk\",'9   Trucks'!$AW206>0),1/('9   Trucks'!$AW206*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D207,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",IF(K207=0,0,'18 Truck Optimization'!BB207),0)","v":0},{"$f":"IF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L207>0,AQ207*T207*'9   Trucks'!$N207*M207/L207,0)","v":0},{"$f":"IF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(TRUNC(R207/'9   Trucks'!$N207)<TRUNC(S207/'9   Trucks'!$N207),TRUNC(S207/'9   Trucks'!$N207),TRUNC(R207/'9   Trucks'!$N207)),\n0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A207,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A207,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A207,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A207,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A207,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF(C207=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A207,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A207,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T207*\nIF(AND(B207=\"D\",OR(LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B207=\"D\",LEFT(J207,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A207,\"0\"),\"-\",\"C-\",C207,\"-\",J207),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$Y207>=0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AF207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AF207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AF207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AF207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$Z207>=0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AG207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AG207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AG207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AG207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nIF('9   Trucks'!$AA207>=0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$P$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$P$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$Q$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$R$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$S$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA207<0,\nIF(((VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D207,Equipment[],Equipment!$Z$2))*AH207^4 + (VLOOKUP(D207,Equipment[],Equipment!$AA$2))*AH207^3 + (VLOOKUP(D207,Equipment[],Equipment!$AB$2))*AH207^2+(VLOOKUP(D207,Equipment[],Equipment!$AC$2))*AH207+ (VLOOKUP(D207,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$Y207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(Y207>0,AI207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y207>=0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AI207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AI207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AI207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AI207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$Z207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(Z207>0,AJ207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z207>=0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AJ207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AJ207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AJ207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AJ207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D207,2)=\"Tk\",\nIF('9   Trucks'!$AA207<0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$U$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$V$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$W$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$X$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$Y$2))),\nIF(AND(AA207>0,AK207<6%),1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA207>=0,\nIF(((VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D207,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AE$2))*AK207^4 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AF$2))*AK207^3 + (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AG$2))*AK207^2+(VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AH$2))*AK207+ (VLOOKUP('9   Trucks'!$D207,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AR207>0),1/('9   Trucks'!$AR207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AS207>0),1/('9   Trucks'!$AS207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AT207>0),1/('9   Trucks'!$AT207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AU207>0),1/('9   Trucks'!$AU207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AV207>0),1/('9   Trucks'!$AV207*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D207,2)=\"Tk\",'9   Trucks'!$AW207>0),1/('9   Trucks'!$AW207*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D208,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Tk\",IF(K208=0,0,'18 Truck Optimization'!BB208),0)","v":0},{"$f":"IF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L208>0,AQ208*T208*'9   Trucks'!$N208*M208/L208,0)","v":0},{"$f":"IF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(TRUNC(R208/'9   Trucks'!$N208)<TRUNC(S208/'9   Trucks'!$N208),TRUNC(S208/'9   Trucks'!$N208),TRUNC(R208/'9   Trucks'!$N208)),\n0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A208,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A208,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A208,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A208,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A208,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF(C208=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A208,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A208,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T208*\nIF(AND(B208=\"D\",OR(LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B208=\"D\",LEFT(J208,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A208,\"0\"),\"-\",\"C-\",C208,\"-\",J208),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$Y208>=0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AF208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AF208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AF208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AF208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$Z208>=0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AG208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AG208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AG208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AG208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nIF('9   Trucks'!$AA208>=0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$P$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$P$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$Q$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$R$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$S$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA208<0,\nIF(((VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D208,Equipment[],Equipment!$Z$2))*AH208^4 + (VLOOKUP(D208,Equipment[],Equipment!$AA$2))*AH208^3 + (VLOOKUP(D208,Equipment[],Equipment!$AB$2))*AH208^2+(VLOOKUP(D208,Equipment[],Equipment!$AC$2))*AH208+ (VLOOKUP(D208,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$Y208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(Y208>0,AI208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y208>=0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AI208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AI208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AI208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AI208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$Z208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(Z208>0,AJ208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z208>=0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AJ208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AJ208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AJ208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AJ208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D208,2)=\"Tk\",\nIF('9   Trucks'!$AA208<0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$U$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$V$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$W$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$X$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$Y$2))),\nIF(AND(AA208>0,AK208<6%),1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA208>=0,\nIF(((VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D208,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AE$2))*AK208^4 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AF$2))*AK208^3 + (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AG$2))*AK208^2+(VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AH$2))*AK208+ (VLOOKUP('9   Trucks'!$D208,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AR208>0),1/('9   Trucks'!$AR208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AS208>0),1/('9   Trucks'!$AS208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AT208>0),1/('9   Trucks'!$AT208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AU208>0),1/('9   Trucks'!$AU208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AV208>0),1/('9   Trucks'!$AV208*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D208,2)=\"Tk\",'9   Trucks'!$AW208>0),1/('9   Trucks'!$AW208*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D209,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",IF(K209=0,0,'18 Truck Optimization'!BB209),0)","v":0},{"$f":"IF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L209>0,AQ209*T209*'9   Trucks'!$N209*M209/L209,0)","v":0},{"$f":"IF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(TRUNC(R209/'9   Trucks'!$N209)<TRUNC(S209/'9   Trucks'!$N209),TRUNC(S209/'9   Trucks'!$N209),TRUNC(R209/'9   Trucks'!$N209)),\n0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A209,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A209,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A209,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A209,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A209,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF(C209=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A209,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A209,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T209*\nIF(AND(B209=\"D\",OR(LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B209=\"D\",LEFT(J209,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A209,\"0\"),\"-\",\"C-\",C209,\"-\",J209),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$Y209>=0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AF209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AF209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AF209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AF209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$Z209>=0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AG209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AG209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AG209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AG209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nIF('9   Trucks'!$AA209>=0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$P$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$P$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$Q$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$R$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$S$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA209<0,\nIF(((VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D209,Equipment[],Equipment!$Z$2))*AH209^4 + (VLOOKUP(D209,Equipment[],Equipment!$AA$2))*AH209^3 + (VLOOKUP(D209,Equipment[],Equipment!$AB$2))*AH209^2+(VLOOKUP(D209,Equipment[],Equipment!$AC$2))*AH209+ (VLOOKUP(D209,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$Y209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(Y209>0,AI209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y209>=0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AI209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AI209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AI209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AI209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$Z209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(Z209>0,AJ209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z209>=0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AJ209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AJ209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AJ209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AJ209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D209,2)=\"Tk\",\nIF('9   Trucks'!$AA209<0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$U$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$V$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$W$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$X$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$Y$2))),\nIF(AND(AA209>0,AK209<6%),1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA209>=0,\nIF(((VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D209,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AE$2))*AK209^4 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AF$2))*AK209^3 + (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AG$2))*AK209^2+(VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AH$2))*AK209+ (VLOOKUP('9   Trucks'!$D209,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AR209>0),1/('9   Trucks'!$AR209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AS209>0),1/('9   Trucks'!$AS209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AT209>0),1/('9   Trucks'!$AT209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AU209>0),1/('9   Trucks'!$AU209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AV209>0),1/('9   Trucks'!$AV209*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D209,2)=\"Tk\",'9   Trucks'!$AW209>0),1/('9   Trucks'!$AW209*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D210,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",IF(K210=0,0,'18 Truck Optimization'!BB210),0)","v":0},{"$f":"IF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L210>0,AQ210*T210*'9   Trucks'!$N210*M210/L210,0)","v":0},{"$f":"IF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(TRUNC(R210/'9   Trucks'!$N210)<TRUNC(S210/'9   Trucks'!$N210),TRUNC(S210/'9   Trucks'!$N210),TRUNC(R210/'9   Trucks'!$N210)),\n0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A210,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A210,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A210,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A210,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A210,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF(C210=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A210,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A210,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T210*\nIF(AND(B210=\"D\",OR(LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B210=\"D\",LEFT(J210,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A210,\"0\"),\"-\",\"C-\",C210,\"-\",J210),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$Y210>=0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AF210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AF210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AF210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AF210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$Z210>=0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AG210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AG210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AG210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AG210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nIF('9   Trucks'!$AA210>=0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$P$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$P$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$Q$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$R$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$S$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA210<0,\nIF(((VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D210,Equipment[],Equipment!$Z$2))*AH210^4 + (VLOOKUP(D210,Equipment[],Equipment!$AA$2))*AH210^3 + (VLOOKUP(D210,Equipment[],Equipment!$AB$2))*AH210^2+(VLOOKUP(D210,Equipment[],Equipment!$AC$2))*AH210+ (VLOOKUP(D210,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$Y210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(Y210>0,AI210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y210>=0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AI210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AI210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AI210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AI210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$Z210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(Z210>0,AJ210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z210>=0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AJ210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AJ210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AJ210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AJ210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D210,2)=\"Tk\",\nIF('9   Trucks'!$AA210<0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$U$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$V$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$W$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$X$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$Y$2))),\nIF(AND(AA210>0,AK210<6%),1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA210>=0,\nIF(((VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D210,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AE$2))*AK210^4 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AF$2))*AK210^3 + (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AG$2))*AK210^2+(VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AH$2))*AK210+ (VLOOKUP('9   Trucks'!$D210,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AR210>0),1/('9   Trucks'!$AR210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AS210>0),1/('9   Trucks'!$AS210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AT210>0),1/('9   Trucks'!$AT210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AU210>0),1/('9   Trucks'!$AU210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AV210>0),1/('9   Trucks'!$AV210*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D210,2)=\"Tk\",'9   Trucks'!$AW210>0),1/('9   Trucks'!$AW210*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D211,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",IF(K211=0,0,'18 Truck Optimization'!BB211),0)","v":0},{"$f":"IF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L211>0,AQ211*T211*'9   Trucks'!$N211*M211/L211,0)","v":0},{"$f":"IF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(TRUNC(R211/'9   Trucks'!$N211)<TRUNC(S211/'9   Trucks'!$N211),TRUNC(S211/'9   Trucks'!$N211),TRUNC(R211/'9   Trucks'!$N211)),\n0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A211,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A211,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A211,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A211,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A211,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF(C211=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A211,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A211,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T211*\nIF(AND(B211=\"D\",OR(LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B211=\"D\",LEFT(J211,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A211,\"0\"),\"-\",\"C-\",C211,\"-\",J211),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$Y211>=0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AF211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AF211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AF211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AF211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$Z211>=0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AG211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AG211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AG211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AG211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nIF('9   Trucks'!$AA211>=0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$P$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$P$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$Q$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$R$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$S$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA211<0,\nIF(((VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D211,Equipment[],Equipment!$Z$2))*AH211^4 + (VLOOKUP(D211,Equipment[],Equipment!$AA$2))*AH211^3 + (VLOOKUP(D211,Equipment[],Equipment!$AB$2))*AH211^2+(VLOOKUP(D211,Equipment[],Equipment!$AC$2))*AH211+ (VLOOKUP(D211,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$Y211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(Y211>0,AI211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y211>=0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AI211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AI211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AI211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AI211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$Z211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(Z211>0,AJ211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z211>=0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AJ211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AJ211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AJ211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AJ211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D211,2)=\"Tk\",\nIF('9   Trucks'!$AA211<0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$U$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$V$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$W$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$X$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$Y$2))),\nIF(AND(AA211>0,AK211<6%),1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA211>=0,\nIF(((VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D211,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AE$2))*AK211^4 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AF$2))*AK211^3 + (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AG$2))*AK211^2+(VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AH$2))*AK211+ (VLOOKUP('9   Trucks'!$D211,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AR211>0),1/('9   Trucks'!$AR211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AS211>0),1/('9   Trucks'!$AS211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AT211>0),1/('9   Trucks'!$AT211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AU211>0),1/('9   Trucks'!$AU211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AV211>0),1/('9   Trucks'!$AV211*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D211,2)=\"Tk\",'9   Trucks'!$AW211>0),1/('9   Trucks'!$AW211*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D212,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",IF(K212=0,0,'18 Truck Optimization'!BB212),0)","v":0},{"$f":"IF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L212>0,AQ212*T212*'9   Trucks'!$N212*M212/L212,0)","v":0},{"$f":"IF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(TRUNC(R212/'9   Trucks'!$N212)<TRUNC(S212/'9   Trucks'!$N212),TRUNC(S212/'9   Trucks'!$N212),TRUNC(R212/'9   Trucks'!$N212)),\n0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A212,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A212,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A212,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A212,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A212,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF(C212=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A212,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A212,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T212*\nIF(AND(B212=\"D\",OR(LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B212=\"D\",LEFT(J212,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A212,\"0\"),\"-\",\"C-\",C212,\"-\",J212),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$Y212>=0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AF212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AF212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AF212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AF212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$Z212>=0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AG212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AG212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AG212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AG212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nIF('9   Trucks'!$AA212>=0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$P$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$P$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$Q$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$R$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$S$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA212<0,\nIF(((VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D212,Equipment[],Equipment!$Z$2))*AH212^4 + (VLOOKUP(D212,Equipment[],Equipment!$AA$2))*AH212^3 + (VLOOKUP(D212,Equipment[],Equipment!$AB$2))*AH212^2+(VLOOKUP(D212,Equipment[],Equipment!$AC$2))*AH212+ (VLOOKUP(D212,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$Y212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(Y212>0,AI212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y212>=0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AI212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AI212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AI212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AI212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$Z212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(Z212>0,AJ212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z212>=0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AJ212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AJ212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AJ212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AJ212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D212,2)=\"Tk\",\nIF('9   Trucks'!$AA212<0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$U$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$V$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$W$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$X$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$Y$2))),\nIF(AND(AA212>0,AK212<6%),1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA212>=0,\nIF(((VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D212,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AE$2))*AK212^4 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AF$2))*AK212^3 + (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AG$2))*AK212^2+(VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AH$2))*AK212+ (VLOOKUP('9   Trucks'!$D212,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AR212>0),1/('9   Trucks'!$AR212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AS212>0),1/('9   Trucks'!$AS212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AT212>0),1/('9   Trucks'!$AT212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AU212>0),1/('9   Trucks'!$AU212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AV212>0),1/('9   Trucks'!$AV212*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D212,2)=\"Tk\",'9   Trucks'!$AW212>0),1/('9   Trucks'!$AW212*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D213,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",IF(K213=0,0,'18 Truck Optimization'!BB213),0)","v":0},{"$f":"IF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L213>0,AQ213*T213*'9   Trucks'!$N213*M213/L213,0)","v":0},{"$f":"IF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(TRUNC(R213/'9   Trucks'!$N213)<TRUNC(S213/'9   Trucks'!$N213),TRUNC(S213/'9   Trucks'!$N213),TRUNC(R213/'9   Trucks'!$N213)),\n0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A213,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A213,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A213,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A213,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A213,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF(C213=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A213,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A213,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T213*\nIF(AND(B213=\"D\",OR(LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B213=\"D\",LEFT(J213,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A213,\"0\"),\"-\",\"C-\",C213,\"-\",J213),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$Y213>=0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AF213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AF213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AF213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AF213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$Z213>=0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AG213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AG213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AG213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AG213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nIF('9   Trucks'!$AA213>=0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$P$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$P$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$Q$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$R$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$S$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA213<0,\nIF(((VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D213,Equipment[],Equipment!$Z$2))*AH213^4 + (VLOOKUP(D213,Equipment[],Equipment!$AA$2))*AH213^3 + (VLOOKUP(D213,Equipment[],Equipment!$AB$2))*AH213^2+(VLOOKUP(D213,Equipment[],Equipment!$AC$2))*AH213+ (VLOOKUP(D213,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$Y213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(Y213>0,AI213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y213>=0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AI213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AI213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AI213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AI213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$Z213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(Z213>0,AJ213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z213>=0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AJ213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AJ213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AJ213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AJ213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D213,2)=\"Tk\",\nIF('9   Trucks'!$AA213<0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$U$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$V$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$W$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$X$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$Y$2))),\nIF(AND(AA213>0,AK213<6%),1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA213>=0,\nIF(((VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D213,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AE$2))*AK213^4 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AF$2))*AK213^3 + (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AG$2))*AK213^2+(VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AH$2))*AK213+ (VLOOKUP('9   Trucks'!$D213,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AR213>0),1/('9   Trucks'!$AR213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AS213>0),1/('9   Trucks'!$AS213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AT213>0),1/('9   Trucks'!$AT213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AU213>0),1/('9   Trucks'!$AU213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AV213>0),1/('9   Trucks'!$AV213*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D213,2)=\"Tk\",'9   Trucks'!$AW213>0),1/('9   Trucks'!$AW213*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D214,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",IF(K214=0,0,'18 Truck Optimization'!BB214),0)","v":0},{"$f":"IF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L214>0,AQ214*T214*'9   Trucks'!$N214*M214/L214,0)","v":0},{"$f":"IF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(TRUNC(R214/'9   Trucks'!$N214)<TRUNC(S214/'9   Trucks'!$N214),TRUNC(S214/'9   Trucks'!$N214),TRUNC(R214/'9   Trucks'!$N214)),\n0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A214,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A214,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A214,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A214,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A214,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF(C214=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A214,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A214,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T214*\nIF(AND(B214=\"D\",OR(LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B214=\"D\",LEFT(J214,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A214,\"0\"),\"-\",\"C-\",C214,\"-\",J214),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$Y214>=0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AF214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AF214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AF214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AF214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$Z214>=0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AG214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AG214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AG214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AG214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nIF('9   Trucks'!$AA214>=0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$P$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$P$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$Q$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$R$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$S$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA214<0,\nIF(((VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D214,Equipment[],Equipment!$Z$2))*AH214^4 + (VLOOKUP(D214,Equipment[],Equipment!$AA$2))*AH214^3 + (VLOOKUP(D214,Equipment[],Equipment!$AB$2))*AH214^2+(VLOOKUP(D214,Equipment[],Equipment!$AC$2))*AH214+ (VLOOKUP(D214,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$Y214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(Y214>0,AI214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y214>=0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AI214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AI214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AI214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AI214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$Z214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(Z214>0,AJ214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z214>=0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AJ214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AJ214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AJ214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AJ214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D214,2)=\"Tk\",\nIF('9   Trucks'!$AA214<0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$U$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$V$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$W$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$X$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$Y$2))),\nIF(AND(AA214>0,AK214<6%),1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA214>=0,\nIF(((VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D214,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AE$2))*AK214^4 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AF$2))*AK214^3 + (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AG$2))*AK214^2+(VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AH$2))*AK214+ (VLOOKUP('9   Trucks'!$D214,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AR214>0),1/('9   Trucks'!$AR214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AS214>0),1/('9   Trucks'!$AS214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AT214>0),1/('9   Trucks'!$AT214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AU214>0),1/('9   Trucks'!$AU214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AV214>0),1/('9   Trucks'!$AV214*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D214,2)=\"Tk\",'9   Trucks'!$AW214>0),1/('9   Trucks'!$AW214*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D215,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",IF(K215=0,0,'18 Truck Optimization'!BB215),0)","v":0},{"$f":"IF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L215>0,AQ215*T215*'9   Trucks'!$N215*M215/L215,0)","v":0},{"$f":"IF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(TRUNC(R215/'9   Trucks'!$N215)<TRUNC(S215/'9   Trucks'!$N215),TRUNC(S215/'9   Trucks'!$N215),TRUNC(R215/'9   Trucks'!$N215)),\n0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A215,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A215,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A215,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A215,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A215,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF(C215=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A215,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A215,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T215*\nIF(AND(B215=\"D\",OR(LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B215=\"D\",LEFT(J215,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A215,\"0\"),\"-\",\"C-\",C215,\"-\",J215),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$Y215>=0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AF215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AF215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AF215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AF215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$Z215>=0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AG215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AG215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AG215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AG215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nIF('9   Trucks'!$AA215>=0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$P$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$P$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$Q$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$R$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$S$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA215<0,\nIF(((VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D215,Equipment[],Equipment!$Z$2))*AH215^4 + (VLOOKUP(D215,Equipment[],Equipment!$AA$2))*AH215^3 + (VLOOKUP(D215,Equipment[],Equipment!$AB$2))*AH215^2+(VLOOKUP(D215,Equipment[],Equipment!$AC$2))*AH215+ (VLOOKUP(D215,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$Y215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(Y215>0,AI215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y215>=0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AI215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AI215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AI215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AI215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$Z215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(Z215>0,AJ215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z215>=0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AJ215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AJ215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AJ215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AJ215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D215,2)=\"Tk\",\nIF('9   Trucks'!$AA215<0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$U$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$V$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$W$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$X$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$Y$2))),\nIF(AND(AA215>0,AK215<6%),1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA215>=0,\nIF(((VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D215,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AE$2))*AK215^4 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AF$2))*AK215^3 + (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AG$2))*AK215^2+(VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AH$2))*AK215+ (VLOOKUP('9   Trucks'!$D215,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AR215>0),1/('9   Trucks'!$AR215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AS215>0),1/('9   Trucks'!$AS215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AT215>0),1/('9   Trucks'!$AT215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AU215>0),1/('9   Trucks'!$AU215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AV215>0),1/('9   Trucks'!$AV215*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D215,2)=\"Tk\",'9   Trucks'!$AW215>0),1/('9   Trucks'!$AW215*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D216,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",IF(K216=0,0,'18 Truck Optimization'!BB216),0)","v":0},{"$f":"IF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L216>0,AQ216*T216*'9   Trucks'!$N216*M216/L216,0)","v":0},{"$f":"IF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(TRUNC(R216/'9   Trucks'!$N216)<TRUNC(S216/'9   Trucks'!$N216),TRUNC(S216/'9   Trucks'!$N216),TRUNC(R216/'9   Trucks'!$N216)),\n0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A216,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A216,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A216,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A216,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A216,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF(C216=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A216,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A216,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216*\nIF(AND(B216=\"D\",OR(LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B216=\"D\",LEFT(J216,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A216,\"0\"),\"-\",\"C-\",C216,\"-\",J216),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$Y216>=0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AF216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AF216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AF216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AF216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$Z216>=0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AG216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AG216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AG216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AG216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nIF('9   Trucks'!$AA216>=0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$P$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$P$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$Q$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$R$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$S$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA216<0,\nIF(((VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D216,Equipment[],Equipment!$Z$2))*AH216^4 + (VLOOKUP(D216,Equipment[],Equipment!$AA$2))*AH216^3 + (VLOOKUP(D216,Equipment[],Equipment!$AB$2))*AH216^2+(VLOOKUP(D216,Equipment[],Equipment!$AC$2))*AH216+ (VLOOKUP(D216,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$Y216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(Y216>0,AI216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y216>=0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AI216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AI216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AI216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AI216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$Z216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(Z216>0,AJ216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z216>=0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AJ216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AJ216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AJ216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AJ216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D216,2)=\"Tk\",\nIF('9   Trucks'!$AA216<0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$U$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$V$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$W$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$X$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$Y$2))),\nIF(AND(AA216>0,AK216<6%),1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA216>=0,\nIF(((VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D216,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AE$2))*AK216^4 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AF$2))*AK216^3 + (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AG$2))*AK216^2+(VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AH$2))*AK216+ (VLOOKUP('9   Trucks'!$D216,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AR216>0),1/('9   Trucks'!$AR216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AS216>0),1/('9   Trucks'!$AS216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AT216>0),1/('9   Trucks'!$AT216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AU216>0),1/('9   Trucks'!$AU216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AV216>0),1/('9   Trucks'!$AV216*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D216,2)=\"Tk\",'9   Trucks'!$AW216>0),1/('9   Trucks'!$AW216*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D217,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",IF(K217=0,0,'18 Truck Optimization'!BB217),0)","v":0},{"$f":"IF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L217>0,AQ217*T217*'9   Trucks'!$N217*M217/L217,0)","v":0},{"$f":"IF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(TRUNC(R217/'9   Trucks'!$N217)<TRUNC(S217/'9   Trucks'!$N217),TRUNC(S217/'9   Trucks'!$N217),TRUNC(R217/'9   Trucks'!$N217)),\n0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A217,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A217,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A217,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A217,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A217,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF(C217=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A217,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A217,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T217*\nIF(AND(B217=\"D\",OR(LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B217=\"D\",LEFT(J217,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A217,\"0\"),\"-\",\"C-\",C217,\"-\",J217),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$Y217>=0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AF217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AF217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AF217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AF217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$Z217>=0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AG217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AG217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AG217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AG217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nIF('9   Trucks'!$AA217>=0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$P$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$P$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$Q$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$R$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$S$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA217<0,\nIF(((VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D217,Equipment[],Equipment!$Z$2))*AH217^4 + (VLOOKUP(D217,Equipment[],Equipment!$AA$2))*AH217^3 + (VLOOKUP(D217,Equipment[],Equipment!$AB$2))*AH217^2+(VLOOKUP(D217,Equipment[],Equipment!$AC$2))*AH217+ (VLOOKUP(D217,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$Y217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(Y217>0,AI217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y217>=0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AI217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AI217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AI217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AI217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$Z217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(Z217>0,AJ217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z217>=0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AJ217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AJ217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AJ217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AJ217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D217,2)=\"Tk\",\nIF('9   Trucks'!$AA217<0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$U$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$V$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$W$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$X$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$Y$2))),\nIF(AND(AA217>0,AK217<6%),1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA217>=0,\nIF(((VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D217,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AE$2))*AK217^4 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AF$2))*AK217^3 + (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AG$2))*AK217^2+(VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AH$2))*AK217+ (VLOOKUP('9   Trucks'!$D217,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AR217>0),1/('9   Trucks'!$AR217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AS217>0),1/('9   Trucks'!$AS217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AT217>0),1/('9   Trucks'!$AT217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AU217>0),1/('9   Trucks'!$AU217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AV217>0),1/('9   Trucks'!$AV217*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D217,2)=\"Tk\",'9   Trucks'!$AW217>0),1/('9   Trucks'!$AW217*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D218,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",IF(K218=0,0,'18 Truck Optimization'!BB218),0)","v":0},{"$f":"IF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L218>0,AQ218*T218*'9   Trucks'!$N218*M218/L218,0)","v":0},{"$f":"IF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(TRUNC(R218/'9   Trucks'!$N218)<TRUNC(S218/'9   Trucks'!$N218),TRUNC(S218/'9   Trucks'!$N218),TRUNC(R218/'9   Trucks'!$N218)),\n0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A218,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A218,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A218,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A218,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A218,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF(C218=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A218,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A218,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T218*\nIF(AND(B218=\"D\",OR(LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B218=\"D\",LEFT(J218,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A218,\"0\"),\"-\",\"C-\",C218,\"-\",J218),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$Y218>=0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AF218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AF218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AF218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AF218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$Z218>=0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AG218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AG218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AG218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AG218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nIF('9   Trucks'!$AA218>=0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$P$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$P$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$Q$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$R$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$S$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA218<0,\nIF(((VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D218,Equipment[],Equipment!$Z$2))*AH218^4 + (VLOOKUP(D218,Equipment[],Equipment!$AA$2))*AH218^3 + (VLOOKUP(D218,Equipment[],Equipment!$AB$2))*AH218^2+(VLOOKUP(D218,Equipment[],Equipment!$AC$2))*AH218+ (VLOOKUP(D218,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$Y218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(Y218>0,AI218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y218>=0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AI218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AI218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AI218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AI218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$Z218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(Z218>0,AJ218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z218>=0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AJ218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AJ218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AJ218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AJ218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D218,2)=\"Tk\",\nIF('9   Trucks'!$AA218<0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$U$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$V$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$W$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$X$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$Y$2))),\nIF(AND(AA218>0,AK218<6%),1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA218>=0,\nIF(((VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D218,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AE$2))*AK218^4 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AF$2))*AK218^3 + (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AG$2))*AK218^2+(VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AH$2))*AK218+ (VLOOKUP('9   Trucks'!$D218,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AR218>0),1/('9   Trucks'!$AR218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AS218>0),1/('9   Trucks'!$AS218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AT218>0),1/('9   Trucks'!$AT218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AU218>0),1/('9   Trucks'!$AU218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AV218>0),1/('9   Trucks'!$AV218*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D218,2)=\"Tk\",'9   Trucks'!$AW218>0),1/('9   Trucks'!$AW218*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D219,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",IF(K219=0,0,'18 Truck Optimization'!BB219),0)","v":0},{"$f":"IF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L219>0,AQ219*T219*'9   Trucks'!$N219*M219/L219,0)","v":0},{"$f":"IF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(TRUNC(R219/'9   Trucks'!$N219)<TRUNC(S219/'9   Trucks'!$N219),TRUNC(S219/'9   Trucks'!$N219),TRUNC(R219/'9   Trucks'!$N219)),\n0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A219,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A219,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A219,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A219,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A219,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF(C219=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A219,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A219,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T219*\nIF(AND(B219=\"D\",OR(LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B219=\"D\",LEFT(J219,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A219,\"0\"),\"-\",\"C-\",C219,\"-\",J219),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$Y219>=0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AF219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AF219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AF219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AF219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$Z219>=0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AG219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AG219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AG219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AG219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nIF('9   Trucks'!$AA219>=0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$P$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$P$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$Q$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$R$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$S$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA219<0,\nIF(((VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D219,Equipment[],Equipment!$Z$2))*AH219^4 + (VLOOKUP(D219,Equipment[],Equipment!$AA$2))*AH219^3 + (VLOOKUP(D219,Equipment[],Equipment!$AB$2))*AH219^2+(VLOOKUP(D219,Equipment[],Equipment!$AC$2))*AH219+ (VLOOKUP(D219,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$Y219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(Y219>0,AI219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y219>=0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AI219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AI219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AI219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AI219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$Z219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(Z219>0,AJ219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z219>=0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AJ219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AJ219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AJ219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AJ219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D219,2)=\"Tk\",\nIF('9   Trucks'!$AA219<0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$U$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$V$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$W$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$X$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$Y$2))),\nIF(AND(AA219>0,AK219<6%),1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA219>=0,\nIF(((VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D219,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AE$2))*AK219^4 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AF$2))*AK219^3 + (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AG$2))*AK219^2+(VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AH$2))*AK219+ (VLOOKUP('9   Trucks'!$D219,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AR219>0),1/('9   Trucks'!$AR219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AS219>0),1/('9   Trucks'!$AS219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AT219>0),1/('9   Trucks'!$AT219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AU219>0),1/('9   Trucks'!$AU219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AV219>0),1/('9   Trucks'!$AV219*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D219,2)=\"Tk\",'9   Trucks'!$AW219>0),1/('9   Trucks'!$AW219*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D220,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",IF(K220=0,0,'18 Truck Optimization'!BB220),0)","v":0},{"$f":"IF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L220>0,AQ220*T220*'9   Trucks'!$N220*M220/L220,0)","v":0},{"$f":"IF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(TRUNC(R220/'9   Trucks'!$N220)<TRUNC(S220/'9   Trucks'!$N220),TRUNC(S220/'9   Trucks'!$N220),TRUNC(R220/'9   Trucks'!$N220)),\n0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A220,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A220,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A220,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A220,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A220,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF(C220=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A220,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A220,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T220*\nIF(AND(B220=\"D\",OR(LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B220=\"D\",LEFT(J220,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A220,\"0\"),\"-\",\"C-\",C220,\"-\",J220),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$Y220>=0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AF220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AF220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AF220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AF220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$Z220>=0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AG220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AG220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AG220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AG220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nIF('9   Trucks'!$AA220>=0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$P$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$P$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$Q$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$R$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$S$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA220<0,\nIF(((VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D220,Equipment[],Equipment!$Z$2))*AH220^4 + (VLOOKUP(D220,Equipment[],Equipment!$AA$2))*AH220^3 + (VLOOKUP(D220,Equipment[],Equipment!$AB$2))*AH220^2+(VLOOKUP(D220,Equipment[],Equipment!$AC$2))*AH220+ (VLOOKUP(D220,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$Y220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(Y220>0,AI220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y220>=0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AI220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AI220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AI220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AI220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$Z220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(Z220>0,AJ220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z220>=0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AJ220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AJ220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AJ220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AJ220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D220,2)=\"Tk\",\nIF('9   Trucks'!$AA220<0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$U$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$V$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$W$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$X$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$Y$2))),\nIF(AND(AA220>0,AK220<6%),1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA220>=0,\nIF(((VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D220,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AE$2))*AK220^4 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AF$2))*AK220^3 + (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AG$2))*AK220^2+(VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AH$2))*AK220+ (VLOOKUP('9   Trucks'!$D220,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AR220>0),1/('9   Trucks'!$AR220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AS220>0),1/('9   Trucks'!$AS220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AT220>0),1/('9   Trucks'!$AT220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AU220>0),1/('9   Trucks'!$AU220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AV220>0),1/('9   Trucks'!$AV220*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D220,2)=\"Tk\",'9   Trucks'!$AW220>0),1/('9   Trucks'!$AW220*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D221,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",IF(K221=0,0,'18 Truck Optimization'!BB221),0)","v":0},{"$f":"IF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L221>0,AQ221*T221*'9   Trucks'!$N221*M221/L221,0)","v":0},{"$f":"IF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(TRUNC(R221/'9   Trucks'!$N221)<TRUNC(S221/'9   Trucks'!$N221),TRUNC(S221/'9   Trucks'!$N221),TRUNC(R221/'9   Trucks'!$N221)),\n0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A221,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A221,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A221,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A221,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A221,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF(C221=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A221,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A221,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T221*\nIF(AND(B221=\"D\",OR(LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B221=\"D\",LEFT(J221,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A221,\"0\"),\"-\",\"C-\",C221,\"-\",J221),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$Y221>=0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AF221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AF221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AF221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AF221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$Z221>=0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AG221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AG221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AG221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AG221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nIF('9   Trucks'!$AA221>=0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$P$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$P$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$Q$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$R$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$S$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA221<0,\nIF(((VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D221,Equipment[],Equipment!$Z$2))*AH221^4 + (VLOOKUP(D221,Equipment[],Equipment!$AA$2))*AH221^3 + (VLOOKUP(D221,Equipment[],Equipment!$AB$2))*AH221^2+(VLOOKUP(D221,Equipment[],Equipment!$AC$2))*AH221+ (VLOOKUP(D221,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$Y221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(Y221>0,AI221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y221>=0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AI221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AI221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AI221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AI221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$Z221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(Z221>0,AJ221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z221>=0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AJ221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AJ221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AJ221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AJ221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D221,2)=\"Tk\",\nIF('9   Trucks'!$AA221<0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$U$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$V$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$W$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$X$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$Y$2))),\nIF(AND(AA221>0,AK221<6%),1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA221>=0,\nIF(((VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D221,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AE$2))*AK221^4 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AF$2))*AK221^3 + (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AG$2))*AK221^2+(VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AH$2))*AK221+ (VLOOKUP('9   Trucks'!$D221,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AR221>0),1/('9   Trucks'!$AR221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AS221>0),1/('9   Trucks'!$AS221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AT221>0),1/('9   Trucks'!$AT221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AU221>0),1/('9   Trucks'!$AU221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AV221>0),1/('9   Trucks'!$AV221*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D221,2)=\"Tk\",'9   Trucks'!$AW221>0),1/('9   Trucks'!$AW221*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D222,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",IF(K222=0,0,'18 Truck Optimization'!BB222),0)","v":0},{"$f":"IF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L222>0,AQ222*T222*'9   Trucks'!$N222*M222/L222,0)","v":0},{"$f":"IF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(TRUNC(R222/'9   Trucks'!$N222)<TRUNC(S222/'9   Trucks'!$N222),TRUNC(S222/'9   Trucks'!$N222),TRUNC(R222/'9   Trucks'!$N222)),\n0)","v":0},0,{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A222,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A222,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A222,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A222,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A222,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF(C222=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A222,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A222,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T222*\nIF(AND(B222=\"D\",OR(LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B222=\"D\",LEFT(J222,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A222,\"0\"),\"-\",\"C-\",C222,\"-\",J222),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$Y222>=0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AF222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AF222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AF222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AF222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$Z222>=0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AG222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AG222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AG222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AG222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nIF('9   Trucks'!$AA222>=0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$P$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$P$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$Q$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$R$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$S$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA222<0,\nIF(((VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D222,Equipment[],Equipment!$Z$2))*AH222^4 + (VLOOKUP(D222,Equipment[],Equipment!$AA$2))*AH222^3 + (VLOOKUP(D222,Equipment[],Equipment!$AB$2))*AH222^2+(VLOOKUP(D222,Equipment[],Equipment!$AC$2))*AH222+ (VLOOKUP(D222,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$Y222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(Y222>0,AI222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y222>=0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AI222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AI222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AI222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AI222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$Z222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(Z222>0,AJ222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z222>=0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AJ222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AJ222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AJ222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AJ222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D222,2)=\"Tk\",\nIF('9   Trucks'!$AA222<0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$U$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$V$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$W$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$X$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$Y$2))),\nIF(AND(AA222>0,AK222<6%),1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA222>=0,\nIF(((VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D222,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AE$2))*AK222^4 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AF$2))*AK222^3 + (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AG$2))*AK222^2+(VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AH$2))*AK222+ (VLOOKUP('9   Trucks'!$D222,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AR222>0),1/('9   Trucks'!$AR222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AS222>0),1/('9   Trucks'!$AS222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AT222>0),1/('9   Trucks'!$AT222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AU222>0),1/('9   Trucks'!$AU222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AV222>0),1/('9   Trucks'!$AV222*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D222,2)=\"Tk\",'9   Trucks'!$AW222>0),1/('9   Trucks'!$AW222*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D223,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL223:AP223)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",IF(K223=0,0,'18 Truck Optimization'!BB223),0)","v":0},{"$f":"IF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L223>0,AQ223*T223*'9   Trucks'!$N223*M223/L223,0)","v":0},{"$f":"IF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K223=0,O223=0),0,IF(K223/O223<P223,P223,K223/O223))","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(TRUNC(R223/'9   Trucks'!$N223)<TRUNC(S223/'9   Trucks'!$N223),TRUNC(S223/'9   Trucks'!$N223),TRUNC(R223/'9   Trucks'!$N223)),\n0)","v":0},{"$f":"SUM(V223:X223)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A223,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A223,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A223,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A223,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A223,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF(C223=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A223,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A223,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V223*0.3048","v":0},{"$f":"W223*0.3048","v":0},{"$f":"X223*0.3048","v":0},{"$f":"IF(Y223>=$AB223,\nY223+$AB223,\nABS(Y223+$AB223)\n)","v":0},{"$f":"IF(Z223>=$AB223,\nZ223+$AB223,\nABS(Z223+$AB223)\n)","v":0},{"$f":"IF(AA223>=$AB223,\nAA223+$AB223,\nABS(AA223+$AB223)\n)","v":0},{"$f":"IF(-Y223>=$AB223,\n-Y223+$AB223,\nABS(-Y223+$AB223)\n)","v":0},{"$f":"IF(-Z223>=$AB223,\n-Z223+$AB223,\nABS(-Z223+$AB223)\n)","v":0},{"$f":"IF(-AA223>=$AB223,\n-AA223+$AB223,\nABS(-AA223+$AB223)\n)","v":0},{"$f":"(AR223*AC223+AS223*AD223+AE223*AT223)","v":0},{"$f":"(AU223*AC223+AV223*AD223+AE223*AW223)","v":0},{"$f":"T223*\nIF(AND(B223=\"D\",OR(LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B223=\"D\",LEFT(J223,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A223,\"0\"),\"-\",\"C-\",C223,\"-\",J223),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$Y223>=0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AF223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AF223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AF223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AF223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$Z223>=0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AG223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AG223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AG223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AG223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nIF('9   Trucks'!$AA223>=0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$P$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$P$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$Q$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$R$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$S$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA223<0,\nIF(((VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D223,Equipment[],Equipment!$Z$2))*AH223^4 + (VLOOKUP(D223,Equipment[],Equipment!$AA$2))*AH223^3 + (VLOOKUP(D223,Equipment[],Equipment!$AB$2))*AH223^2+(VLOOKUP(D223,Equipment[],Equipment!$AC$2))*AH223+ (VLOOKUP(D223,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$Y223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(Y223>0,AI223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y223>=0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AI223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AI223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AI223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AI223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$Z223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(Z223>0,AJ223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z223>=0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AJ223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AJ223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AJ223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AJ223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D223,2)=\"Tk\",\nIF('9   Trucks'!$AA223<0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$U$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$V$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$W$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$X$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$Y$2))),\nIF(AND(AA223>0,AK223<6%),1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA223>=0,\nIF(((VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D223,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AE$2))*AK223^4 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AF$2))*AK223^3 + (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AG$2))*AK223^2+(VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AH$2))*AK223+ (VLOOKUP('9   Trucks'!$D223,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AR223>0),1/('9   Trucks'!$AR223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AS223>0),1/('9   Trucks'!$AS223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AT223>0),1/('9   Trucks'!$AT223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AU223>0),1/('9   Trucks'!$AU223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AV223>0),1/('9   Trucks'!$AV223*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D223,2)=\"Tk\",'9   Trucks'!$AW223>0),1/('9   Trucks'!$AW223*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D224,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",IF(K224=0,0,'18 Truck Optimization'!BB224),0)","v":0},{"$f":"IF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L224>0,AQ224*T224*'9   Trucks'!$N224*M224/L224,0)","v":0},{"$f":"IF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(TRUNC(R224/'9   Trucks'!$N224)<TRUNC(S224/'9   Trucks'!$N224),TRUNC(S224/'9   Trucks'!$N224),TRUNC(R224/'9   Trucks'!$N224)),\n0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A224,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A224,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A224,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A224,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A224,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF(C224=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A224,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A224,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T224*\nIF(AND(B224=\"D\",OR(LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B224=\"D\",LEFT(J224,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A224,\"0\"),\"-\",\"C-\",C224,\"-\",J224),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$Y224>=0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AF224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AF224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AF224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AF224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$Z224>=0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AG224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AG224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AG224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AG224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nIF('9   Trucks'!$AA224>=0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$P$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$P$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$Q$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$R$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$S$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA224<0,\nIF(((VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D224,Equipment[],Equipment!$Z$2))*AH224^4 + (VLOOKUP(D224,Equipment[],Equipment!$AA$2))*AH224^3 + (VLOOKUP(D224,Equipment[],Equipment!$AB$2))*AH224^2+(VLOOKUP(D224,Equipment[],Equipment!$AC$2))*AH224+ (VLOOKUP(D224,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$Y224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(Y224>0,AI224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y224>=0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AI224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AI224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AI224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AI224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$Z224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(Z224>0,AJ224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z224>=0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AJ224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AJ224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AJ224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AJ224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D224,2)=\"Tk\",\nIF('9   Trucks'!$AA224<0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$U$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$V$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$W$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$X$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$Y$2))),\nIF(AND(AA224>0,AK224<6%),1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA224>=0,\nIF(((VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D224,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AE$2))*AK224^4 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AF$2))*AK224^3 + (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AG$2))*AK224^2+(VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AH$2))*AK224+ (VLOOKUP('9   Trucks'!$D224,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AR224>0),1/('9   Trucks'!$AR224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AS224>0),1/('9   Trucks'!$AS224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AT224>0),1/('9   Trucks'!$AT224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AU224>0),1/('9   Trucks'!$AU224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AV224>0),1/('9   Trucks'!$AV224*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D224,2)=\"Tk\",'9   Trucks'!$AW224>0),1/('9   Trucks'!$AW224*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D225,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",IF(K225=0,0,'18 Truck Optimization'!BB225),0)","v":0},{"$f":"IF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L225>0,AQ225*T225*'9   Trucks'!$N225*M225/L225,0)","v":0},{"$f":"IF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(TRUNC(R225/'9   Trucks'!$N225)<TRUNC(S225/'9   Trucks'!$N225),TRUNC(S225/'9   Trucks'!$N225),TRUNC(R225/'9   Trucks'!$N225)),\n0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A225,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A225,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A225,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A225,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A225,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF(C225=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A225,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A225,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T225*\nIF(AND(B225=\"D\",OR(LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B225=\"D\",LEFT(J225,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A225,\"0\"),\"-\",\"C-\",C225,\"-\",J225),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$Y225>=0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AF225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AF225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AF225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AF225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$Z225>=0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AG225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AG225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AG225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AG225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nIF('9   Trucks'!$AA225>=0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$P$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$P$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$Q$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$R$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$S$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA225<0,\nIF(((VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D225,Equipment[],Equipment!$Z$2))*AH225^4 + (VLOOKUP(D225,Equipment[],Equipment!$AA$2))*AH225^3 + (VLOOKUP(D225,Equipment[],Equipment!$AB$2))*AH225^2+(VLOOKUP(D225,Equipment[],Equipment!$AC$2))*AH225+ (VLOOKUP(D225,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$Y225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(Y225>0,AI225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y225>=0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AI225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AI225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AI225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AI225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$Z225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(Z225>0,AJ225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z225>=0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AJ225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AJ225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AJ225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AJ225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D225,2)=\"Tk\",\nIF('9   Trucks'!$AA225<0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$U$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$V$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$W$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$X$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$Y$2))),\nIF(AND(AA225>0,AK225<6%),1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA225>=0,\nIF(((VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D225,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AE$2))*AK225^4 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AF$2))*AK225^3 + (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AG$2))*AK225^2+(VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AH$2))*AK225+ (VLOOKUP('9   Trucks'!$D225,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AR225>0),1/('9   Trucks'!$AR225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AS225>0),1/('9   Trucks'!$AS225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AT225>0),1/('9   Trucks'!$AT225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AU225>0),1/('9   Trucks'!$AU225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AV225>0),1/('9   Trucks'!$AV225*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D225,2)=\"Tk\",'9   Trucks'!$AW225>0),1/('9   Trucks'!$AW225*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D226,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",IF(K226=0,0,'18 Truck Optimization'!BB226),0)","v":0},{"$f":"IF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L226>0,AQ226*T226*'9   Trucks'!$N226*M226/L226,0)","v":0},{"$f":"IF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(TRUNC(R226/'9   Trucks'!$N226)<TRUNC(S226/'9   Trucks'!$N226),TRUNC(S226/'9   Trucks'!$N226),TRUNC(R226/'9   Trucks'!$N226)),\n0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A226,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A226,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A226,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A226,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A226,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF(C226=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A226,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A226,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T226*\nIF(AND(B226=\"D\",OR(LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B226=\"D\",LEFT(J226,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A226,\"0\"),\"-\",\"C-\",C226,\"-\",J226),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$Y226>=0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AF226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AF226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AF226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AF226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$Z226>=0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AG226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AG226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AG226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AG226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nIF('9   Trucks'!$AA226>=0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$P$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$P$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$Q$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$R$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$S$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA226<0,\nIF(((VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D226,Equipment[],Equipment!$Z$2))*AH226^4 + (VLOOKUP(D226,Equipment[],Equipment!$AA$2))*AH226^3 + (VLOOKUP(D226,Equipment[],Equipment!$AB$2))*AH226^2+(VLOOKUP(D226,Equipment[],Equipment!$AC$2))*AH226+ (VLOOKUP(D226,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$Y226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(Y226>0,AI226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y226>=0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AI226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AI226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AI226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AI226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$Z226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(Z226>0,AJ226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z226>=0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AJ226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AJ226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AJ226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AJ226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D226,2)=\"Tk\",\nIF('9   Trucks'!$AA226<0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$U$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$V$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$W$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$X$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$Y$2))),\nIF(AND(AA226>0,AK226<6%),1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA226>=0,\nIF(((VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D226,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AE$2))*AK226^4 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AF$2))*AK226^3 + (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AG$2))*AK226^2+(VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AH$2))*AK226+ (VLOOKUP('9   Trucks'!$D226,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AR226>0),1/('9   Trucks'!$AR226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AS226>0),1/('9   Trucks'!$AS226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AT226>0),1/('9   Trucks'!$AT226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AU226>0),1/('9   Trucks'!$AU226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AV226>0),1/('9   Trucks'!$AV226*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D226,2)=\"Tk\",'9   Trucks'!$AW226>0),1/('9   Trucks'!$AW226*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D227,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",IF(K227=0,0,'18 Truck Optimization'!BB227),0)","v":0},{"$f":"IF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L227>0,AQ227*T227*'9   Trucks'!$N227*M227/L227,0)","v":0},{"$f":"IF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(TRUNC(R227/'9   Trucks'!$N227)<TRUNC(S227/'9   Trucks'!$N227),TRUNC(S227/'9   Trucks'!$N227),TRUNC(R227/'9   Trucks'!$N227)),\n0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A227,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A227,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A227,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A227,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A227,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF(C227=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A227,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A227,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T227*\nIF(AND(B227=\"D\",OR(LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B227=\"D\",LEFT(J227,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A227,\"0\"),\"-\",\"C-\",C227,\"-\",J227),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$Y227>=0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AF227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AF227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AF227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AF227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$Z227>=0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AG227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AG227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AG227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AG227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nIF('9   Trucks'!$AA227>=0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$P$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$P$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$Q$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$R$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$S$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA227<0,\nIF(((VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D227,Equipment[],Equipment!$Z$2))*AH227^4 + (VLOOKUP(D227,Equipment[],Equipment!$AA$2))*AH227^3 + (VLOOKUP(D227,Equipment[],Equipment!$AB$2))*AH227^2+(VLOOKUP(D227,Equipment[],Equipment!$AC$2))*AH227+ (VLOOKUP(D227,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$Y227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(Y227>0,AI227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y227>=0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AI227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AI227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AI227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AI227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$Z227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(Z227>0,AJ227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z227>=0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AJ227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AJ227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AJ227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AJ227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D227,2)=\"Tk\",\nIF('9   Trucks'!$AA227<0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$U$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$V$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$W$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$X$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$Y$2))),\nIF(AND(AA227>0,AK227<6%),1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA227>=0,\nIF(((VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D227,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AE$2))*AK227^4 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AF$2))*AK227^3 + (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AG$2))*AK227^2+(VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AH$2))*AK227+ (VLOOKUP('9   Trucks'!$D227,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AR227>0),1/('9   Trucks'!$AR227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AS227>0),1/('9   Trucks'!$AS227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AT227>0),1/('9   Trucks'!$AT227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AU227>0),1/('9   Trucks'!$AU227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AV227>0),1/('9   Trucks'!$AV227*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D227,2)=\"Tk\",'9   Trucks'!$AW227>0),1/('9   Trucks'!$AW227*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D228,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",IF(K228=0,0,'18 Truck Optimization'!BB228),0)","v":0},{"$f":"IF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L228>0,AQ228*T228*'9   Trucks'!$N228*M228/L228,0)","v":0},{"$f":"IF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(TRUNC(R228/'9   Trucks'!$N228)<TRUNC(S228/'9   Trucks'!$N228),TRUNC(S228/'9   Trucks'!$N228),TRUNC(R228/'9   Trucks'!$N228)),\n0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A228,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A228,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A228,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A228,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A228,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF(C228=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A228,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A228,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T228*\nIF(AND(B228=\"D\",OR(LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B228=\"D\",LEFT(J228,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A228,\"0\"),\"-\",\"C-\",C228,\"-\",J228),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$Y228>=0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AF228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AF228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AF228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AF228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$Z228>=0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AG228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AG228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AG228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AG228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nIF('9   Trucks'!$AA228>=0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$P$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$P$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$Q$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$R$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$S$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA228<0,\nIF(((VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D228,Equipment[],Equipment!$Z$2))*AH228^4 + (VLOOKUP(D228,Equipment[],Equipment!$AA$2))*AH228^3 + (VLOOKUP(D228,Equipment[],Equipment!$AB$2))*AH228^2+(VLOOKUP(D228,Equipment[],Equipment!$AC$2))*AH228+ (VLOOKUP(D228,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$Y228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(Y228>0,AI228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y228>=0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AI228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AI228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AI228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AI228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$Z228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(Z228>0,AJ228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z228>=0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AJ228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AJ228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AJ228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AJ228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D228,2)=\"Tk\",\nIF('9   Trucks'!$AA228<0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$U$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$V$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$W$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$X$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$Y$2))),\nIF(AND(AA228>0,AK228<6%),1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA228>=0,\nIF(((VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D228,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AE$2))*AK228^4 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AF$2))*AK228^3 + (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AG$2))*AK228^2+(VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AH$2))*AK228+ (VLOOKUP('9   Trucks'!$D228,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AR228>0),1/('9   Trucks'!$AR228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AS228>0),1/('9   Trucks'!$AS228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AT228>0),1/('9   Trucks'!$AT228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AU228>0),1/('9   Trucks'!$AU228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AV228>0),1/('9   Trucks'!$AV228*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D228,2)=\"Tk\",'9   Trucks'!$AW228>0),1/('9   Trucks'!$AW228*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D229,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",IF(K229=0,0,'18 Truck Optimization'!BB229),0)","v":0},{"$f":"IF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L229>0,AQ229*T229*'9   Trucks'!$N229*M229/L229,0)","v":0},{"$f":"IF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(TRUNC(R229/'9   Trucks'!$N229)<TRUNC(S229/'9   Trucks'!$N229),TRUNC(S229/'9   Trucks'!$N229),TRUNC(R229/'9   Trucks'!$N229)),\n0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A229,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A229,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A229,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A229,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A229,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF(C229=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A229,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A229,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T229*\nIF(AND(B229=\"D\",OR(LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B229=\"D\",LEFT(J229,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A229,\"0\"),\"-\",\"C-\",C229,\"-\",J229),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$Y229>=0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AF229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AF229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AF229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AF229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$Z229>=0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AG229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AG229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AG229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AG229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nIF('9   Trucks'!$AA229>=0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$P$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$P$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$Q$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$R$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$S$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA229<0,\nIF(((VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D229,Equipment[],Equipment!$Z$2))*AH229^4 + (VLOOKUP(D229,Equipment[],Equipment!$AA$2))*AH229^3 + (VLOOKUP(D229,Equipment[],Equipment!$AB$2))*AH229^2+(VLOOKUP(D229,Equipment[],Equipment!$AC$2))*AH229+ (VLOOKUP(D229,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$Y229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(Y229>0,AI229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y229>=0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AI229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AI229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AI229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AI229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$Z229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(Z229>0,AJ229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z229>=0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AJ229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AJ229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AJ229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AJ229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D229,2)=\"Tk\",\nIF('9   Trucks'!$AA229<0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$U$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$V$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$W$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$X$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$Y$2))),\nIF(AND(AA229>0,AK229<6%),1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA229>=0,\nIF(((VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D229,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AE$2))*AK229^4 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AF$2))*AK229^3 + (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AG$2))*AK229^2+(VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AH$2))*AK229+ (VLOOKUP('9   Trucks'!$D229,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AR229>0),1/('9   Trucks'!$AR229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AS229>0),1/('9   Trucks'!$AS229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AT229>0),1/('9   Trucks'!$AT229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AU229>0),1/('9   Trucks'!$AU229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AV229>0),1/('9   Trucks'!$AV229*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D229,2)=\"Tk\",'9   Trucks'!$AW229>0),1/('9   Trucks'!$AW229*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D230,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",IF(K230=0,0,'18 Truck Optimization'!BB230),0)","v":0},{"$f":"IF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L230>0,AQ230*T230*'9   Trucks'!$N230*M230/L230,0)","v":0},{"$f":"IF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(TRUNC(R230/'9   Trucks'!$N230)<TRUNC(S230/'9   Trucks'!$N230),TRUNC(S230/'9   Trucks'!$N230),TRUNC(R230/'9   Trucks'!$N230)),\n0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A230,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A230,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A230,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A230,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A230,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF(C230=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A230,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A230,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T230*\nIF(AND(B230=\"D\",OR(LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B230=\"D\",LEFT(J230,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A230,\"0\"),\"-\",\"C-\",C230,\"-\",J230),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$Y230>=0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AF230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AF230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AF230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AF230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$Z230>=0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AG230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AG230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AG230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AG230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nIF('9   Trucks'!$AA230>=0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$P$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$P$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$Q$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$R$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$S$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA230<0,\nIF(((VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D230,Equipment[],Equipment!$Z$2))*AH230^4 + (VLOOKUP(D230,Equipment[],Equipment!$AA$2))*AH230^3 + (VLOOKUP(D230,Equipment[],Equipment!$AB$2))*AH230^2+(VLOOKUP(D230,Equipment[],Equipment!$AC$2))*AH230+ (VLOOKUP(D230,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$Y230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(Y230>0,AI230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y230>=0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AI230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AI230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AI230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AI230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$Z230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(Z230>0,AJ230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z230>=0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AJ230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AJ230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AJ230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AJ230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D230,2)=\"Tk\",\nIF('9   Trucks'!$AA230<0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$U$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$V$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$W$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$X$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$Y$2))),\nIF(AND(AA230>0,AK230<6%),1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA230>=0,\nIF(((VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D230,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AE$2))*AK230^4 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AF$2))*AK230^3 + (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AG$2))*AK230^2+(VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AH$2))*AK230+ (VLOOKUP('9   Trucks'!$D230,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AR230>0),1/('9   Trucks'!$AR230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AS230>0),1/('9   Trucks'!$AS230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AT230>0),1/('9   Trucks'!$AT230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AU230>0),1/('9   Trucks'!$AU230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AV230>0),1/('9   Trucks'!$AV230*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D230,2)=\"Tk\",'9   Trucks'!$AW230>0),1/('9   Trucks'!$AW230*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D231,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",IF(K231=0,0,'18 Truck Optimization'!BB231),0)","v":0},{"$f":"IF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L231>0,AQ231*T231*'9   Trucks'!$N231*M231/L231,0)","v":0},{"$f":"IF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(TRUNC(R231/'9   Trucks'!$N231)<TRUNC(S231/'9   Trucks'!$N231),TRUNC(S231/'9   Trucks'!$N231),TRUNC(R231/'9   Trucks'!$N231)),\n0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A231,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A231,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A231,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A231,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A231,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF(C231=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A231,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A231,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T231*\nIF(AND(B231=\"D\",OR(LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B231=\"D\",LEFT(J231,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A231,\"0\"),\"-\",\"C-\",C231,\"-\",J231),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$Y231>=0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AF231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AF231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AF231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AF231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$Z231>=0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AG231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AG231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AG231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AG231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nIF('9   Trucks'!$AA231>=0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$P$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$P$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$Q$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$R$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$S$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA231<0,\nIF(((VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D231,Equipment[],Equipment!$Z$2))*AH231^4 + (VLOOKUP(D231,Equipment[],Equipment!$AA$2))*AH231^3 + (VLOOKUP(D231,Equipment[],Equipment!$AB$2))*AH231^2+(VLOOKUP(D231,Equipment[],Equipment!$AC$2))*AH231+ (VLOOKUP(D231,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$Y231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(Y231>0,AI231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y231>=0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AI231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AI231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AI231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AI231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$Z231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(Z231>0,AJ231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z231>=0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AJ231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AJ231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AJ231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AJ231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D231,2)=\"Tk\",\nIF('9   Trucks'!$AA231<0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$U$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$V$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$W$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$X$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$Y$2))),\nIF(AND(AA231>0,AK231<6%),1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA231>=0,\nIF(((VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D231,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AE$2))*AK231^4 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AF$2))*AK231^3 + (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AG$2))*AK231^2+(VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AH$2))*AK231+ (VLOOKUP('9   Trucks'!$D231,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AR231>0),1/('9   Trucks'!$AR231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AS231>0),1/('9   Trucks'!$AS231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AT231>0),1/('9   Trucks'!$AT231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AU231>0),1/('9   Trucks'!$AU231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AV231>0),1/('9   Trucks'!$AV231*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D231,2)=\"Tk\",'9   Trucks'!$AW231>0),1/('9   Trucks'!$AW231*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D232,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",IF(K232=0,0,'18 Truck Optimization'!BB232),0)","v":0},{"$f":"IF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L232>0,AQ232*T232*'9   Trucks'!$N232*M232/L232,0)","v":0},{"$f":"IF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(TRUNC(R232/'9   Trucks'!$N232)<TRUNC(S232/'9   Trucks'!$N232),TRUNC(S232/'9   Trucks'!$N232),TRUNC(R232/'9   Trucks'!$N232)),\n0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A232,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A232,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A232,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A232,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A232,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF(C232=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A232,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A232,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T232*\nIF(AND(B232=\"D\",OR(LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B232=\"D\",LEFT(J232,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A232,\"0\"),\"-\",\"C-\",C232,\"-\",J232),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$Y232>=0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AF232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AF232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AF232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AF232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$Z232>=0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AG232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AG232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AG232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AG232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nIF('9   Trucks'!$AA232>=0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$P$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$P$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$Q$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$R$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$S$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA232<0,\nIF(((VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D232,Equipment[],Equipment!$Z$2))*AH232^4 + (VLOOKUP(D232,Equipment[],Equipment!$AA$2))*AH232^3 + (VLOOKUP(D232,Equipment[],Equipment!$AB$2))*AH232^2+(VLOOKUP(D232,Equipment[],Equipment!$AC$2))*AH232+ (VLOOKUP(D232,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$Y232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(Y232>0,AI232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y232>=0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AI232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AI232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AI232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AI232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$Z232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(Z232>0,AJ232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z232>=0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AJ232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AJ232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AJ232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AJ232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D232,2)=\"Tk\",\nIF('9   Trucks'!$AA232<0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$U$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$V$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$W$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$X$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$Y$2))),\nIF(AND(AA232>0,AK232<6%),1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA232>=0,\nIF(((VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D232,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AE$2))*AK232^4 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AF$2))*AK232^3 + (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AG$2))*AK232^2+(VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AH$2))*AK232+ (VLOOKUP('9   Trucks'!$D232,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AR232>0),1/('9   Trucks'!$AR232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AS232>0),1/('9   Trucks'!$AS232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AT232>0),1/('9   Trucks'!$AT232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AU232>0),1/('9   Trucks'!$AU232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AV232>0),1/('9   Trucks'!$AV232*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D232,2)=\"Tk\",'9   Trucks'!$AW232>0),1/('9   Trucks'!$AW232*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D233,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",IF(K233=0,0,'18 Truck Optimization'!BB233),0)","v":0},{"$f":"IF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L233>0,AQ233*T233*'9   Trucks'!$N233*M233/L233,0)","v":0},{"$f":"IF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(TRUNC(R233/'9   Trucks'!$N233)<TRUNC(S233/'9   Trucks'!$N233),TRUNC(S233/'9   Trucks'!$N233),TRUNC(R233/'9   Trucks'!$N233)),\n0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A233,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A233,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A233,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A233,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A233,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF(C233=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A233,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A233,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T233*\nIF(AND(B233=\"D\",OR(LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B233=\"D\",LEFT(J233,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A233,\"0\"),\"-\",\"C-\",C233,\"-\",J233),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$Y233>=0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AF233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AF233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AF233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AF233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$Z233>=0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AG233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AG233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AG233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AG233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nIF('9   Trucks'!$AA233>=0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$P$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$P$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$Q$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$R$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$S$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA233<0,\nIF(((VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D233,Equipment[],Equipment!$Z$2))*AH233^4 + (VLOOKUP(D233,Equipment[],Equipment!$AA$2))*AH233^3 + (VLOOKUP(D233,Equipment[],Equipment!$AB$2))*AH233^2+(VLOOKUP(D233,Equipment[],Equipment!$AC$2))*AH233+ (VLOOKUP(D233,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$Y233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(Y233>0,AI233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y233>=0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AI233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AI233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AI233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AI233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$Z233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(Z233>0,AJ233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z233>=0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AJ233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AJ233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AJ233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AJ233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D233,2)=\"Tk\",\nIF('9   Trucks'!$AA233<0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$U$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$V$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$W$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$X$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$Y$2))),\nIF(AND(AA233>0,AK233<6%),1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA233>=0,\nIF(((VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D233,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AE$2))*AK233^4 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AF$2))*AK233^3 + (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AG$2))*AK233^2+(VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AH$2))*AK233+ (VLOOKUP('9   Trucks'!$D233,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AR233>0),1/('9   Trucks'!$AR233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AS233>0),1/('9   Trucks'!$AS233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AT233>0),1/('9   Trucks'!$AT233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AU233>0),1/('9   Trucks'!$AU233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AV233>0),1/('9   Trucks'!$AV233*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D233,2)=\"Tk\",'9   Trucks'!$AW233>0),1/('9   Trucks'!$AW233*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D234,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",IF(K234=0,0,'18 Truck Optimization'!BB234),0)","v":0},{"$f":"IF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L234>0,AQ234*T234*'9   Trucks'!$N234*M234/L234,0)","v":0},{"$f":"IF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(TRUNC(R234/'9   Trucks'!$N234)<TRUNC(S234/'9   Trucks'!$N234),TRUNC(S234/'9   Trucks'!$N234),TRUNC(R234/'9   Trucks'!$N234)),\n0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A234,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A234,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A234,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A234,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A234,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF(C234=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A234,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A234,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T234*\nIF(AND(B234=\"D\",OR(LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B234=\"D\",LEFT(J234,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A234,\"0\"),\"-\",\"C-\",C234,\"-\",J234),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$Y234>=0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AF234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AF234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AF234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AF234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$Z234>=0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AG234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AG234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AG234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AG234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nIF('9   Trucks'!$AA234>=0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$P$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$P$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$Q$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$R$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$S$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA234<0,\nIF(((VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D234,Equipment[],Equipment!$Z$2))*AH234^4 + (VLOOKUP(D234,Equipment[],Equipment!$AA$2))*AH234^3 + (VLOOKUP(D234,Equipment[],Equipment!$AB$2))*AH234^2+(VLOOKUP(D234,Equipment[],Equipment!$AC$2))*AH234+ (VLOOKUP(D234,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$Y234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(Y234>0,AI234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y234>=0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AI234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AI234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AI234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AI234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$Z234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(Z234>0,AJ234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z234>=0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AJ234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AJ234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AJ234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AJ234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D234,2)=\"Tk\",\nIF('9   Trucks'!$AA234<0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$U$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$V$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$W$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$X$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$Y$2))),\nIF(AND(AA234>0,AK234<6%),1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA234>=0,\nIF(((VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D234,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AE$2))*AK234^4 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AF$2))*AK234^3 + (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AG$2))*AK234^2+(VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AH$2))*AK234+ (VLOOKUP('9   Trucks'!$D234,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AR234>0),1/('9   Trucks'!$AR234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AS234>0),1/('9   Trucks'!$AS234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AT234>0),1/('9   Trucks'!$AT234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AU234>0),1/('9   Trucks'!$AU234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AV234>0),1/('9   Trucks'!$AV234*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D234,2)=\"Tk\",'9   Trucks'!$AW234>0),1/('9   Trucks'!$AW234*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D235,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",IF(K235=0,0,'18 Truck Optimization'!BB235),0)","v":0},{"$f":"IF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L235>0,AQ235*T235*'9   Trucks'!$N235*M235/L235,0)","v":0},{"$f":"IF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(TRUNC(R235/'9   Trucks'!$N235)<TRUNC(S235/'9   Trucks'!$N235),TRUNC(S235/'9   Trucks'!$N235),TRUNC(R235/'9   Trucks'!$N235)),\n0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A235,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A235,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A235,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A235,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A235,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF(C235=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A235,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A235,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T235*\nIF(AND(B235=\"D\",OR(LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B235=\"D\",LEFT(J235,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A235,\"0\"),\"-\",\"C-\",C235,\"-\",J235),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$Y235>=0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AF235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AF235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AF235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AF235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$Z235>=0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AG235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AG235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AG235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AG235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nIF('9   Trucks'!$AA235>=0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$P$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$P$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$Q$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$R$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$S$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA235<0,\nIF(((VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D235,Equipment[],Equipment!$Z$2))*AH235^4 + (VLOOKUP(D235,Equipment[],Equipment!$AA$2))*AH235^3 + (VLOOKUP(D235,Equipment[],Equipment!$AB$2))*AH235^2+(VLOOKUP(D235,Equipment[],Equipment!$AC$2))*AH235+ (VLOOKUP(D235,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$Y235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(Y235>0,AI235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y235>=0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AI235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AI235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AI235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AI235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$Z235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(Z235>0,AJ235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z235>=0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AJ235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AJ235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AJ235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AJ235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D235,2)=\"Tk\",\nIF('9   Trucks'!$AA235<0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$U$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$V$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$W$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$X$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$Y$2))),\nIF(AND(AA235>0,AK235<6%),1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA235>=0,\nIF(((VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D235,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AE$2))*AK235^4 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AF$2))*AK235^3 + (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AG$2))*AK235^2+(VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AH$2))*AK235+ (VLOOKUP('9   Trucks'!$D235,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AR235>0),1/('9   Trucks'!$AR235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AS235>0),1/('9   Trucks'!$AS235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AT235>0),1/('9   Trucks'!$AT235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AU235>0),1/('9   Trucks'!$AU235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AV235>0),1/('9   Trucks'!$AV235*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D235,2)=\"Tk\",'9   Trucks'!$AW235>0),1/('9   Trucks'!$AW235*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D236,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",IF(K236=0,0,'18 Truck Optimization'!BB236),0)","v":0},{"$f":"IF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L236>0,AQ236*T236*'9   Trucks'!$N236*M236/L236,0)","v":0},{"$f":"IF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(TRUNC(R236/'9   Trucks'!$N236)<TRUNC(S236/'9   Trucks'!$N236),TRUNC(S236/'9   Trucks'!$N236),TRUNC(R236/'9   Trucks'!$N236)),\n0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A236,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A236,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A236,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A236,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A236,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF(C236=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A236,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A236,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T236*\nIF(AND(B236=\"D\",OR(LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B236=\"D\",LEFT(J236,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A236,\"0\"),\"-\",\"C-\",C236,\"-\",J236),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$Y236>=0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AF236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AF236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AF236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AF236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$Z236>=0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AG236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AG236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AG236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AG236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nIF('9   Trucks'!$AA236>=0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$P$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$P$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$Q$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$R$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$S$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA236<0,\nIF(((VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D236,Equipment[],Equipment!$Z$2))*AH236^4 + (VLOOKUP(D236,Equipment[],Equipment!$AA$2))*AH236^3 + (VLOOKUP(D236,Equipment[],Equipment!$AB$2))*AH236^2+(VLOOKUP(D236,Equipment[],Equipment!$AC$2))*AH236+ (VLOOKUP(D236,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$Y236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(Y236>0,AI236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y236>=0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AI236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AI236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AI236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AI236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$Z236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(Z236>0,AJ236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z236>=0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AJ236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AJ236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AJ236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AJ236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D236,2)=\"Tk\",\nIF('9   Trucks'!$AA236<0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$U$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$V$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$W$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$X$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$Y$2))),\nIF(AND(AA236>0,AK236<6%),1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA236>=0,\nIF(((VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D236,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AE$2))*AK236^4 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AF$2))*AK236^3 + (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AG$2))*AK236^2+(VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AH$2))*AK236+ (VLOOKUP('9   Trucks'!$D236,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AR236>0),1/('9   Trucks'!$AR236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AS236>0),1/('9   Trucks'!$AS236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AT236>0),1/('9   Trucks'!$AT236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AU236>0),1/('9   Trucks'!$AU236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AV236>0),1/('9   Trucks'!$AV236*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D236,2)=\"Tk\",'9   Trucks'!$AW236>0),1/('9   Trucks'!$AW236*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D237,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",IF(K237=0,0,'18 Truck Optimization'!BB237),0)","v":0},{"$f":"IF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L237>0,AQ237*T237*'9   Trucks'!$N237*M237/L237,0)","v":0},{"$f":"IF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(TRUNC(R237/'9   Trucks'!$N237)<TRUNC(S237/'9   Trucks'!$N237),TRUNC(S237/'9   Trucks'!$N237),TRUNC(R237/'9   Trucks'!$N237)),\n0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A237,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A237,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A237,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A237,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A237,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF(C237=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A237,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A237,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T237*\nIF(AND(B237=\"D\",OR(LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B237=\"D\",LEFT(J237,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A237,\"0\"),\"-\",\"C-\",C237,\"-\",J237),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$Y237>=0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AF237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AF237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AF237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AF237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$Z237>=0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AG237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AG237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AG237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AG237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nIF('9   Trucks'!$AA237>=0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$P$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$P$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$Q$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$R$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$S$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA237<0,\nIF(((VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D237,Equipment[],Equipment!$Z$2))*AH237^4 + (VLOOKUP(D237,Equipment[],Equipment!$AA$2))*AH237^3 + (VLOOKUP(D237,Equipment[],Equipment!$AB$2))*AH237^2+(VLOOKUP(D237,Equipment[],Equipment!$AC$2))*AH237+ (VLOOKUP(D237,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$Y237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(Y237>0,AI237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y237>=0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AI237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AI237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AI237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AI237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$Z237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(Z237>0,AJ237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z237>=0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AJ237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AJ237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AJ237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AJ237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D237,2)=\"Tk\",\nIF('9   Trucks'!$AA237<0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$U$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$V$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$W$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$X$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$Y$2))),\nIF(AND(AA237>0,AK237<6%),1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA237>=0,\nIF(((VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D237,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AE$2))*AK237^4 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AF$2))*AK237^3 + (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AG$2))*AK237^2+(VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AH$2))*AK237+ (VLOOKUP('9   Trucks'!$D237,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AR237>0),1/('9   Trucks'!$AR237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AS237>0),1/('9   Trucks'!$AS237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AT237>0),1/('9   Trucks'!$AT237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AU237>0),1/('9   Trucks'!$AU237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AV237>0),1/('9   Trucks'!$AV237*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D237,2)=\"Tk\",'9   Trucks'!$AW237>0),1/('9   Trucks'!$AW237*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D238,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",IF(K238=0,0,'18 Truck Optimization'!BB238),0)","v":0},{"$f":"IF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L238>0,AQ238*T238*'9   Trucks'!$N238*M238/L238,0)","v":0},{"$f":"IF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(TRUNC(R238/'9   Trucks'!$N238)<TRUNC(S238/'9   Trucks'!$N238),TRUNC(S238/'9   Trucks'!$N238),TRUNC(R238/'9   Trucks'!$N238)),\n0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A238,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A238,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A238,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A238,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A238,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF(C238=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A238,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A238,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T238*\nIF(AND(B238=\"D\",OR(LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B238=\"D\",LEFT(J238,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A238,\"0\"),\"-\",\"C-\",C238,\"-\",J238),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$Y238>=0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AF238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AF238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AF238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AF238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$Z238>=0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AG238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AG238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AG238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AG238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nIF('9   Trucks'!$AA238>=0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$P$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$P$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$Q$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$R$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$S$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA238<0,\nIF(((VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D238,Equipment[],Equipment!$Z$2))*AH238^4 + (VLOOKUP(D238,Equipment[],Equipment!$AA$2))*AH238^3 + (VLOOKUP(D238,Equipment[],Equipment!$AB$2))*AH238^2+(VLOOKUP(D238,Equipment[],Equipment!$AC$2))*AH238+ (VLOOKUP(D238,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$Y238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(Y238>0,AI238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y238>=0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AI238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AI238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AI238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AI238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$Z238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(Z238>0,AJ238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z238>=0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AJ238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AJ238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AJ238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AJ238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D238,2)=\"Tk\",\nIF('9   Trucks'!$AA238<0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$U$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$V$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$W$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$X$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$Y$2))),\nIF(AND(AA238>0,AK238<6%),1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA238>=0,\nIF(((VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D238,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AE$2))*AK238^4 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AF$2))*AK238^3 + (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AG$2))*AK238^2+(VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AH$2))*AK238+ (VLOOKUP('9   Trucks'!$D238,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AR238>0),1/('9   Trucks'!$AR238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AS238>0),1/('9   Trucks'!$AS238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AT238>0),1/('9   Trucks'!$AT238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AU238>0),1/('9   Trucks'!$AU238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AV238>0),1/('9   Trucks'!$AV238*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D238,2)=\"Tk\",'9   Trucks'!$AW238>0),1/('9   Trucks'!$AW238*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D239,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",IF(K239=0,0,'18 Truck Optimization'!BB239),0)","v":0},{"$f":"IF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L239>0,AQ239*T239*'9   Trucks'!$N239*M239/L239,0)","v":0},{"$f":"IF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(TRUNC(R239/'9   Trucks'!$N239)<TRUNC(S239/'9   Trucks'!$N239),TRUNC(S239/'9   Trucks'!$N239),TRUNC(R239/'9   Trucks'!$N239)),\n0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A239,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A239,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A239,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A239,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A239,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF(C239=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A239,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A239,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T239*\nIF(AND(B239=\"D\",OR(LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B239=\"D\",LEFT(J239,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A239,\"0\"),\"-\",\"C-\",C239,\"-\",J239),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$Y239>=0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AF239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AF239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AF239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AF239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$Z239>=0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AG239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AG239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AG239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AG239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nIF('9   Trucks'!$AA239>=0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$P$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$P$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$Q$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$R$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$S$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA239<0,\nIF(((VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D239,Equipment[],Equipment!$Z$2))*AH239^4 + (VLOOKUP(D239,Equipment[],Equipment!$AA$2))*AH239^3 + (VLOOKUP(D239,Equipment[],Equipment!$AB$2))*AH239^2+(VLOOKUP(D239,Equipment[],Equipment!$AC$2))*AH239+ (VLOOKUP(D239,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$Y239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(Y239>0,AI239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y239>=0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AI239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AI239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AI239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AI239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$Z239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(Z239>0,AJ239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z239>=0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AJ239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AJ239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AJ239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AJ239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D239,2)=\"Tk\",\nIF('9   Trucks'!$AA239<0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$U$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$V$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$W$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$X$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$Y$2))),\nIF(AND(AA239>0,AK239<6%),1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA239>=0,\nIF(((VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D239,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AE$2))*AK239^4 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AF$2))*AK239^3 + (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AG$2))*AK239^2+(VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AH$2))*AK239+ (VLOOKUP('9   Trucks'!$D239,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AR239>0),1/('9   Trucks'!$AR239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AS239>0),1/('9   Trucks'!$AS239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AT239>0),1/('9   Trucks'!$AT239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AU239>0),1/('9   Trucks'!$AU239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AV239>0),1/('9   Trucks'!$AV239*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D239,2)=\"Tk\",'9   Trucks'!$AW239>0),1/('9   Trucks'!$AW239*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D240,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",IF(K240=0,0,'18 Truck Optimization'!BB240),0)","v":0},{"$f":"IF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L240>0,AQ240*T240*'9   Trucks'!$N240*M240/L240,0)","v":0},{"$f":"IF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(TRUNC(R240/'9   Trucks'!$N240)<TRUNC(S240/'9   Trucks'!$N240),TRUNC(S240/'9   Trucks'!$N240),TRUNC(R240/'9   Trucks'!$N240)),\n0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A240,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A240,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A240,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A240,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A240,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF(C240=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A240,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A240,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T240*\nIF(AND(B240=\"D\",OR(LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B240=\"D\",LEFT(J240,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A240,\"0\"),\"-\",\"C-\",C240,\"-\",J240),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$Y240>=0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AF240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AF240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AF240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AF240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$Z240>=0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AG240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AG240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AG240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AG240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nIF('9   Trucks'!$AA240>=0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$P$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$P$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$Q$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$R$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$S$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA240<0,\nIF(((VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D240,Equipment[],Equipment!$Z$2))*AH240^4 + (VLOOKUP(D240,Equipment[],Equipment!$AA$2))*AH240^3 + (VLOOKUP(D240,Equipment[],Equipment!$AB$2))*AH240^2+(VLOOKUP(D240,Equipment[],Equipment!$AC$2))*AH240+ (VLOOKUP(D240,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$Y240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(Y240>0,AI240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y240>=0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AI240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AI240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AI240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AI240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$Z240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(Z240>0,AJ240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z240>=0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AJ240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AJ240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AJ240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AJ240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D240,2)=\"Tk\",\nIF('9   Trucks'!$AA240<0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$U$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$V$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$W$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$X$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$Y$2))),\nIF(AND(AA240>0,AK240<6%),1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA240>=0,\nIF(((VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D240,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AE$2))*AK240^4 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AF$2))*AK240^3 + (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AG$2))*AK240^2+(VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AH$2))*AK240+ (VLOOKUP('9   Trucks'!$D240,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AR240>0),1/('9   Trucks'!$AR240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AS240>0),1/('9   Trucks'!$AS240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AT240>0),1/('9   Trucks'!$AT240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AU240>0),1/('9   Trucks'!$AU240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AV240>0),1/('9   Trucks'!$AV240*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D240,2)=\"Tk\",'9   Trucks'!$AW240>0),1/('9   Trucks'!$AW240*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D241,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",IF(K241=0,0,'18 Truck Optimization'!BB241),0)","v":0},{"$f":"IF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L241>0,AQ241*T241*'9   Trucks'!$N241*M241/L241,0)","v":0},{"$f":"IF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(TRUNC(R241/'9   Trucks'!$N241)<TRUNC(S241/'9   Trucks'!$N241),TRUNC(S241/'9   Trucks'!$N241),TRUNC(R241/'9   Trucks'!$N241)),\n0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A241,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A241,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A241,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A241,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A241,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF(C241=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A241,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A241,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T241*\nIF(AND(B241=\"D\",OR(LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B241=\"D\",LEFT(J241,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A241,\"0\"),\"-\",\"C-\",C241,\"-\",J241),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$Y241>=0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AF241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AF241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AF241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AF241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$Z241>=0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AG241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AG241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AG241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AG241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nIF('9   Trucks'!$AA241>=0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$P$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$P$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$Q$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$R$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$S$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA241<0,\nIF(((VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D241,Equipment[],Equipment!$Z$2))*AH241^4 + (VLOOKUP(D241,Equipment[],Equipment!$AA$2))*AH241^3 + (VLOOKUP(D241,Equipment[],Equipment!$AB$2))*AH241^2+(VLOOKUP(D241,Equipment[],Equipment!$AC$2))*AH241+ (VLOOKUP(D241,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$Y241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(Y241>0,AI241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y241>=0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AI241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AI241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AI241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AI241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$Z241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(Z241>0,AJ241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z241>=0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AJ241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AJ241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AJ241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AJ241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D241,2)=\"Tk\",\nIF('9   Trucks'!$AA241<0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$U$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$V$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$W$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$X$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$Y$2))),\nIF(AND(AA241>0,AK241<6%),1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA241>=0,\nIF(((VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D241,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AE$2))*AK241^4 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AF$2))*AK241^3 + (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AG$2))*AK241^2+(VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AH$2))*AK241+ (VLOOKUP('9   Trucks'!$D241,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AR241>0),1/('9   Trucks'!$AR241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AS241>0),1/('9   Trucks'!$AS241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AT241>0),1/('9   Trucks'!$AT241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AU241>0),1/('9   Trucks'!$AU241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AV241>0),1/('9   Trucks'!$AV241*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D241,2)=\"Tk\",'9   Trucks'!$AW241>0),1/('9   Trucks'!$AW241*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D242,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",IF(K242=0,0,'18 Truck Optimization'!BB242),0)","v":0},{"$f":"IF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L242>0,AQ242*T242*'9   Trucks'!$N242*M242/L242,0)","v":0},{"$f":"IF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(TRUNC(R242/'9   Trucks'!$N242)<TRUNC(S242/'9   Trucks'!$N242),TRUNC(S242/'9   Trucks'!$N242),TRUNC(R242/'9   Trucks'!$N242)),\n0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A242,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A242,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A242,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A242,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A242,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF(C242=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A242,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A242,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T242*\nIF(AND(B242=\"D\",OR(LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B242=\"D\",LEFT(J242,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A242,\"0\"),\"-\",\"C-\",C242,\"-\",J242),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$Y242>=0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AF242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AF242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AF242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AF242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$Z242>=0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AG242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AG242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AG242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AG242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nIF('9   Trucks'!$AA242>=0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$P$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$P$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$Q$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$R$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$S$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA242<0,\nIF(((VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D242,Equipment[],Equipment!$Z$2))*AH242^4 + (VLOOKUP(D242,Equipment[],Equipment!$AA$2))*AH242^3 + (VLOOKUP(D242,Equipment[],Equipment!$AB$2))*AH242^2+(VLOOKUP(D242,Equipment[],Equipment!$AC$2))*AH242+ (VLOOKUP(D242,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$Y242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(Y242>0,AI242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y242>=0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AI242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AI242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AI242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AI242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$Z242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(Z242>0,AJ242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z242>=0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AJ242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AJ242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AJ242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AJ242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D242,2)=\"Tk\",\nIF('9   Trucks'!$AA242<0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$U$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$V$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$W$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$X$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$Y$2))),\nIF(AND(AA242>0,AK242<6%),1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA242>=0,\nIF(((VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D242,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AE$2))*AK242^4 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AF$2))*AK242^3 + (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AG$2))*AK242^2+(VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AH$2))*AK242+ (VLOOKUP('9   Trucks'!$D242,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AR242>0),1/('9   Trucks'!$AR242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AS242>0),1/('9   Trucks'!$AS242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AT242>0),1/('9   Trucks'!$AT242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AU242>0),1/('9   Trucks'!$AU242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AV242>0),1/('9   Trucks'!$AV242*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D242,2)=\"Tk\",'9   Trucks'!$AW242>0),1/('9   Trucks'!$AW242*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D243,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",IF(K243=0,0,'18 Truck Optimization'!BB243),0)","v":0},{"$f":"IF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L243>0,AQ243*T243*'9   Trucks'!$N243*M243/L243,0)","v":0},{"$f":"IF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(TRUNC(R243/'9   Trucks'!$N243)<TRUNC(S243/'9   Trucks'!$N243),TRUNC(S243/'9   Trucks'!$N243),TRUNC(R243/'9   Trucks'!$N243)),\n0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A243,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A243,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A243,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A243,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A243,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF(C243=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A243,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A243,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T243*\nIF(AND(B243=\"D\",OR(LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B243=\"D\",LEFT(J243,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A243,\"0\"),\"-\",\"C-\",C243,\"-\",J243),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$Y243>=0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AF243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AF243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AF243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AF243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$Z243>=0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AG243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AG243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AG243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AG243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nIF('9   Trucks'!$AA243>=0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$P$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$P$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$Q$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$R$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$S$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA243<0,\nIF(((VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D243,Equipment[],Equipment!$Z$2))*AH243^4 + (VLOOKUP(D243,Equipment[],Equipment!$AA$2))*AH243^3 + (VLOOKUP(D243,Equipment[],Equipment!$AB$2))*AH243^2+(VLOOKUP(D243,Equipment[],Equipment!$AC$2))*AH243+ (VLOOKUP(D243,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$Y243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(Y243>0,AI243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y243>=0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AI243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AI243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AI243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AI243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$Z243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(Z243>0,AJ243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z243>=0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AJ243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AJ243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AJ243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AJ243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D243,2)=\"Tk\",\nIF('9   Trucks'!$AA243<0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$U$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$V$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$W$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$X$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$Y$2))),\nIF(AND(AA243>0,AK243<6%),1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA243>=0,\nIF(((VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D243,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AE$2))*AK243^4 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AF$2))*AK243^3 + (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AG$2))*AK243^2+(VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AH$2))*AK243+ (VLOOKUP('9   Trucks'!$D243,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AR243>0),1/('9   Trucks'!$AR243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AS243>0),1/('9   Trucks'!$AS243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AT243>0),1/('9   Trucks'!$AT243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AU243>0),1/('9   Trucks'!$AU243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AV243>0),1/('9   Trucks'!$AV243*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D243,2)=\"Tk\",'9   Trucks'!$AW243>0),1/('9   Trucks'!$AW243*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D244,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",IF(K244=0,0,'18 Truck Optimization'!BB244),0)","v":0},{"$f":"IF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L244>0,AQ244*T244*'9   Trucks'!$N244*M244/L244,0)","v":0},{"$f":"IF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(TRUNC(R244/'9   Trucks'!$N244)<TRUNC(S244/'9   Trucks'!$N244),TRUNC(S244/'9   Trucks'!$N244),TRUNC(R244/'9   Trucks'!$N244)),\n0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A244,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A244,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A244,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A244,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A244,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF(C244=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A244,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A244,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T244*\nIF(AND(B244=\"D\",OR(LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B244=\"D\",LEFT(J244,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A244,\"0\"),\"-\",\"C-\",C244,\"-\",J244),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$Y244>=0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AF244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AF244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AF244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AF244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$Z244>=0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AG244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AG244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AG244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AG244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nIF('9   Trucks'!$AA244>=0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$P$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$P$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$Q$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$R$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$S$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA244<0,\nIF(((VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D244,Equipment[],Equipment!$Z$2))*AH244^4 + (VLOOKUP(D244,Equipment[],Equipment!$AA$2))*AH244^3 + (VLOOKUP(D244,Equipment[],Equipment!$AB$2))*AH244^2+(VLOOKUP(D244,Equipment[],Equipment!$AC$2))*AH244+ (VLOOKUP(D244,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$Y244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(Y244>0,AI244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y244>=0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AI244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AI244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AI244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AI244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$Z244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(Z244>0,AJ244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z244>=0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AJ244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AJ244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AJ244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AJ244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D244,2)=\"Tk\",\nIF('9   Trucks'!$AA244<0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$U$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$V$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$W$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$X$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$Y$2))),\nIF(AND(AA244>0,AK244<6%),1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA244>=0,\nIF(((VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D244,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AE$2))*AK244^4 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AF$2))*AK244^3 + (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AG$2))*AK244^2+(VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AH$2))*AK244+ (VLOOKUP('9   Trucks'!$D244,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AR244>0),1/('9   Trucks'!$AR244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AS244>0),1/('9   Trucks'!$AS244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AT244>0),1/('9   Trucks'!$AT244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AU244>0),1/('9   Trucks'!$AU244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AV244>0),1/('9   Trucks'!$AV244*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D244,2)=\"Tk\",'9   Trucks'!$AW244>0),1/('9   Trucks'!$AW244*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D245,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",IF(K245=0,0,'18 Truck Optimization'!BB245),0)","v":0},{"$f":"IF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L245>0,AQ245*T245*'9   Trucks'!$N245*M245/L245,0)","v":0},{"$f":"IF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(TRUNC(R245/'9   Trucks'!$N245)<TRUNC(S245/'9   Trucks'!$N245),TRUNC(S245/'9   Trucks'!$N245),TRUNC(R245/'9   Trucks'!$N245)),\n0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A245,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A245,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A245,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A245,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A245,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF(C245=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A245,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A245,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T245*\nIF(AND(B245=\"D\",OR(LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B245=\"D\",LEFT(J245,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A245,\"0\"),\"-\",\"C-\",C245,\"-\",J245),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$Y245>=0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AF245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AF245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AF245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AF245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$Z245>=0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AG245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AG245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AG245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AG245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nIF('9   Trucks'!$AA245>=0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$P$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$P$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$Q$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$R$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$S$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA245<0,\nIF(((VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D245,Equipment[],Equipment!$Z$2))*AH245^4 + (VLOOKUP(D245,Equipment[],Equipment!$AA$2))*AH245^3 + (VLOOKUP(D245,Equipment[],Equipment!$AB$2))*AH245^2+(VLOOKUP(D245,Equipment[],Equipment!$AC$2))*AH245+ (VLOOKUP(D245,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$Y245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(Y245>0,AI245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y245>=0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AI245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AI245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AI245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AI245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$Z245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(Z245>0,AJ245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z245>=0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AJ245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AJ245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AJ245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AJ245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D245,2)=\"Tk\",\nIF('9   Trucks'!$AA245<0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$U$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$V$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$W$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$X$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$Y$2))),\nIF(AND(AA245>0,AK245<6%),1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA245>=0,\nIF(((VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D245,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AE$2))*AK245^4 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AF$2))*AK245^3 + (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AG$2))*AK245^2+(VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AH$2))*AK245+ (VLOOKUP('9   Trucks'!$D245,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AR245>0),1/('9   Trucks'!$AR245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AS245>0),1/('9   Trucks'!$AS245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AT245>0),1/('9   Trucks'!$AT245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AU245>0),1/('9   Trucks'!$AU245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AV245>0),1/('9   Trucks'!$AV245*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D245,2)=\"Tk\",'9   Trucks'!$AW245>0),1/('9   Trucks'!$AW245*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D246,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",IF(K246=0,0,'18 Truck Optimization'!BB246),0)","v":0},{"$f":"IF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L246>0,AQ246*T246*'9   Trucks'!$N246*M246/L246,0)","v":0},{"$f":"IF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(TRUNC(R246/'9   Trucks'!$N246)<TRUNC(S246/'9   Trucks'!$N246),TRUNC(S246/'9   Trucks'!$N246),TRUNC(R246/'9   Trucks'!$N246)),\n0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A246,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A246,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A246,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A246,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A246,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF(C246=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A246,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A246,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T246*\nIF(AND(B246=\"D\",OR(LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B246=\"D\",LEFT(J246,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A246,\"0\"),\"-\",\"C-\",C246,\"-\",J246),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$Y246>=0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AF246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AF246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AF246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AF246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$Z246>=0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AG246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AG246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AG246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AG246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nIF('9   Trucks'!$AA246>=0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$P$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$P$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$Q$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$R$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$S$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA246<0,\nIF(((VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D246,Equipment[],Equipment!$Z$2))*AH246^4 + (VLOOKUP(D246,Equipment[],Equipment!$AA$2))*AH246^3 + (VLOOKUP(D246,Equipment[],Equipment!$AB$2))*AH246^2+(VLOOKUP(D246,Equipment[],Equipment!$AC$2))*AH246+ (VLOOKUP(D246,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$Y246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(Y246>0,AI246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y246>=0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AI246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AI246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AI246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AI246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$Z246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(Z246>0,AJ246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z246>=0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AJ246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AJ246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AJ246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AJ246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D246,2)=\"Tk\",\nIF('9   Trucks'!$AA246<0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$U$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$V$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$W$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$X$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$Y$2))),\nIF(AND(AA246>0,AK246<6%),1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA246>=0,\nIF(((VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D246,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AE$2))*AK246^4 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AF$2))*AK246^3 + (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AG$2))*AK246^2+(VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AH$2))*AK246+ (VLOOKUP('9   Trucks'!$D246,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AR246>0),1/('9   Trucks'!$AR246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AS246>0),1/('9   Trucks'!$AS246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AT246>0),1/('9   Trucks'!$AT246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AU246>0),1/('9   Trucks'!$AU246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AV246>0),1/('9   Trucks'!$AV246*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D246,2)=\"Tk\",'9   Trucks'!$AW246>0),1/('9   Trucks'!$AW246*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D247,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",IF(K247=0,0,'18 Truck Optimization'!BB247),0)","v":0},{"$f":"IF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L247>0,AQ247*T247*'9   Trucks'!$N247*M247/L247,0)","v":0},{"$f":"IF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(TRUNC(R247/'9   Trucks'!$N247)<TRUNC(S247/'9   Trucks'!$N247),TRUNC(S247/'9   Trucks'!$N247),TRUNC(R247/'9   Trucks'!$N247)),\n0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A247,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A247,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A247,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A247,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A247,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF(C247=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A247,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A247,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T247*\nIF(AND(B247=\"D\",OR(LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B247=\"D\",LEFT(J247,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A247,\"0\"),\"-\",\"C-\",C247,\"-\",J247),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$Y247>=0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AF247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AF247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AF247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AF247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$Z247>=0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AG247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AG247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AG247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AG247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nIF('9   Trucks'!$AA247>=0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$P$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$P$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$Q$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$R$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$S$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA247<0,\nIF(((VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D247,Equipment[],Equipment!$Z$2))*AH247^4 + (VLOOKUP(D247,Equipment[],Equipment!$AA$2))*AH247^3 + (VLOOKUP(D247,Equipment[],Equipment!$AB$2))*AH247^2+(VLOOKUP(D247,Equipment[],Equipment!$AC$2))*AH247+ (VLOOKUP(D247,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$Y247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(Y247>0,AI247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y247>=0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AI247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AI247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AI247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AI247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$Z247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(Z247>0,AJ247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z247>=0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AJ247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AJ247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AJ247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AJ247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D247,2)=\"Tk\",\nIF('9   Trucks'!$AA247<0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$U$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$V$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$W$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$X$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$Y$2))),\nIF(AND(AA247>0,AK247<6%),1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA247>=0,\nIF(((VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D247,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AE$2))*AK247^4 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AF$2))*AK247^3 + (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AG$2))*AK247^2+(VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AH$2))*AK247+ (VLOOKUP('9   Trucks'!$D247,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AR247>0),1/('9   Trucks'!$AR247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AS247>0),1/('9   Trucks'!$AS247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AT247>0),1/('9   Trucks'!$AT247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AU247>0),1/('9   Trucks'!$AU247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AV247>0),1/('9   Trucks'!$AV247*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D247,2)=\"Tk\",'9   Trucks'!$AW247>0),1/('9   Trucks'!$AW247*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D248,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",IF(K248=0,0,'18 Truck Optimization'!BB248),0)","v":0},{"$f":"IF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L248>0,AQ248*T248*'9   Trucks'!$N248*M248/L248,0)","v":0},{"$f":"IF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(TRUNC(R248/'9   Trucks'!$N248)<TRUNC(S248/'9   Trucks'!$N248),TRUNC(S248/'9   Trucks'!$N248),TRUNC(R248/'9   Trucks'!$N248)),\n0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A248,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A248,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A248,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A248,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A248,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF(C248=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A248,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A248,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T248*\nIF(AND(B248=\"D\",OR(LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B248=\"D\",LEFT(J248,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A248,\"0\"),\"-\",\"C-\",C248,\"-\",J248),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$Y248>=0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AF248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AF248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AF248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AF248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$Z248>=0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AG248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AG248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AG248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AG248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nIF('9   Trucks'!$AA248>=0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$P$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$P$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$Q$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$R$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$S$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA248<0,\nIF(((VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D248,Equipment[],Equipment!$Z$2))*AH248^4 + (VLOOKUP(D248,Equipment[],Equipment!$AA$2))*AH248^3 + (VLOOKUP(D248,Equipment[],Equipment!$AB$2))*AH248^2+(VLOOKUP(D248,Equipment[],Equipment!$AC$2))*AH248+ (VLOOKUP(D248,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$Y248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(Y248>0,AI248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y248>=0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AI248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AI248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AI248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AI248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$Z248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(Z248>0,AJ248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z248>=0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AJ248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AJ248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AJ248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AJ248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D248,2)=\"Tk\",\nIF('9   Trucks'!$AA248<0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$U$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$V$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$W$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$X$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$Y$2))),\nIF(AND(AA248>0,AK248<6%),1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA248>=0,\nIF(((VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D248,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AE$2))*AK248^4 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AF$2))*AK248^3 + (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AG$2))*AK248^2+(VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AH$2))*AK248+ (VLOOKUP('9   Trucks'!$D248,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AR248>0),1/('9   Trucks'!$AR248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AS248>0),1/('9   Trucks'!$AS248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AT248>0),1/('9   Trucks'!$AT248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AU248>0),1/('9   Trucks'!$AU248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AV248>0),1/('9   Trucks'!$AV248*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D248,2)=\"Tk\",'9   Trucks'!$AW248>0),1/('9   Trucks'!$AW248*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D249,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",IF(K249=0,0,'18 Truck Optimization'!BB249),0)","v":0},{"$f":"IF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L249>0,AQ249*T249*'9   Trucks'!$N249*M249/L249,0)","v":0},{"$f":"IF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(TRUNC(R249/'9   Trucks'!$N249)<TRUNC(S249/'9   Trucks'!$N249),TRUNC(S249/'9   Trucks'!$N249),TRUNC(R249/'9   Trucks'!$N249)),\n0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A249,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A249,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A249,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A249,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A249,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF(C249=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A249,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A249,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T249*\nIF(AND(B249=\"D\",OR(LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B249=\"D\",LEFT(J249,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A249,\"0\"),\"-\",\"C-\",C249,\"-\",J249),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$Y249>=0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AF249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AF249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AF249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AF249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$Z249>=0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AG249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AG249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AG249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AG249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nIF('9   Trucks'!$AA249>=0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$P$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$P$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$Q$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$R$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$S$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA249<0,\nIF(((VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D249,Equipment[],Equipment!$Z$2))*AH249^4 + (VLOOKUP(D249,Equipment[],Equipment!$AA$2))*AH249^3 + (VLOOKUP(D249,Equipment[],Equipment!$AB$2))*AH249^2+(VLOOKUP(D249,Equipment[],Equipment!$AC$2))*AH249+ (VLOOKUP(D249,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$Y249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(Y249>0,AI249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y249>=0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AI249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AI249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AI249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AI249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$Z249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(Z249>0,AJ249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z249>=0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AJ249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AJ249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AJ249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AJ249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D249,2)=\"Tk\",\nIF('9   Trucks'!$AA249<0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$U$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$V$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$W$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$X$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$Y$2))),\nIF(AND(AA249>0,AK249<6%),1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA249>=0,\nIF(((VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D249,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AE$2))*AK249^4 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AF$2))*AK249^3 + (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AG$2))*AK249^2+(VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AH$2))*AK249+ (VLOOKUP('9   Trucks'!$D249,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AR249>0),1/('9   Trucks'!$AR249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AS249>0),1/('9   Trucks'!$AS249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AT249>0),1/('9   Trucks'!$AT249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AU249>0),1/('9   Trucks'!$AU249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AV249>0),1/('9   Trucks'!$AV249*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D249,2)=\"Tk\",'9   Trucks'!$AW249>0),1/('9   Trucks'!$AW249*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D250,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",IF(K250=0,0,'18 Truck Optimization'!BB250),0)","v":0},{"$f":"IF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L250>0,AQ250*T250*'9   Trucks'!$N250*M250/L250,0)","v":0},{"$f":"IF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(TRUNC(R250/'9   Trucks'!$N250)<TRUNC(S250/'9   Trucks'!$N250),TRUNC(S250/'9   Trucks'!$N250),TRUNC(R250/'9   Trucks'!$N250)),\n0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A250,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A250,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A250,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A250,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A250,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF(C250=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A250,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A250,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T250*\nIF(AND(B250=\"D\",OR(LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B250=\"D\",LEFT(J250,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A250,\"0\"),\"-\",\"C-\",C250,\"-\",J250),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$Y250>=0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AF250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AF250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AF250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AF250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$Z250>=0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AG250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AG250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AG250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AG250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nIF('9   Trucks'!$AA250>=0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$P$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$P$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$Q$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$R$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$S$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA250<0,\nIF(((VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D250,Equipment[],Equipment!$Z$2))*AH250^4 + (VLOOKUP(D250,Equipment[],Equipment!$AA$2))*AH250^3 + (VLOOKUP(D250,Equipment[],Equipment!$AB$2))*AH250^2+(VLOOKUP(D250,Equipment[],Equipment!$AC$2))*AH250+ (VLOOKUP(D250,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$Y250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(Y250>0,AI250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y250>=0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AI250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AI250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AI250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AI250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$Z250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(Z250>0,AJ250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z250>=0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AJ250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AJ250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AJ250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AJ250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D250,2)=\"Tk\",\nIF('9   Trucks'!$AA250<0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$U$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$V$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$W$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$X$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$Y$2))),\nIF(AND(AA250>0,AK250<6%),1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA250>=0,\nIF(((VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D250,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AE$2))*AK250^4 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AF$2))*AK250^3 + (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AG$2))*AK250^2+(VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AH$2))*AK250+ (VLOOKUP('9   Trucks'!$D250,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AR250>0),1/('9   Trucks'!$AR250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AS250>0),1/('9   Trucks'!$AS250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AT250>0),1/('9   Trucks'!$AT250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AU250>0),1/('9   Trucks'!$AU250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AV250>0),1/('9   Trucks'!$AV250*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D250,2)=\"Tk\",'9   Trucks'!$AW250>0),1/('9   Trucks'!$AW250*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D251,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",IF(K251=0,0,'18 Truck Optimization'!BB251),0)","v":0},{"$f":"IF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L251>0,AQ251*T251*'9   Trucks'!$N251*M251/L251,0)","v":0},{"$f":"IF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(TRUNC(R251/'9   Trucks'!$N251)<TRUNC(S251/'9   Trucks'!$N251),TRUNC(S251/'9   Trucks'!$N251),TRUNC(R251/'9   Trucks'!$N251)),\n0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A251,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A251,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A251,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A251,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A251,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF(C251=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A251,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A251,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T251*\nIF(AND(B251=\"D\",OR(LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B251=\"D\",LEFT(J251,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A251,\"0\"),\"-\",\"C-\",C251,\"-\",J251),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$Y251>=0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AF251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AF251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AF251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AF251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$Z251>=0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AG251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AG251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AG251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AG251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nIF('9   Trucks'!$AA251>=0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$P$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$P$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$Q$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$R$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$S$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA251<0,\nIF(((VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D251,Equipment[],Equipment!$Z$2))*AH251^4 + (VLOOKUP(D251,Equipment[],Equipment!$AA$2))*AH251^3 + (VLOOKUP(D251,Equipment[],Equipment!$AB$2))*AH251^2+(VLOOKUP(D251,Equipment[],Equipment!$AC$2))*AH251+ (VLOOKUP(D251,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$Y251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(Y251>0,AI251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y251>=0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AI251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AI251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AI251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AI251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$Z251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(Z251>0,AJ251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z251>=0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AJ251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AJ251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AJ251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AJ251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D251,2)=\"Tk\",\nIF('9   Trucks'!$AA251<0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$U$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$V$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$W$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$X$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$Y$2))),\nIF(AND(AA251>0,AK251<6%),1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA251>=0,\nIF(((VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D251,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AE$2))*AK251^4 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AF$2))*AK251^3 + (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AG$2))*AK251^2+(VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AH$2))*AK251+ (VLOOKUP('9   Trucks'!$D251,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AR251>0),1/('9   Trucks'!$AR251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AS251>0),1/('9   Trucks'!$AS251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AT251>0),1/('9   Trucks'!$AT251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AU251>0),1/('9   Trucks'!$AU251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AV251>0),1/('9   Trucks'!$AV251*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D251,2)=\"Tk\",'9   Trucks'!$AW251>0),1/('9   Trucks'!$AW251*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D252,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",IF(K252=0,0,'18 Truck Optimization'!BB252),0)","v":0},{"$f":"IF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L252>0,AQ252*T252*'9   Trucks'!$N252*M252/L252,0)","v":0},{"$f":"IF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(TRUNC(R252/'9   Trucks'!$N252)<TRUNC(S252/'9   Trucks'!$N252),TRUNC(S252/'9   Trucks'!$N252),TRUNC(R252/'9   Trucks'!$N252)),\n0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A252,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A252,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A252,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A252,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A252,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF(C252=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A252,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A252,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T252*\nIF(AND(B252=\"D\",OR(LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B252=\"D\",LEFT(J252,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A252,\"0\"),\"-\",\"C-\",C252,\"-\",J252),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$Y252>=0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AF252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AF252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AF252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AF252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$Z252>=0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AG252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AG252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AG252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AG252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nIF('9   Trucks'!$AA252>=0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$P$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$P$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$Q$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$R$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$S$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA252<0,\nIF(((VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D252,Equipment[],Equipment!$Z$2))*AH252^4 + (VLOOKUP(D252,Equipment[],Equipment!$AA$2))*AH252^3 + (VLOOKUP(D252,Equipment[],Equipment!$AB$2))*AH252^2+(VLOOKUP(D252,Equipment[],Equipment!$AC$2))*AH252+ (VLOOKUP(D252,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$Y252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(Y252>0,AI252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y252>=0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AI252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AI252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AI252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AI252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$Z252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(Z252>0,AJ252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z252>=0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AJ252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AJ252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AJ252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AJ252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D252,2)=\"Tk\",\nIF('9   Trucks'!$AA252<0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$U$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$V$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$W$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$X$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$Y$2))),\nIF(AND(AA252>0,AK252<6%),1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA252>=0,\nIF(((VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D252,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AE$2))*AK252^4 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AF$2))*AK252^3 + (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AG$2))*AK252^2+(VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AH$2))*AK252+ (VLOOKUP('9   Trucks'!$D252,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AR252>0),1/('9   Trucks'!$AR252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AS252>0),1/('9   Trucks'!$AS252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AT252>0),1/('9   Trucks'!$AT252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AU252>0),1/('9   Trucks'!$AU252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AV252>0),1/('9   Trucks'!$AV252*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D252,2)=\"Tk\",'9   Trucks'!$AW252>0),1/('9   Trucks'!$AW252*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D253,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",IF(K253=0,0,'18 Truck Optimization'!BB253),0)","v":0},{"$f":"IF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L253>0,AQ253*T253*'9   Trucks'!$N253*M253/L253,0)","v":0},{"$f":"IF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(TRUNC(R253/'9   Trucks'!$N253)<TRUNC(S253/'9   Trucks'!$N253),TRUNC(S253/'9   Trucks'!$N253),TRUNC(R253/'9   Trucks'!$N253)),\n0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A253,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A253,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A253,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A253,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A253,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF(C253=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A253,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A253,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T253*\nIF(AND(B253=\"D\",OR(LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B253=\"D\",LEFT(J253,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A253,\"0\"),\"-\",\"C-\",C253,\"-\",J253),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$Y253>=0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AF253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AF253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AF253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AF253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$Z253>=0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AG253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AG253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AG253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AG253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nIF('9   Trucks'!$AA253>=0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$P$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$P$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$Q$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$R$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$S$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA253<0,\nIF(((VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D253,Equipment[],Equipment!$Z$2))*AH253^4 + (VLOOKUP(D253,Equipment[],Equipment!$AA$2))*AH253^3 + (VLOOKUP(D253,Equipment[],Equipment!$AB$2))*AH253^2+(VLOOKUP(D253,Equipment[],Equipment!$AC$2))*AH253+ (VLOOKUP(D253,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$Y253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(Y253>0,AI253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y253>=0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AI253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AI253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AI253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AI253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$Z253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(Z253>0,AJ253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z253>=0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AJ253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AJ253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AJ253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AJ253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D253,2)=\"Tk\",\nIF('9   Trucks'!$AA253<0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$U$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$V$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$W$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$X$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$Y$2))),\nIF(AND(AA253>0,AK253<6%),1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA253>=0,\nIF(((VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D253,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AE$2))*AK253^4 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AF$2))*AK253^3 + (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AG$2))*AK253^2+(VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AH$2))*AK253+ (VLOOKUP('9   Trucks'!$D253,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AR253>0),1/('9   Trucks'!$AR253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AS253>0),1/('9   Trucks'!$AS253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AT253>0),1/('9   Trucks'!$AT253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AU253>0),1/('9   Trucks'!$AU253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AV253>0),1/('9   Trucks'!$AV253*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D253,2)=\"Tk\",'9   Trucks'!$AW253>0),1/('9   Trucks'!$AW253*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D254,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",IF(K254=0,0,'18 Truck Optimization'!BB254),0)","v":0},{"$f":"IF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L254>0,AQ254*T254*'9   Trucks'!$N254*M254/L254,0)","v":0},{"$f":"IF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(TRUNC(R254/'9   Trucks'!$N254)<TRUNC(S254/'9   Trucks'!$N254),TRUNC(S254/'9   Trucks'!$N254),TRUNC(R254/'9   Trucks'!$N254)),\n0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A254,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A254,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A254,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A254,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A254,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF(C254=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A254,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A254,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T254*\nIF(AND(B254=\"D\",OR(LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B254=\"D\",LEFT(J254,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A254,\"0\"),\"-\",\"C-\",C254,\"-\",J254),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$Y254>=0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AF254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AF254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AF254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AF254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$Z254>=0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AG254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AG254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AG254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AG254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nIF('9   Trucks'!$AA254>=0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$P$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$P$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$Q$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$R$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$S$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA254<0,\nIF(((VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D254,Equipment[],Equipment!$Z$2))*AH254^4 + (VLOOKUP(D254,Equipment[],Equipment!$AA$2))*AH254^3 + (VLOOKUP(D254,Equipment[],Equipment!$AB$2))*AH254^2+(VLOOKUP(D254,Equipment[],Equipment!$AC$2))*AH254+ (VLOOKUP(D254,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$Y254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(Y254>0,AI254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y254>=0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AI254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AI254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AI254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AI254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$Z254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(Z254>0,AJ254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z254>=0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AJ254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AJ254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AJ254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AJ254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D254,2)=\"Tk\",\nIF('9   Trucks'!$AA254<0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$U$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$V$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$W$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$X$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$Y$2))),\nIF(AND(AA254>0,AK254<6%),1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA254>=0,\nIF(((VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D254,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AE$2))*AK254^4 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AF$2))*AK254^3 + (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AG$2))*AK254^2+(VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AH$2))*AK254+ (VLOOKUP('9   Trucks'!$D254,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AR254>0),1/('9   Trucks'!$AR254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AS254>0),1/('9   Trucks'!$AS254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AT254>0),1/('9   Trucks'!$AT254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AU254>0),1/('9   Trucks'!$AU254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AV254>0),1/('9   Trucks'!$AV254*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D254,2)=\"Tk\",'9   Trucks'!$AW254>0),1/('9   Trucks'!$AW254*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D255,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",IF(K255=0,0,'18 Truck Optimization'!BB255),0)","v":0},{"$f":"IF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L255>0,AQ255*T255*'9   Trucks'!$N255*M255/L255,0)","v":0},{"$f":"IF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(TRUNC(R255/'9   Trucks'!$N255)<TRUNC(S255/'9   Trucks'!$N255),TRUNC(S255/'9   Trucks'!$N255),TRUNC(R255/'9   Trucks'!$N255)),\n0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A255,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A255,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A255,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A255,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A255,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF(C255=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A255,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A255,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T255*\nIF(AND(B255=\"D\",OR(LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B255=\"D\",LEFT(J255,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A255,\"0\"),\"-\",\"C-\",C255,\"-\",J255),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$Y255>=0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AF255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AF255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AF255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AF255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$Z255>=0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AG255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AG255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AG255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AG255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nIF('9   Trucks'!$AA255>=0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$P$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$P$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$Q$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$R$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$S$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA255<0,\nIF(((VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D255,Equipment[],Equipment!$Z$2))*AH255^4 + (VLOOKUP(D255,Equipment[],Equipment!$AA$2))*AH255^3 + (VLOOKUP(D255,Equipment[],Equipment!$AB$2))*AH255^2+(VLOOKUP(D255,Equipment[],Equipment!$AC$2))*AH255+ (VLOOKUP(D255,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$Y255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(Y255>0,AI255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y255>=0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AI255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AI255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AI255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AI255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$Z255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(Z255>0,AJ255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z255>=0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AJ255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AJ255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AJ255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AJ255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D255,2)=\"Tk\",\nIF('9   Trucks'!$AA255<0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$U$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$V$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$W$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$X$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$Y$2))),\nIF(AND(AA255>0,AK255<6%),1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA255>=0,\nIF(((VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D255,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AE$2))*AK255^4 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AF$2))*AK255^3 + (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AG$2))*AK255^2+(VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AH$2))*AK255+ (VLOOKUP('9   Trucks'!$D255,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AR255>0),1/('9   Trucks'!$AR255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AS255>0),1/('9   Trucks'!$AS255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AT255>0),1/('9   Trucks'!$AT255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AU255>0),1/('9   Trucks'!$AU255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AV255>0),1/('9   Trucks'!$AV255*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D255,2)=\"Tk\",'9   Trucks'!$AW255>0),1/('9   Trucks'!$AW255*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D256,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",IF(K256=0,0,'18 Truck Optimization'!BB256),0)","v":0},{"$f":"IF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L256>0,AQ256*T256*'9   Trucks'!$N256*M256/L256,0)","v":0},{"$f":"IF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(TRUNC(R256/'9   Trucks'!$N256)<TRUNC(S256/'9   Trucks'!$N256),TRUNC(S256/'9   Trucks'!$N256),TRUNC(R256/'9   Trucks'!$N256)),\n0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A256,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A256,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A256,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A256,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A256,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF(C256=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A256,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A256,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T256*\nIF(AND(B256=\"D\",OR(LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B256=\"D\",LEFT(J256,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A256,\"0\"),\"-\",\"C-\",C256,\"-\",J256),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$Y256>=0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AF256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AF256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AF256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AF256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$Z256>=0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AG256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AG256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AG256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AG256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nIF('9   Trucks'!$AA256>=0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$P$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$P$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$Q$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$R$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$S$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA256<0,\nIF(((VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D256,Equipment[],Equipment!$Z$2))*AH256^4 + (VLOOKUP(D256,Equipment[],Equipment!$AA$2))*AH256^3 + (VLOOKUP(D256,Equipment[],Equipment!$AB$2))*AH256^2+(VLOOKUP(D256,Equipment[],Equipment!$AC$2))*AH256+ (VLOOKUP(D256,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$Y256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(Y256>0,AI256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y256>=0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AI256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AI256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AI256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AI256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$Z256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(Z256>0,AJ256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z256>=0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AJ256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AJ256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AJ256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AJ256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D256,2)=\"Tk\",\nIF('9   Trucks'!$AA256<0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$U$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$V$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$W$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$X$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$Y$2))),\nIF(AND(AA256>0,AK256<6%),1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA256>=0,\nIF(((VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D256,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AE$2))*AK256^4 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AF$2))*AK256^3 + (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AG$2))*AK256^2+(VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AH$2))*AK256+ (VLOOKUP('9   Trucks'!$D256,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AR256>0),1/('9   Trucks'!$AR256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AS256>0),1/('9   Trucks'!$AS256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AT256>0),1/('9   Trucks'!$AT256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AU256>0),1/('9   Trucks'!$AU256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AV256>0),1/('9   Trucks'!$AV256*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D256,2)=\"Tk\",'9   Trucks'!$AW256>0),1/('9   Trucks'!$AW256*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D257,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",IF(K257=0,0,'18 Truck Optimization'!BB257),0)","v":0},{"$f":"IF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L257>0,AQ257*T257*'9   Trucks'!$N257*M257/L257,0)","v":0},{"$f":"IF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(TRUNC(R257/'9   Trucks'!$N257)<TRUNC(S257/'9   Trucks'!$N257),TRUNC(S257/'9   Trucks'!$N257),TRUNC(R257/'9   Trucks'!$N257)),\n0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A257,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A257,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A257,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A257,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A257,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF(C257=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A257,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A257,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T257*\nIF(AND(B257=\"D\",OR(LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B257=\"D\",LEFT(J257,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A257,\"0\"),\"-\",\"C-\",C257,\"-\",J257),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$Y257>=0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AF257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AF257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AF257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AF257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$Z257>=0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AG257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AG257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AG257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AG257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nIF('9   Trucks'!$AA257>=0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$P$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$P$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$Q$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$R$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$S$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA257<0,\nIF(((VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D257,Equipment[],Equipment!$Z$2))*AH257^4 + (VLOOKUP(D257,Equipment[],Equipment!$AA$2))*AH257^3 + (VLOOKUP(D257,Equipment[],Equipment!$AB$2))*AH257^2+(VLOOKUP(D257,Equipment[],Equipment!$AC$2))*AH257+ (VLOOKUP(D257,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$Y257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(Y257>0,AI257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y257>=0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AI257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AI257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AI257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AI257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$Z257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(Z257>0,AJ257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z257>=0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AJ257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AJ257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AJ257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AJ257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D257,2)=\"Tk\",\nIF('9   Trucks'!$AA257<0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$U$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$V$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$W$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$X$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$Y$2))),\nIF(AND(AA257>0,AK257<6%),1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA257>=0,\nIF(((VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D257,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AE$2))*AK257^4 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AF$2))*AK257^3 + (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AG$2))*AK257^2+(VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AH$2))*AK257+ (VLOOKUP('9   Trucks'!$D257,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AR257>0),1/('9   Trucks'!$AR257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AS257>0),1/('9   Trucks'!$AS257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AT257>0),1/('9   Trucks'!$AT257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AU257>0),1/('9   Trucks'!$AU257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AV257>0),1/('9   Trucks'!$AV257*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D257,2)=\"Tk\",'9   Trucks'!$AW257>0),1/('9   Trucks'!$AW257*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D258,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",IF(K258=0,0,'18 Truck Optimization'!BB258),0)","v":0},{"$f":"IF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L258>0,AQ258*T258*'9   Trucks'!$N258*M258/L258,0)","v":0},{"$f":"IF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(TRUNC(R258/'9   Trucks'!$N258)<TRUNC(S258/'9   Trucks'!$N258),TRUNC(S258/'9   Trucks'!$N258),TRUNC(R258/'9   Trucks'!$N258)),\n0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A258,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A258,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A258,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A258,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A258,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF(C258=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A258,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A258,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T258*\nIF(AND(B258=\"D\",OR(LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B258=\"D\",LEFT(J258,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A258,\"0\"),\"-\",\"C-\",C258,\"-\",J258),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$Y258>=0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AF258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AF258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AF258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AF258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$Z258>=0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AG258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AG258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AG258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AG258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nIF('9   Trucks'!$AA258>=0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$P$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$P$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$Q$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$R$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$S$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA258<0,\nIF(((VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D258,Equipment[],Equipment!$Z$2))*AH258^4 + (VLOOKUP(D258,Equipment[],Equipment!$AA$2))*AH258^3 + (VLOOKUP(D258,Equipment[],Equipment!$AB$2))*AH258^2+(VLOOKUP(D258,Equipment[],Equipment!$AC$2))*AH258+ (VLOOKUP(D258,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$Y258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(Y258>0,AI258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y258>=0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AI258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AI258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AI258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AI258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$Z258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(Z258>0,AJ258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z258>=0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AJ258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AJ258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AJ258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AJ258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D258,2)=\"Tk\",\nIF('9   Trucks'!$AA258<0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$U$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$V$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$W$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$X$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$Y$2))),\nIF(AND(AA258>0,AK258<6%),1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA258>=0,\nIF(((VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D258,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AE$2))*AK258^4 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AF$2))*AK258^3 + (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AG$2))*AK258^2+(VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AH$2))*AK258+ (VLOOKUP('9   Trucks'!$D258,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AR258>0),1/('9   Trucks'!$AR258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AS258>0),1/('9   Trucks'!$AS258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AT258>0),1/('9   Trucks'!$AT258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AU258>0),1/('9   Trucks'!$AU258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AV258>0),1/('9   Trucks'!$AV258*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D258,2)=\"Tk\",'9   Trucks'!$AW258>0),1/('9   Trucks'!$AW258*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D259,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",IF(K259=0,0,'18 Truck Optimization'!BB259),0)","v":0},{"$f":"IF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L259>0,AQ259*T259*'9   Trucks'!$N259*M259/L259,0)","v":0},{"$f":"IF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(TRUNC(R259/'9   Trucks'!$N259)<TRUNC(S259/'9   Trucks'!$N259),TRUNC(S259/'9   Trucks'!$N259),TRUNC(R259/'9   Trucks'!$N259)),\n0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A259,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A259,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A259,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A259,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A259,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF(C259=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A259,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A259,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T259*\nIF(AND(B259=\"D\",OR(LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B259=\"D\",LEFT(J259,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A259,\"0\"),\"-\",\"C-\",C259,\"-\",J259),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$Y259>=0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AF259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AF259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AF259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AF259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$Z259>=0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AG259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AG259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AG259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AG259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nIF('9   Trucks'!$AA259>=0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$P$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$P$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$Q$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$R$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$S$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA259<0,\nIF(((VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D259,Equipment[],Equipment!$Z$2))*AH259^4 + (VLOOKUP(D259,Equipment[],Equipment!$AA$2))*AH259^3 + (VLOOKUP(D259,Equipment[],Equipment!$AB$2))*AH259^2+(VLOOKUP(D259,Equipment[],Equipment!$AC$2))*AH259+ (VLOOKUP(D259,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$Y259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(Y259>0,AI259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y259>=0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AI259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AI259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AI259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AI259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$Z259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(Z259>0,AJ259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z259>=0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AJ259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AJ259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AJ259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AJ259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D259,2)=\"Tk\",\nIF('9   Trucks'!$AA259<0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$U$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$V$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$W$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$X$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$Y$2))),\nIF(AND(AA259>0,AK259<6%),1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA259>=0,\nIF(((VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D259,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AE$2))*AK259^4 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AF$2))*AK259^3 + (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AG$2))*AK259^2+(VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AH$2))*AK259+ (VLOOKUP('9   Trucks'!$D259,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AR259>0),1/('9   Trucks'!$AR259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AS259>0),1/('9   Trucks'!$AS259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AT259>0),1/('9   Trucks'!$AT259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AU259>0),1/('9   Trucks'!$AU259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AV259>0),1/('9   Trucks'!$AV259*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D259,2)=\"Tk\",'9   Trucks'!$AW259>0),1/('9   Trucks'!$AW259*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D260,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",IF(K260=0,0,'18 Truck Optimization'!BB260),0)","v":0},{"$f":"IF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L260>0,AQ260*T260*'9   Trucks'!$N260*M260/L260,0)","v":0},{"$f":"IF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(TRUNC(R260/'9   Trucks'!$N260)<TRUNC(S260/'9   Trucks'!$N260),TRUNC(S260/'9   Trucks'!$N260),TRUNC(R260/'9   Trucks'!$N260)),\n0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A260,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A260,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A260,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A260,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A260,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF(C260=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A260,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A260,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T260*\nIF(AND(B260=\"D\",OR(LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B260=\"D\",LEFT(J260,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A260,\"0\"),\"-\",\"C-\",C260,\"-\",J260),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$Y260>=0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AF260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AF260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AF260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AF260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$Z260>=0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AG260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AG260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AG260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AG260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nIF('9   Trucks'!$AA260>=0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$P$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$P$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$Q$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$R$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$S$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA260<0,\nIF(((VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D260,Equipment[],Equipment!$Z$2))*AH260^4 + (VLOOKUP(D260,Equipment[],Equipment!$AA$2))*AH260^3 + (VLOOKUP(D260,Equipment[],Equipment!$AB$2))*AH260^2+(VLOOKUP(D260,Equipment[],Equipment!$AC$2))*AH260+ (VLOOKUP(D260,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$Y260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(Y260>0,AI260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y260>=0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AI260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AI260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AI260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AI260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$Z260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(Z260>0,AJ260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z260>=0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AJ260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AJ260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AJ260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AJ260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D260,2)=\"Tk\",\nIF('9   Trucks'!$AA260<0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$U$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$V$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$W$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$X$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$Y$2))),\nIF(AND(AA260>0,AK260<6%),1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA260>=0,\nIF(((VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D260,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AE$2))*AK260^4 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AF$2))*AK260^3 + (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AG$2))*AK260^2+(VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AH$2))*AK260+ (VLOOKUP('9   Trucks'!$D260,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AR260>0),1/('9   Trucks'!$AR260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AS260>0),1/('9   Trucks'!$AS260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AT260>0),1/('9   Trucks'!$AT260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AU260>0),1/('9   Trucks'!$AU260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AV260>0),1/('9   Trucks'!$AV260*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D260,2)=\"Tk\",'9   Trucks'!$AW260>0),1/('9   Trucks'!$AW260*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D261,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",IF(K261=0,0,'18 Truck Optimization'!BB261),0)","v":0},{"$f":"IF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L261>0,AQ261*T261*'9   Trucks'!$N261*M261/L261,0)","v":0},{"$f":"IF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(TRUNC(R261/'9   Trucks'!$N261)<TRUNC(S261/'9   Trucks'!$N261),TRUNC(S261/'9   Trucks'!$N261),TRUNC(R261/'9   Trucks'!$N261)),\n0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A261,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A261,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A261,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A261,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A261,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF(C261=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A261,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A261,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T261*\nIF(AND(B261=\"D\",OR(LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B261=\"D\",LEFT(J261,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A261,\"0\"),\"-\",\"C-\",C261,\"-\",J261),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$Y261>=0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AF261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AF261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AF261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AF261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$Z261>=0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AG261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AG261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AG261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AG261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nIF('9   Trucks'!$AA261>=0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$P$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$P$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$Q$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$R$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$S$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA261<0,\nIF(((VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D261,Equipment[],Equipment!$Z$2))*AH261^4 + (VLOOKUP(D261,Equipment[],Equipment!$AA$2))*AH261^3 + (VLOOKUP(D261,Equipment[],Equipment!$AB$2))*AH261^2+(VLOOKUP(D261,Equipment[],Equipment!$AC$2))*AH261+ (VLOOKUP(D261,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$Y261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(Y261>0,AI261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y261>=0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AI261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AI261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AI261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AI261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$Z261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(Z261>0,AJ261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z261>=0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AJ261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AJ261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AJ261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AJ261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D261,2)=\"Tk\",\nIF('9   Trucks'!$AA261<0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$U$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$V$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$W$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$X$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$Y$2))),\nIF(AND(AA261>0,AK261<6%),1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA261>=0,\nIF(((VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D261,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AE$2))*AK261^4 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AF$2))*AK261^3 + (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AG$2))*AK261^2+(VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AH$2))*AK261+ (VLOOKUP('9   Trucks'!$D261,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AR261>0),1/('9   Trucks'!$AR261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AS261>0),1/('9   Trucks'!$AS261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AT261>0),1/('9   Trucks'!$AT261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AU261>0),1/('9   Trucks'!$AU261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AV261>0),1/('9   Trucks'!$AV261*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D261,2)=\"Tk\",'9   Trucks'!$AW261>0),1/('9   Trucks'!$AW261*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D262,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",IF(K262=0,0,'18 Truck Optimization'!BB262),0)","v":0},{"$f":"IF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L262>0,AQ262*T262*'9   Trucks'!$N262*M262/L262,0)","v":0},{"$f":"IF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(TRUNC(R262/'9   Trucks'!$N262)<TRUNC(S262/'9   Trucks'!$N262),TRUNC(S262/'9   Trucks'!$N262),TRUNC(R262/'9   Trucks'!$N262)),\n0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A262,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A262,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A262,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A262,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A262,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF(C262=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A262,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A262,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T262*\nIF(AND(B262=\"D\",OR(LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B262=\"D\",LEFT(J262,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A262,\"0\"),\"-\",\"C-\",C262,\"-\",J262),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$Y262>=0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AF262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AF262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AF262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AF262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$Z262>=0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AG262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AG262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AG262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AG262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nIF('9   Trucks'!$AA262>=0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$P$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$P$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$Q$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$R$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$S$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA262<0,\nIF(((VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D262,Equipment[],Equipment!$Z$2))*AH262^4 + (VLOOKUP(D262,Equipment[],Equipment!$AA$2))*AH262^3 + (VLOOKUP(D262,Equipment[],Equipment!$AB$2))*AH262^2+(VLOOKUP(D262,Equipment[],Equipment!$AC$2))*AH262+ (VLOOKUP(D262,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$Y262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(Y262>0,AI262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y262>=0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AI262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AI262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AI262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AI262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$Z262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(Z262>0,AJ262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z262>=0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AJ262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AJ262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AJ262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AJ262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D262,2)=\"Tk\",\nIF('9   Trucks'!$AA262<0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$U$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$V$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$W$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$X$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$Y$2))),\nIF(AND(AA262>0,AK262<6%),1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA262>=0,\nIF(((VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D262,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AE$2))*AK262^4 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AF$2))*AK262^3 + (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AG$2))*AK262^2+(VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AH$2))*AK262+ (VLOOKUP('9   Trucks'!$D262,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AR262>0),1/('9   Trucks'!$AR262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AS262>0),1/('9   Trucks'!$AS262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AT262>0),1/('9   Trucks'!$AT262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AU262>0),1/('9   Trucks'!$AU262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AV262>0),1/('9   Trucks'!$AV262*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D262,2)=\"Tk\",'9   Trucks'!$AW262>0),1/('9   Trucks'!$AW262*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D263,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",IF(K263=0,0,'18 Truck Optimization'!BB263),0)","v":0},{"$f":"IF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L263>0,AQ263*T263*'9   Trucks'!$N263*M263/L263,0)","v":0},{"$f":"IF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(TRUNC(R263/'9   Trucks'!$N263)<TRUNC(S263/'9   Trucks'!$N263),TRUNC(S263/'9   Trucks'!$N263),TRUNC(R263/'9   Trucks'!$N263)),\n0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A263,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A263,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A263,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A263,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A263,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF(C263=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A263,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A263,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T263*\nIF(AND(B263=\"D\",OR(LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B263=\"D\",LEFT(J263,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A263,\"0\"),\"-\",\"C-\",C263,\"-\",J263),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$Y263>=0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AF263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AF263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AF263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AF263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$Z263>=0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AG263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AG263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AG263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AG263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nIF('9   Trucks'!$AA263>=0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$P$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$P$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$Q$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$R$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$S$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA263<0,\nIF(((VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D263,Equipment[],Equipment!$Z$2))*AH263^4 + (VLOOKUP(D263,Equipment[],Equipment!$AA$2))*AH263^3 + (VLOOKUP(D263,Equipment[],Equipment!$AB$2))*AH263^2+(VLOOKUP(D263,Equipment[],Equipment!$AC$2))*AH263+ (VLOOKUP(D263,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$Y263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(Y263>0,AI263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y263>=0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AI263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AI263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AI263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AI263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$Z263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(Z263>0,AJ263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z263>=0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AJ263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AJ263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AJ263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AJ263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D263,2)=\"Tk\",\nIF('9   Trucks'!$AA263<0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$U$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$V$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$W$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$X$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$Y$2))),\nIF(AND(AA263>0,AK263<6%),1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA263>=0,\nIF(((VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D263,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AE$2))*AK263^4 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AF$2))*AK263^3 + (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AG$2))*AK263^2+(VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AH$2))*AK263+ (VLOOKUP('9   Trucks'!$D263,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AR263>0),1/('9   Trucks'!$AR263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AS263>0),1/('9   Trucks'!$AS263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AT263>0),1/('9   Trucks'!$AT263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AU263>0),1/('9   Trucks'!$AU263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AV263>0),1/('9   Trucks'!$AV263*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D263,2)=\"Tk\",'9   Trucks'!$AW263>0),1/('9   Trucks'!$AW263*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D264,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",IF(K264=0,0,'18 Truck Optimization'!BB264),0)","v":0},{"$f":"IF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L264>0,AQ264*T264*'9   Trucks'!$N264*M264/L264,0)","v":0},{"$f":"IF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(TRUNC(R264/'9   Trucks'!$N264)<TRUNC(S264/'9   Trucks'!$N264),TRUNC(S264/'9   Trucks'!$N264),TRUNC(R264/'9   Trucks'!$N264)),\n0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A264,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A264,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A264,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A264,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A264,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF(C264=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A264,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A264,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T264*\nIF(AND(B264=\"D\",OR(LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B264=\"D\",LEFT(J264,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A264,\"0\"),\"-\",\"C-\",C264,\"-\",J264),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$Y264>=0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AF264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AF264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AF264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AF264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$Z264>=0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AG264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AG264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AG264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AG264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nIF('9   Trucks'!$AA264>=0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$P$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$P$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$Q$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$R$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$S$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA264<0,\nIF(((VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D264,Equipment[],Equipment!$Z$2))*AH264^4 + (VLOOKUP(D264,Equipment[],Equipment!$AA$2))*AH264^3 + (VLOOKUP(D264,Equipment[],Equipment!$AB$2))*AH264^2+(VLOOKUP(D264,Equipment[],Equipment!$AC$2))*AH264+ (VLOOKUP(D264,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$Y264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(Y264>0,AI264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y264>=0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AI264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AI264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AI264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AI264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$Z264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(Z264>0,AJ264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z264>=0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AJ264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AJ264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AJ264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AJ264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D264,2)=\"Tk\",\nIF('9   Trucks'!$AA264<0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$U$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$V$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$W$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$X$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$Y$2))),\nIF(AND(AA264>0,AK264<6%),1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA264>=0,\nIF(((VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D264,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AE$2))*AK264^4 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AF$2))*AK264^3 + (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AG$2))*AK264^2+(VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AH$2))*AK264+ (VLOOKUP('9   Trucks'!$D264,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AR264>0),1/('9   Trucks'!$AR264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AS264>0),1/('9   Trucks'!$AS264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AT264>0),1/('9   Trucks'!$AT264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AU264>0),1/('9   Trucks'!$AU264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AV264>0),1/('9   Trucks'!$AV264*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D264,2)=\"Tk\",'9   Trucks'!$AW264>0),1/('9   Trucks'!$AW264*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D265,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",IF(K265=0,0,'18 Truck Optimization'!BB265),0)","v":0},{"$f":"IF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L265>0,AQ265*T265*'9   Trucks'!$N265*M265/L265,0)","v":0},{"$f":"IF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(TRUNC(R265/'9   Trucks'!$N265)<TRUNC(S265/'9   Trucks'!$N265),TRUNC(S265/'9   Trucks'!$N265),TRUNC(R265/'9   Trucks'!$N265)),\n0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A265,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A265,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A265,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A265,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A265,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF(C265=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A265,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A265,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T265*\nIF(AND(B265=\"D\",OR(LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B265=\"D\",LEFT(J265,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A265,\"0\"),\"-\",\"C-\",C265,\"-\",J265),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$Y265>=0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AF265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AF265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AF265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AF265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$Z265>=0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AG265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AG265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AG265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AG265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nIF('9   Trucks'!$AA265>=0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$P$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$P$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$Q$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$R$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$S$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA265<0,\nIF(((VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D265,Equipment[],Equipment!$Z$2))*AH265^4 + (VLOOKUP(D265,Equipment[],Equipment!$AA$2))*AH265^3 + (VLOOKUP(D265,Equipment[],Equipment!$AB$2))*AH265^2+(VLOOKUP(D265,Equipment[],Equipment!$AC$2))*AH265+ (VLOOKUP(D265,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$Y265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(Y265>0,AI265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y265>=0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AI265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AI265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AI265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AI265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$Z265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(Z265>0,AJ265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z265>=0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AJ265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AJ265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AJ265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AJ265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D265,2)=\"Tk\",\nIF('9   Trucks'!$AA265<0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$U$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$V$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$W$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$X$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$Y$2))),\nIF(AND(AA265>0,AK265<6%),1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA265>=0,\nIF(((VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D265,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AE$2))*AK265^4 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AF$2))*AK265^3 + (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AG$2))*AK265^2+(VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AH$2))*AK265+ (VLOOKUP('9   Trucks'!$D265,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AR265>0),1/('9   Trucks'!$AR265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AS265>0),1/('9   Trucks'!$AS265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AT265>0),1/('9   Trucks'!$AT265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AU265>0),1/('9   Trucks'!$AU265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AV265>0),1/('9   Trucks'!$AV265*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D265,2)=\"Tk\",'9   Trucks'!$AW265>0),1/('9   Trucks'!$AW265*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D266,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",IF(K266=0,0,'18 Truck Optimization'!BB266),0)","v":0},{"$f":"IF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L266>0,AQ266*T266*'9   Trucks'!$N266*M266/L266,0)","v":0},{"$f":"IF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(TRUNC(R266/'9   Trucks'!$N266)<TRUNC(S266/'9   Trucks'!$N266),TRUNC(S266/'9   Trucks'!$N266),TRUNC(R266/'9   Trucks'!$N266)),\n0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A266,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A266,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A266,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A266,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A266,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF(C266=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A266,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A266,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T266*\nIF(AND(B266=\"D\",OR(LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B266=\"D\",LEFT(J266,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A266,\"0\"),\"-\",\"C-\",C266,\"-\",J266),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$Y266>=0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AF266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AF266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AF266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AF266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$Z266>=0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AG266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AG266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AG266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AG266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nIF('9   Trucks'!$AA266>=0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$P$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$P$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$Q$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$R$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$S$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA266<0,\nIF(((VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D266,Equipment[],Equipment!$Z$2))*AH266^4 + (VLOOKUP(D266,Equipment[],Equipment!$AA$2))*AH266^3 + (VLOOKUP(D266,Equipment[],Equipment!$AB$2))*AH266^2+(VLOOKUP(D266,Equipment[],Equipment!$AC$2))*AH266+ (VLOOKUP(D266,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$Y266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(Y266>0,AI266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y266>=0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AI266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AI266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AI266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AI266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$Z266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(Z266>0,AJ266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z266>=0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AJ266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AJ266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AJ266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AJ266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D266,2)=\"Tk\",\nIF('9   Trucks'!$AA266<0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$U$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$V$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$W$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$X$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$Y$2))),\nIF(AND(AA266>0,AK266<6%),1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA266>=0,\nIF(((VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D266,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AE$2))*AK266^4 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AF$2))*AK266^3 + (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AG$2))*AK266^2+(VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AH$2))*AK266+ (VLOOKUP('9   Trucks'!$D266,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AR266>0),1/('9   Trucks'!$AR266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AS266>0),1/('9   Trucks'!$AS266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AT266>0),1/('9   Trucks'!$AT266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AU266>0),1/('9   Trucks'!$AU266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AV266>0),1/('9   Trucks'!$AV266*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D266,2)=\"Tk\",'9   Trucks'!$AW266>0),1/('9   Trucks'!$AW266*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D267,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",IF(K267=0,0,'18 Truck Optimization'!BB267),0)","v":0},{"$f":"IF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L267>0,AQ267*T267*'9   Trucks'!$N267*M267/L267,0)","v":0},{"$f":"IF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(TRUNC(R267/'9   Trucks'!$N267)<TRUNC(S267/'9   Trucks'!$N267),TRUNC(S267/'9   Trucks'!$N267),TRUNC(R267/'9   Trucks'!$N267)),\n0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A267,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A267,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A267,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A267,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A267,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF(C267=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A267,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A267,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T267*\nIF(AND(B267=\"D\",OR(LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B267=\"D\",LEFT(J267,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A267,\"0\"),\"-\",\"C-\",C267,\"-\",J267),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$Y267>=0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AF267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AF267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AF267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AF267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$Z267>=0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AG267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AG267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AG267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AG267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nIF('9   Trucks'!$AA267>=0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$P$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$P$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$Q$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$R$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$S$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA267<0,\nIF(((VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D267,Equipment[],Equipment!$Z$2))*AH267^4 + (VLOOKUP(D267,Equipment[],Equipment!$AA$2))*AH267^3 + (VLOOKUP(D267,Equipment[],Equipment!$AB$2))*AH267^2+(VLOOKUP(D267,Equipment[],Equipment!$AC$2))*AH267+ (VLOOKUP(D267,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$Y267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(Y267>0,AI267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y267>=0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AI267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AI267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AI267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AI267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$Z267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(Z267>0,AJ267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z267>=0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AJ267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AJ267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AJ267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AJ267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D267,2)=\"Tk\",\nIF('9   Trucks'!$AA267<0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$U$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$V$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$W$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$X$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$Y$2))),\nIF(AND(AA267>0,AK267<6%),1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA267>=0,\nIF(((VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D267,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AE$2))*AK267^4 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AF$2))*AK267^3 + (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AG$2))*AK267^2+(VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AH$2))*AK267+ (VLOOKUP('9   Trucks'!$D267,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AR267>0),1/('9   Trucks'!$AR267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AS267>0),1/('9   Trucks'!$AS267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AT267>0),1/('9   Trucks'!$AT267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AU267>0),1/('9   Trucks'!$AU267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AV267>0),1/('9   Trucks'!$AV267*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D267,2)=\"Tk\",'9   Trucks'!$AW267>0),1/('9   Trucks'!$AW267*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D268,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",IF(K268=0,0,'18 Truck Optimization'!BB268),0)","v":0},{"$f":"IF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L268>0,AQ268*T268*'9   Trucks'!$N268*M268/L268,0)","v":0},{"$f":"IF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(TRUNC(R268/'9   Trucks'!$N268)<TRUNC(S268/'9   Trucks'!$N268),TRUNC(S268/'9   Trucks'!$N268),TRUNC(R268/'9   Trucks'!$N268)),\n0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A268,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A268,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A268,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A268,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A268,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF(C268=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A268,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A268,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T268*\nIF(AND(B268=\"D\",OR(LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B268=\"D\",LEFT(J268,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A268,\"0\"),\"-\",\"C-\",C268,\"-\",J268),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$Y268>=0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AF268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AF268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AF268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AF268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$Z268>=0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AG268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AG268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AG268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AG268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nIF('9   Trucks'!$AA268>=0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$P$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$P$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$Q$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$R$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$S$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA268<0,\nIF(((VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D268,Equipment[],Equipment!$Z$2))*AH268^4 + (VLOOKUP(D268,Equipment[],Equipment!$AA$2))*AH268^3 + (VLOOKUP(D268,Equipment[],Equipment!$AB$2))*AH268^2+(VLOOKUP(D268,Equipment[],Equipment!$AC$2))*AH268+ (VLOOKUP(D268,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$Y268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(Y268>0,AI268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y268>=0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AI268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AI268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AI268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AI268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$Z268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(Z268>0,AJ268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z268>=0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AJ268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AJ268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AJ268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AJ268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D268,2)=\"Tk\",\nIF('9   Trucks'!$AA268<0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$U$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$V$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$W$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$X$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$Y$2))),\nIF(AND(AA268>0,AK268<6%),1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA268>=0,\nIF(((VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D268,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AE$2))*AK268^4 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AF$2))*AK268^3 + (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AG$2))*AK268^2+(VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AH$2))*AK268+ (VLOOKUP('9   Trucks'!$D268,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AR268>0),1/('9   Trucks'!$AR268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AS268>0),1/('9   Trucks'!$AS268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AT268>0),1/('9   Trucks'!$AT268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AU268>0),1/('9   Trucks'!$AU268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AV268>0),1/('9   Trucks'!$AV268*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D268,2)=\"Tk\",'9   Trucks'!$AW268>0),1/('9   Trucks'!$AW268*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D269,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",IF(K269=0,0,'18 Truck Optimization'!BB269),0)","v":0},{"$f":"IF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L269>0,AQ269*T269*'9   Trucks'!$N269*M269/L269,0)","v":0},{"$f":"IF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(TRUNC(R269/'9   Trucks'!$N269)<TRUNC(S269/'9   Trucks'!$N269),TRUNC(S269/'9   Trucks'!$N269),TRUNC(R269/'9   Trucks'!$N269)),\n0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A269,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A269,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A269,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A269,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A269,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF(C269=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A269,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A269,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T269*\nIF(AND(B269=\"D\",OR(LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B269=\"D\",LEFT(J269,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A269,\"0\"),\"-\",\"C-\",C269,\"-\",J269),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$Y269>=0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AF269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AF269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AF269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AF269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$Z269>=0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AG269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AG269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AG269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AG269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nIF('9   Trucks'!$AA269>=0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$P$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$P$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$Q$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$R$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$S$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA269<0,\nIF(((VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D269,Equipment[],Equipment!$Z$2))*AH269^4 + (VLOOKUP(D269,Equipment[],Equipment!$AA$2))*AH269^3 + (VLOOKUP(D269,Equipment[],Equipment!$AB$2))*AH269^2+(VLOOKUP(D269,Equipment[],Equipment!$AC$2))*AH269+ (VLOOKUP(D269,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$Y269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(Y269>0,AI269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y269>=0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AI269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AI269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AI269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AI269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$Z269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(Z269>0,AJ269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z269>=0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AJ269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AJ269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AJ269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AJ269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D269,2)=\"Tk\",\nIF('9   Trucks'!$AA269<0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$U$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$V$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$W$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$X$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$Y$2))),\nIF(AND(AA269>0,AK269<6%),1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA269>=0,\nIF(((VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D269,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AE$2))*AK269^4 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AF$2))*AK269^3 + (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AG$2))*AK269^2+(VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AH$2))*AK269+ (VLOOKUP('9   Trucks'!$D269,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AR269>0),1/('9   Trucks'!$AR269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AS269>0),1/('9   Trucks'!$AS269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AT269>0),1/('9   Trucks'!$AT269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AU269>0),1/('9   Trucks'!$AU269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AV269>0),1/('9   Trucks'!$AV269*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D269,2)=\"Tk\",'9   Trucks'!$AW269>0),1/('9   Trucks'!$AW269*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D270,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",IF(K270=0,0,'18 Truck Optimization'!BB270),0)","v":0},{"$f":"IF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L270>0,AQ270*T270*'9   Trucks'!$N270*M270/L270,0)","v":0},{"$f":"IF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(TRUNC(R270/'9   Trucks'!$N270)<TRUNC(S270/'9   Trucks'!$N270),TRUNC(S270/'9   Trucks'!$N270),TRUNC(R270/'9   Trucks'!$N270)),\n0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A270,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A270,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A270,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A270,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A270,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF(C270=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A270,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A270,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T270*\nIF(AND(B270=\"D\",OR(LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B270=\"D\",LEFT(J270,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A270,\"0\"),\"-\",\"C-\",C270,\"-\",J270),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$Y270>=0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AF270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AF270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AF270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AF270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$Z270>=0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AG270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AG270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AG270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AG270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nIF('9   Trucks'!$AA270>=0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$P$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$P$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$Q$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$R$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$S$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA270<0,\nIF(((VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D270,Equipment[],Equipment!$Z$2))*AH270^4 + (VLOOKUP(D270,Equipment[],Equipment!$AA$2))*AH270^3 + (VLOOKUP(D270,Equipment[],Equipment!$AB$2))*AH270^2+(VLOOKUP(D270,Equipment[],Equipment!$AC$2))*AH270+ (VLOOKUP(D270,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$Y270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(Y270>0,AI270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y270>=0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AI270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AI270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AI270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AI270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$Z270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(Z270>0,AJ270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z270>=0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AJ270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AJ270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AJ270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AJ270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D270,2)=\"Tk\",\nIF('9   Trucks'!$AA270<0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$U$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$V$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$W$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$X$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$Y$2))),\nIF(AND(AA270>0,AK270<6%),1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA270>=0,\nIF(((VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D270,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AE$2))*AK270^4 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AF$2))*AK270^3 + (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AG$2))*AK270^2+(VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AH$2))*AK270+ (VLOOKUP('9   Trucks'!$D270,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AR270>0),1/('9   Trucks'!$AR270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AS270>0),1/('9   Trucks'!$AS270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AT270>0),1/('9   Trucks'!$AT270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AU270>0),1/('9   Trucks'!$AU270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AV270>0),1/('9   Trucks'!$AV270*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D270,2)=\"Tk\",'9   Trucks'!$AW270>0),1/('9   Trucks'!$AW270*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D271,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",IF(K271=0,0,'18 Truck Optimization'!BB271),0)","v":0},{"$f":"IF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L271>0,AQ271*T271*'9   Trucks'!$N271*M271/L271,0)","v":0},{"$f":"IF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(TRUNC(R271/'9   Trucks'!$N271)<TRUNC(S271/'9   Trucks'!$N271),TRUNC(S271/'9   Trucks'!$N271),TRUNC(R271/'9   Trucks'!$N271)),\n0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A271,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A271,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A271,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A271,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A271,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF(C271=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A271,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A271,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T271*\nIF(AND(B271=\"D\",OR(LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B271=\"D\",LEFT(J271,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A271,\"0\"),\"-\",\"C-\",C271,\"-\",J271),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$Y271>=0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AF271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AF271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AF271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AF271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$Z271>=0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AG271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AG271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AG271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AG271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nIF('9   Trucks'!$AA271>=0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$P$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$P$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$Q$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$R$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$S$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA271<0,\nIF(((VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D271,Equipment[],Equipment!$Z$2))*AH271^4 + (VLOOKUP(D271,Equipment[],Equipment!$AA$2))*AH271^3 + (VLOOKUP(D271,Equipment[],Equipment!$AB$2))*AH271^2+(VLOOKUP(D271,Equipment[],Equipment!$AC$2))*AH271+ (VLOOKUP(D271,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$Y271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(Y271>0,AI271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y271>=0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AI271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AI271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AI271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AI271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$Z271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(Z271>0,AJ271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z271>=0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AJ271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AJ271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AJ271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AJ271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D271,2)=\"Tk\",\nIF('9   Trucks'!$AA271<0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$U$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$V$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$W$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$X$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$Y$2))),\nIF(AND(AA271>0,AK271<6%),1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA271>=0,\nIF(((VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D271,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AE$2))*AK271^4 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AF$2))*AK271^3 + (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AG$2))*AK271^2+(VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AH$2))*AK271+ (VLOOKUP('9   Trucks'!$D271,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AR271>0),1/('9   Trucks'!$AR271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AS271>0),1/('9   Trucks'!$AS271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AT271>0),1/('9   Trucks'!$AT271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AU271>0),1/('9   Trucks'!$AU271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AV271>0),1/('9   Trucks'!$AV271*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D271,2)=\"Tk\",'9   Trucks'!$AW271>0),1/('9   Trucks'!$AW271*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D272,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Tk\",IF(K272=0,0,'18 Truck Optimization'!BB272),0)","v":0},{"$f":"IF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L272>0,AQ272*T272*'9   Trucks'!$N272*M272/L272,0)","v":0},{"$f":"IF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(TRUNC(R272/'9   Trucks'!$N272)<TRUNC(S272/'9   Trucks'!$N272),TRUNC(S272/'9   Trucks'!$N272),TRUNC(R272/'9   Trucks'!$N272)),\n0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A272,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A272,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A272,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A272,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A272,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF(C272=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A272,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A272,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T272*\nIF(AND(B272=\"D\",OR(LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B272=\"D\",LEFT(J272,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A272,\"0\"),\"-\",\"C-\",C272,\"-\",J272),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$Y272>=0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AF272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AF272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AF272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AF272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$Z272>=0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AG272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AG272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AG272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AG272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nIF('9   Trucks'!$AA272>=0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$P$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$P$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$Q$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$R$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$S$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA272<0,\nIF(((VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D272,Equipment[],Equipment!$Z$2))*AH272^4 + (VLOOKUP(D272,Equipment[],Equipment!$AA$2))*AH272^3 + (VLOOKUP(D272,Equipment[],Equipment!$AB$2))*AH272^2+(VLOOKUP(D272,Equipment[],Equipment!$AC$2))*AH272+ (VLOOKUP(D272,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$Y272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(Y272>0,AI272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y272>=0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AI272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AI272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AI272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AI272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$Z272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(Z272>0,AJ272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z272>=0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AJ272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AJ272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AJ272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AJ272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D272,2)=\"Tk\",\nIF('9   Trucks'!$AA272<0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$U$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$V$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$W$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$X$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$Y$2))),\nIF(AND(AA272>0,AK272<6%),1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA272>=0,\nIF(((VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D272,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AE$2))*AK272^4 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AF$2))*AK272^3 + (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AG$2))*AK272^2+(VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AH$2))*AK272+ (VLOOKUP('9   Trucks'!$D272,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AR272>0),1/('9   Trucks'!$AR272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AS272>0),1/('9   Trucks'!$AS272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AT272>0),1/('9   Trucks'!$AT272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AU272>0),1/('9   Trucks'!$AU272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AV272>0),1/('9   Trucks'!$AV272*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D272,2)=\"Tk\",'9   Trucks'!$AW272>0),1/('9   Trucks'!$AW272*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D273,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",IF(K273=0,0,'18 Truck Optimization'!BB273),0)","v":0},{"$f":"IF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L273>0,AQ273*T273*'9   Trucks'!$N273*M273/L273,0)","v":0},{"$f":"IF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(TRUNC(R273/'9   Trucks'!$N273)<TRUNC(S273/'9   Trucks'!$N273),TRUNC(S273/'9   Trucks'!$N273),TRUNC(R273/'9   Trucks'!$N273)),\n0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A273,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A273,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A273,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A273,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A273,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF(C273=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A273,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A273,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T273*\nIF(AND(B273=\"D\",OR(LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B273=\"D\",LEFT(J273,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A273,\"0\"),\"-\",\"C-\",C273,\"-\",J273),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$Y273>=0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AF273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AF273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AF273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AF273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$Z273>=0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AG273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AG273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AG273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AG273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nIF('9   Trucks'!$AA273>=0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$P$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$P$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$Q$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$R$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$S$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA273<0,\nIF(((VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D273,Equipment[],Equipment!$Z$2))*AH273^4 + (VLOOKUP(D273,Equipment[],Equipment!$AA$2))*AH273^3 + (VLOOKUP(D273,Equipment[],Equipment!$AB$2))*AH273^2+(VLOOKUP(D273,Equipment[],Equipment!$AC$2))*AH273+ (VLOOKUP(D273,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$Y273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(Y273>0,AI273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y273>=0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AI273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AI273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AI273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AI273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$Z273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(Z273>0,AJ273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z273>=0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AJ273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AJ273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AJ273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AJ273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D273,2)=\"Tk\",\nIF('9   Trucks'!$AA273<0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$U$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$V$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$W$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$X$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$Y$2))),\nIF(AND(AA273>0,AK273<6%),1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA273>=0,\nIF(((VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D273,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AE$2))*AK273^4 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AF$2))*AK273^3 + (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AG$2))*AK273^2+(VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AH$2))*AK273+ (VLOOKUP('9   Trucks'!$D273,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AR273>0),1/('9   Trucks'!$AR273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AS273>0),1/('9   Trucks'!$AS273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AT273>0),1/('9   Trucks'!$AT273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AU273>0),1/('9   Trucks'!$AU273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AV273>0),1/('9   Trucks'!$AV273*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D273,2)=\"Tk\",'9   Trucks'!$AW273>0),1/('9   Trucks'!$AW273*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D274,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",IF(K274=0,0,'18 Truck Optimization'!BB274),0)","v":0},{"$f":"IF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L274>0,AQ274*T274*'9   Trucks'!$N274*M274/L274,0)","v":0},{"$f":"IF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(TRUNC(R274/'9   Trucks'!$N274)<TRUNC(S274/'9   Trucks'!$N274),TRUNC(S274/'9   Trucks'!$N274),TRUNC(R274/'9   Trucks'!$N274)),\n0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A274,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A274,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A274,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A274,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A274,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF(C274=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A274,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A274,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T274*\nIF(AND(B274=\"D\",OR(LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B274=\"D\",LEFT(J274,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A274,\"0\"),\"-\",\"C-\",C274,\"-\",J274),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$Y274>=0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AF274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AF274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AF274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AF274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$Z274>=0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AG274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AG274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AG274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AG274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nIF('9   Trucks'!$AA274>=0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$P$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$P$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$Q$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$R$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$S$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA274<0,\nIF(((VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D274,Equipment[],Equipment!$Z$2))*AH274^4 + (VLOOKUP(D274,Equipment[],Equipment!$AA$2))*AH274^3 + (VLOOKUP(D274,Equipment[],Equipment!$AB$2))*AH274^2+(VLOOKUP(D274,Equipment[],Equipment!$AC$2))*AH274+ (VLOOKUP(D274,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$Y274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(Y274>0,AI274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y274>=0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AI274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AI274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AI274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AI274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$Z274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(Z274>0,AJ274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z274>=0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AJ274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AJ274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AJ274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AJ274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D274,2)=\"Tk\",\nIF('9   Trucks'!$AA274<0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$U$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$V$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$W$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$X$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$Y$2))),\nIF(AND(AA274>0,AK274<6%),1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA274>=0,\nIF(((VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D274,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AE$2))*AK274^4 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AF$2))*AK274^3 + (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AG$2))*AK274^2+(VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AH$2))*AK274+ (VLOOKUP('9   Trucks'!$D274,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AR274>0),1/('9   Trucks'!$AR274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AS274>0),1/('9   Trucks'!$AS274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AT274>0),1/('9   Trucks'!$AT274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AU274>0),1/('9   Trucks'!$AU274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AV274>0),1/('9   Trucks'!$AV274*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D274,2)=\"Tk\",'9   Trucks'!$AW274>0),1/('9   Trucks'!$AW274*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D275,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",IF(K275=0,0,'18 Truck Optimization'!BB275),0)","v":0},{"$f":"IF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L275>0,AQ275*T275*'9   Trucks'!$N275*M275/L275,0)","v":0},{"$f":"IF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(TRUNC(R275/'9   Trucks'!$N275)<TRUNC(S275/'9   Trucks'!$N275),TRUNC(S275/'9   Trucks'!$N275),TRUNC(R275/'9   Trucks'!$N275)),\n0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A275,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A275,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A275,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A275,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A275,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF(C275=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A275,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A275,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T275*\nIF(AND(B275=\"D\",OR(LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B275=\"D\",LEFT(J275,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A275,\"0\"),\"-\",\"C-\",C275,\"-\",J275),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$Y275>=0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AF275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AF275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AF275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AF275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$Z275>=0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AG275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AG275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AG275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AG275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nIF('9   Trucks'!$AA275>=0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$P$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$P$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$Q$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$R$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$S$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA275<0,\nIF(((VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D275,Equipment[],Equipment!$Z$2))*AH275^4 + (VLOOKUP(D275,Equipment[],Equipment!$AA$2))*AH275^3 + (VLOOKUP(D275,Equipment[],Equipment!$AB$2))*AH275^2+(VLOOKUP(D275,Equipment[],Equipment!$AC$2))*AH275+ (VLOOKUP(D275,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$Y275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(Y275>0,AI275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y275>=0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AI275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AI275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AI275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AI275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$Z275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(Z275>0,AJ275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z275>=0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AJ275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AJ275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AJ275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AJ275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D275,2)=\"Tk\",\nIF('9   Trucks'!$AA275<0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$U$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$V$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$W$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$X$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$Y$2))),\nIF(AND(AA275>0,AK275<6%),1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA275>=0,\nIF(((VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D275,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AE$2))*AK275^4 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AF$2))*AK275^3 + (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AG$2))*AK275^2+(VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AH$2))*AK275+ (VLOOKUP('9   Trucks'!$D275,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AR275>0),1/('9   Trucks'!$AR275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AS275>0),1/('9   Trucks'!$AS275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AT275>0),1/('9   Trucks'!$AT275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AU275>0),1/('9   Trucks'!$AU275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AV275>0),1/('9   Trucks'!$AV275*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D275,2)=\"Tk\",'9   Trucks'!$AW275>0),1/('9   Trucks'!$AW275*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D276,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",IF(K276=0,0,'18 Truck Optimization'!BB276),0)","v":0},{"$f":"IF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L276>0,AQ276*T276*'9   Trucks'!$N276*M276/L276,0)","v":0},{"$f":"IF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(TRUNC(R276/'9   Trucks'!$N276)<TRUNC(S276/'9   Trucks'!$N276),TRUNC(S276/'9   Trucks'!$N276),TRUNC(R276/'9   Trucks'!$N276)),\n0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A276,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A276,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A276,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A276,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A276,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF(C276=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A276,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A276,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T276*\nIF(AND(B276=\"D\",OR(LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B276=\"D\",LEFT(J276,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A276,\"0\"),\"-\",\"C-\",C276,\"-\",J276),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$Y276>=0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AF276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AF276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AF276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AF276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$Z276>=0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AG276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AG276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AG276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AG276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nIF('9   Trucks'!$AA276>=0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$P$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$P$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$Q$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$R$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$S$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA276<0,\nIF(((VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D276,Equipment[],Equipment!$Z$2))*AH276^4 + (VLOOKUP(D276,Equipment[],Equipment!$AA$2))*AH276^3 + (VLOOKUP(D276,Equipment[],Equipment!$AB$2))*AH276^2+(VLOOKUP(D276,Equipment[],Equipment!$AC$2))*AH276+ (VLOOKUP(D276,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$Y276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(Y276>0,AI276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y276>=0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AI276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AI276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AI276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AI276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$Z276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(Z276>0,AJ276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z276>=0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AJ276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AJ276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AJ276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AJ276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D276,2)=\"Tk\",\nIF('9   Trucks'!$AA276<0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$U$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$V$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$W$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$X$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$Y$2))),\nIF(AND(AA276>0,AK276<6%),1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA276>=0,\nIF(((VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D276,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AE$2))*AK276^4 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AF$2))*AK276^3 + (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AG$2))*AK276^2+(VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AH$2))*AK276+ (VLOOKUP('9   Trucks'!$D276,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AR276>0),1/('9   Trucks'!$AR276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AS276>0),1/('9   Trucks'!$AS276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AT276>0),1/('9   Trucks'!$AT276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AU276>0),1/('9   Trucks'!$AU276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AV276>0),1/('9   Trucks'!$AV276*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D276,2)=\"Tk\",'9   Trucks'!$AW276>0),1/('9   Trucks'!$AW276*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D277,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Tk\",IF(K277=0,0,'18 Truck Optimization'!BB277),0)","v":0},{"$f":"IF(AND(B277=\"D\",OR(LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B277=\"D\",LEFT(J277,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L277>0,AQ277*T277*'9   Trucks'!$N277*M277/L277,0)","v":0},{"$f":"IF(AND(B277=\"D\",OR(LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B277=\"D\",LEFT(J277,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Tk\",VLOOKUP(D277,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",VLOOKUP(D277,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(TRUNC(R277/'9   Trucks'!$N277)<TRUNC(S277/'9   Trucks'!$N277),TRUNC(S277/'9   Trucks'!$N277),TRUNC(R277/'9   Trucks'!$N277)),\n0)","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A277,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A277,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A277,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A277,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A277,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF(C277=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A277,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A277,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nVLOOKUP(D277,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T277*\nIF(AND(B277=\"D\",OR(LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B277=\"D\",LEFT(J277,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A277,\"0\"),\"-\",\"C-\",C277,\"-\",J277),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nVLOOKUP(D277,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nVLOOKUP(D277,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nVLOOKUP(D277,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF('9   Trucks'!$Y277>=0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$P$2))*AF277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AF277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AF277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AF277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$P$2))*AF277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AF277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AF277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AF277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y277<0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AF277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AF277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AF277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AF277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AF277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AF277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AF277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AF277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF('9   Trucks'!$Z277>=0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$P$2))*AG277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AG277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AG277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AG277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$P$2))*AG277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AG277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AG277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AG277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z277<0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AG277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AG277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AG277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AG277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AG277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AG277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AG277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AG277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nIF('9   Trucks'!$AA277>=0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$P$2))*AH277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AH277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AH277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AH277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$P$2))*AH277^4 + (VLOOKUP(D277,Equipment[],Equipment!$Q$2))*AH277^3 + (VLOOKUP(D277,Equipment[],Equipment!$R$2))*AH277^2+(VLOOKUP(D277,Equipment[],Equipment!$S$2))*AH277+ (VLOOKUP(D277,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA277<0,\nIF(((VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AH277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AH277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AH277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AH277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D277,Equipment[],Equipment!$Z$2))*AH277^4 + (VLOOKUP(D277,Equipment[],Equipment!$AA$2))*AH277^3 + (VLOOKUP(D277,Equipment[],Equipment!$AB$2))*AH277^2+(VLOOKUP(D277,Equipment[],Equipment!$AC$2))*AH277+ (VLOOKUP(D277,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D277,2)=\"Tk\",\nIF('9   Trucks'!$Y277<0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AI277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AI277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AI277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AI277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AI277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AI277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AI277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AI277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2))),\nIF(AND(Y277>0,AI277<6%),1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y277>=0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AI277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AI277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AI277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AI277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AI277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AI277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AI277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AI277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D277,2)=\"Tk\",\nIF('9   Trucks'!$Z277<0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AJ277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AJ277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AJ277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AJ277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AJ277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AJ277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AJ277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AJ277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2))),\nIF(AND(Z277>0,AJ277<6%),1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z277>=0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AJ277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AJ277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AJ277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AJ277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AJ277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AJ277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AJ277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AJ277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D277,2)=\"Tk\",\nIF('9   Trucks'!$AA277<0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AK277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AK277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AK277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AK277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$U$2))*AK277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$V$2))*AK277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$W$2))*AK277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$X$2))*AK277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$Y$2))),\nIF(AND(AA277>0,AK277<6%),1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA277>=0,\nIF(((VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AK277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AK277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AK277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AK277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D277,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AE$2))*AK277^4 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AF$2))*AK277^3 + (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AG$2))*AK277^2+(VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AH$2))*AK277+ (VLOOKUP('9   Trucks'!$D277,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AR277>0),1/('9   Trucks'!$AR277*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AS277>0),1/('9   Trucks'!$AS277*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AT277>0),1/('9   Trucks'!$AT277*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AU277>0),1/('9   Trucks'!$AU277*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AV277>0),1/('9   Trucks'!$AV277*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D277,2)=\"Tk\",'9   Trucks'!$AW277>0),1/('9   Trucks'!$AW277*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D278,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Tk\",IF(K278=0,0,'18 Truck Optimization'!BB278),0)","v":0},{"$f":"IF(AND(B278=\"D\",OR(LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B278=\"D\",LEFT(J278,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L278>0,AQ278*T278*'9   Trucks'!$N278*M278/L278,0)","v":0},{"$f":"IF(AND(B278=\"D\",OR(LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B278=\"D\",LEFT(J278,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Tk\",VLOOKUP(D278,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",VLOOKUP(D278,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(TRUNC(R278/'9   Trucks'!$N278)<TRUNC(S278/'9   Trucks'!$N278),TRUNC(S278/'9   Trucks'!$N278),TRUNC(R278/'9   Trucks'!$N278)),\n0)","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A278,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A278,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A278,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A278,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A278,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF(C278=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A278,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A278,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nVLOOKUP(D278,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T278*\nIF(AND(B278=\"D\",OR(LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B278=\"D\",LEFT(J278,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A278,\"0\"),\"-\",\"C-\",C278,\"-\",J278),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nVLOOKUP(D278,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nVLOOKUP(D278,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nVLOOKUP(D278,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF('9   Trucks'!$Y278>=0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$P$2))*AF278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AF278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AF278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AF278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$P$2))*AF278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AF278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AF278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AF278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y278<0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AF278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AF278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AF278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AF278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AF278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AF278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AF278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AF278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF('9   Trucks'!$Z278>=0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$P$2))*AG278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AG278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AG278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AG278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$P$2))*AG278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AG278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AG278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AG278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z278<0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AG278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AG278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AG278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AG278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AG278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AG278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AG278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AG278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nIF('9   Trucks'!$AA278>=0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$P$2))*AH278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AH278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AH278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AH278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$P$2))*AH278^4 + (VLOOKUP(D278,Equipment[],Equipment!$Q$2))*AH278^3 + (VLOOKUP(D278,Equipment[],Equipment!$R$2))*AH278^2+(VLOOKUP(D278,Equipment[],Equipment!$S$2))*AH278+ (VLOOKUP(D278,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA278<0,\nIF(((VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AH278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AH278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AH278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AH278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D278,Equipment[],Equipment!$Z$2))*AH278^4 + (VLOOKUP(D278,Equipment[],Equipment!$AA$2))*AH278^3 + (VLOOKUP(D278,Equipment[],Equipment!$AB$2))*AH278^2+(VLOOKUP(D278,Equipment[],Equipment!$AC$2))*AH278+ (VLOOKUP(D278,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D278,2)=\"Tk\",\nIF('9   Trucks'!$Y278<0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AI278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AI278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AI278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AI278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AI278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AI278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AI278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AI278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2))),\nIF(AND(Y278>0,AI278<6%),1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y278>=0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AI278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AI278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AI278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AI278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AI278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AI278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AI278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AI278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D278,2)=\"Tk\",\nIF('9   Trucks'!$Z278<0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AJ278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AJ278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AJ278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AJ278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AJ278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AJ278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AJ278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AJ278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2))),\nIF(AND(Z278>0,AJ278<6%),1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z278>=0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AJ278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AJ278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AJ278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AJ278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AJ278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AJ278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AJ278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AJ278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D278,2)=\"Tk\",\nIF('9   Trucks'!$AA278<0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AK278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AK278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AK278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AK278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$U$2))*AK278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$V$2))*AK278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$W$2))*AK278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$X$2))*AK278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$Y$2))),\nIF(AND(AA278>0,AK278<6%),1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA278>=0,\nIF(((VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AK278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AK278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AK278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AK278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D278,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AE$2))*AK278^4 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AF$2))*AK278^3 + (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AG$2))*AK278^2+(VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AH$2))*AK278+ (VLOOKUP('9   Trucks'!$D278,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AR278>0),1/('9   Trucks'!$AR278*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AS278>0),1/('9   Trucks'!$AS278*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AT278>0),1/('9   Trucks'!$AT278*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AU278>0),1/('9   Trucks'!$AU278*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AV278>0),1/('9   Trucks'!$AV278*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D278,2)=\"Tk\",'9   Trucks'!$AW278>0),1/('9   Trucks'!$AW278*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D279,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Tk\",IF(K279=0,0,'18 Truck Optimization'!BB279),0)","v":0},{"$f":"IF(AND(B279=\"D\",OR(LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B279=\"D\",LEFT(J279,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L279>0,AQ279*T279*'9   Trucks'!$N279*M279/L279,0)","v":0},{"$f":"IF(AND(B279=\"D\",OR(LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B279=\"D\",LEFT(J279,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Tk\",VLOOKUP(D279,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",VLOOKUP(D279,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(TRUNC(R279/'9   Trucks'!$N279)<TRUNC(S279/'9   Trucks'!$N279),TRUNC(S279/'9   Trucks'!$N279),TRUNC(R279/'9   Trucks'!$N279)),\n0)","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A279,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A279,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A279,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A279,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A279,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF(C279=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A279,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A279,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nVLOOKUP(D279,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T279*\nIF(AND(B279=\"D\",OR(LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B279=\"D\",LEFT(J279,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A279,\"0\"),\"-\",\"C-\",C279,\"-\",J279),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nVLOOKUP(D279,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nVLOOKUP(D279,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nVLOOKUP(D279,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF('9   Trucks'!$Y279>=0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$P$2))*AF279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AF279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AF279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AF279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$P$2))*AF279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AF279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AF279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AF279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y279<0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AF279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AF279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AF279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AF279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AF279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AF279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AF279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AF279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF('9   Trucks'!$Z279>=0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$P$2))*AG279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AG279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AG279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AG279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$P$2))*AG279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AG279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AG279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AG279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z279<0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AG279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AG279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AG279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AG279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AG279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AG279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AG279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AG279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nIF('9   Trucks'!$AA279>=0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$P$2))*AH279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AH279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AH279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AH279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$P$2))*AH279^4 + (VLOOKUP(D279,Equipment[],Equipment!$Q$2))*AH279^3 + (VLOOKUP(D279,Equipment[],Equipment!$R$2))*AH279^2+(VLOOKUP(D279,Equipment[],Equipment!$S$2))*AH279+ (VLOOKUP(D279,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA279<0,\nIF(((VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AH279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AH279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AH279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AH279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D279,Equipment[],Equipment!$Z$2))*AH279^4 + (VLOOKUP(D279,Equipment[],Equipment!$AA$2))*AH279^3 + (VLOOKUP(D279,Equipment[],Equipment!$AB$2))*AH279^2+(VLOOKUP(D279,Equipment[],Equipment!$AC$2))*AH279+ (VLOOKUP(D279,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D279,2)=\"Tk\",\nIF('9   Trucks'!$Y279<0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AI279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AI279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AI279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AI279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AI279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AI279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AI279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AI279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2))),\nIF(AND(Y279>0,AI279<6%),1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y279>=0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AI279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AI279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AI279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AI279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AI279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AI279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AI279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AI279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D279,2)=\"Tk\",\nIF('9   Trucks'!$Z279<0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AJ279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AJ279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AJ279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AJ279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AJ279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AJ279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AJ279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AJ279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2))),\nIF(AND(Z279>0,AJ279<6%),1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z279>=0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AJ279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AJ279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AJ279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AJ279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AJ279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AJ279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AJ279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AJ279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D279,2)=\"Tk\",\nIF('9   Trucks'!$AA279<0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AK279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AK279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AK279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AK279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$U$2))*AK279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$V$2))*AK279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$W$2))*AK279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$X$2))*AK279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$Y$2))),\nIF(AND(AA279>0,AK279<6%),1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA279>=0,\nIF(((VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AK279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AK279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AK279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AK279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D279,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AE$2))*AK279^4 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AF$2))*AK279^3 + (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AG$2))*AK279^2+(VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AH$2))*AK279+ (VLOOKUP('9   Trucks'!$D279,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AR279>0),1/('9   Trucks'!$AR279*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AS279>0),1/('9   Trucks'!$AS279*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AT279>0),1/('9   Trucks'!$AT279*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AU279>0),1/('9   Trucks'!$AU279*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AV279>0),1/('9   Trucks'!$AV279*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D279,2)=\"Tk\",'9   Trucks'!$AW279>0),1/('9   Trucks'!$AW279*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D280,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Tk\",IF(K280=0,0,'18 Truck Optimization'!BB280),0)","v":0},{"$f":"IF(AND(B280=\"D\",OR(LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B280=\"D\",LEFT(J280,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L280>0,AQ280*T280*'9   Trucks'!$N280*M280/L280,0)","v":0},{"$f":"IF(AND(B280=\"D\",OR(LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B280=\"D\",LEFT(J280,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Tk\",VLOOKUP(D280,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",VLOOKUP(D280,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(TRUNC(R280/'9   Trucks'!$N280)<TRUNC(S280/'9   Trucks'!$N280),TRUNC(S280/'9   Trucks'!$N280),TRUNC(R280/'9   Trucks'!$N280)),\n0)","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A280,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A280,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A280,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A280,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A280,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF(C280=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A280,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A280,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nVLOOKUP(D280,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T280*\nIF(AND(B280=\"D\",OR(LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B280=\"D\",LEFT(J280,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A280,\"0\"),\"-\",\"C-\",C280,\"-\",J280),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nVLOOKUP(D280,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nVLOOKUP(D280,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nVLOOKUP(D280,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF('9   Trucks'!$Y280>=0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$P$2))*AF280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AF280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AF280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AF280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$P$2))*AF280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AF280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AF280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AF280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y280<0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AF280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AF280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AF280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AF280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AF280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AF280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AF280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AF280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF('9   Trucks'!$Z280>=0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$P$2))*AG280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AG280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AG280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AG280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$P$2))*AG280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AG280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AG280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AG280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z280<0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AG280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AG280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AG280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AG280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AG280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AG280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AG280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AG280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nIF('9   Trucks'!$AA280>=0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$P$2))*AH280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AH280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AH280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AH280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$P$2))*AH280^4 + (VLOOKUP(D280,Equipment[],Equipment!$Q$2))*AH280^3 + (VLOOKUP(D280,Equipment[],Equipment!$R$2))*AH280^2+(VLOOKUP(D280,Equipment[],Equipment!$S$2))*AH280+ (VLOOKUP(D280,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA280<0,\nIF(((VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AH280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AH280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AH280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AH280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D280,Equipment[],Equipment!$Z$2))*AH280^4 + (VLOOKUP(D280,Equipment[],Equipment!$AA$2))*AH280^3 + (VLOOKUP(D280,Equipment[],Equipment!$AB$2))*AH280^2+(VLOOKUP(D280,Equipment[],Equipment!$AC$2))*AH280+ (VLOOKUP(D280,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D280,2)=\"Tk\",\nIF('9   Trucks'!$Y280<0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AI280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AI280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AI280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AI280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AI280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AI280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AI280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AI280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2))),\nIF(AND(Y280>0,AI280<6%),1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y280>=0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AI280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AI280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AI280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AI280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AI280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AI280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AI280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AI280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D280,2)=\"Tk\",\nIF('9   Trucks'!$Z280<0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AJ280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AJ280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AJ280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AJ280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AJ280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AJ280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AJ280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AJ280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2))),\nIF(AND(Z280>0,AJ280<6%),1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z280>=0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AJ280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AJ280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AJ280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AJ280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AJ280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AJ280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AJ280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AJ280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D280,2)=\"Tk\",\nIF('9   Trucks'!$AA280<0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AK280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AK280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AK280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AK280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$U$2))*AK280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$V$2))*AK280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$W$2))*AK280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$X$2))*AK280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$Y$2))),\nIF(AND(AA280>0,AK280<6%),1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA280>=0,\nIF(((VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AK280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AK280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AK280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AK280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D280,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AE$2))*AK280^4 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AF$2))*AK280^3 + (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AG$2))*AK280^2+(VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AH$2))*AK280+ (VLOOKUP('9   Trucks'!$D280,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AR280>0),1/('9   Trucks'!$AR280*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AS280>0),1/('9   Trucks'!$AS280*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AT280>0),1/('9   Trucks'!$AT280*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AU280>0),1/('9   Trucks'!$AU280*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AV280>0),1/('9   Trucks'!$AV280*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D280,2)=\"Tk\",'9   Trucks'!$AW280>0),1/('9   Trucks'!$AW280*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D281,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Tk\",IF(K281=0,0,'18 Truck Optimization'!BB281),0)","v":0},{"$f":"IF(AND(B281=\"D\",OR(LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B281=\"D\",LEFT(J281,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L281>0,AQ281*T281*'9   Trucks'!$N281*M281/L281,0)","v":0},{"$f":"IF(AND(B281=\"D\",OR(LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B281=\"D\",LEFT(J281,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Tk\",VLOOKUP(D281,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",VLOOKUP(D281,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(TRUNC(R281/'9   Trucks'!$N281)<TRUNC(S281/'9   Trucks'!$N281),TRUNC(S281/'9   Trucks'!$N281),TRUNC(R281/'9   Trucks'!$N281)),\n0)","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A281,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A281,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A281,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A281,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A281,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF(C281=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A281,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A281,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nVLOOKUP(D281,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T281*\nIF(AND(B281=\"D\",OR(LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B281=\"D\",LEFT(J281,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A281,\"0\"),\"-\",\"C-\",C281,\"-\",J281),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nVLOOKUP(D281,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nVLOOKUP(D281,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nVLOOKUP(D281,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF('9   Trucks'!$Y281>=0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$P$2))*AF281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AF281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AF281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AF281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$P$2))*AF281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AF281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AF281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AF281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y281<0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AF281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AF281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AF281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AF281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AF281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AF281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AF281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AF281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF('9   Trucks'!$Z281>=0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$P$2))*AG281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AG281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AG281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AG281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$P$2))*AG281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AG281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AG281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AG281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z281<0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AG281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AG281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AG281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AG281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AG281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AG281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AG281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AG281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nIF('9   Trucks'!$AA281>=0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$P$2))*AH281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AH281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AH281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AH281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$P$2))*AH281^4 + (VLOOKUP(D281,Equipment[],Equipment!$Q$2))*AH281^3 + (VLOOKUP(D281,Equipment[],Equipment!$R$2))*AH281^2+(VLOOKUP(D281,Equipment[],Equipment!$S$2))*AH281+ (VLOOKUP(D281,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA281<0,\nIF(((VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AH281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AH281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AH281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AH281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D281,Equipment[],Equipment!$Z$2))*AH281^4 + (VLOOKUP(D281,Equipment[],Equipment!$AA$2))*AH281^3 + (VLOOKUP(D281,Equipment[],Equipment!$AB$2))*AH281^2+(VLOOKUP(D281,Equipment[],Equipment!$AC$2))*AH281+ (VLOOKUP(D281,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D281,2)=\"Tk\",\nIF('9   Trucks'!$Y281<0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AI281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AI281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AI281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AI281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AI281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AI281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AI281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AI281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2))),\nIF(AND(Y281>0,AI281<6%),1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y281>=0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AI281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AI281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AI281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AI281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AI281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AI281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AI281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AI281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D281,2)=\"Tk\",\nIF('9   Trucks'!$Z281<0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AJ281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AJ281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AJ281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AJ281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AJ281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AJ281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AJ281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AJ281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2))),\nIF(AND(Z281>0,AJ281<6%),1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z281>=0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AJ281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AJ281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AJ281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AJ281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AJ281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AJ281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AJ281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AJ281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D281,2)=\"Tk\",\nIF('9   Trucks'!$AA281<0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AK281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AK281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AK281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AK281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$U$2))*AK281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$V$2))*AK281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$W$2))*AK281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$X$2))*AK281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$Y$2))),\nIF(AND(AA281>0,AK281<6%),1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA281>=0,\nIF(((VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AK281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AK281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AK281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AK281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D281,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AE$2))*AK281^4 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AF$2))*AK281^3 + (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AG$2))*AK281^2+(VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AH$2))*AK281+ (VLOOKUP('9   Trucks'!$D281,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AR281>0),1/('9   Trucks'!$AR281*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AS281>0),1/('9   Trucks'!$AS281*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AT281>0),1/('9   Trucks'!$AT281*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AU281>0),1/('9   Trucks'!$AU281*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AV281>0),1/('9   Trucks'!$AV281*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D281,2)=\"Tk\",'9   Trucks'!$AW281>0),1/('9   Trucks'!$AW281*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D282,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D282,2)=\"Tk\",IF(K282=0,0,'18 Truck Optimization'!BB282),0)","v":0},{"$f":"IF(AND(B282=\"D\",OR(LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B282=\"D\",LEFT(J282,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L282>0,AQ282*T282*'9   Trucks'!$N282*M282/L282,0)","v":0},{"$f":"IF(AND(B282=\"D\",OR(LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B282=\"D\",LEFT(J282,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D282,2)=\"Tk\",VLOOKUP(D282,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",VLOOKUP(D282,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(TRUNC(R282/'9   Trucks'!$N282)<TRUNC(S282/'9   Trucks'!$N282),TRUNC(S282/'9   Trucks'!$N282),TRUNC(R282/'9   Trucks'!$N282)),\n0)","v":0},0,{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A282,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A282,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A282,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A282,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A282,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF(C282=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A282,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A282,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nVLOOKUP(D282,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T282*\nIF(AND(B282=\"D\",OR(LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B282=\"D\",LEFT(J282,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A282,\"0\"),\"-\",\"C-\",C282,\"-\",J282),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nVLOOKUP(D282,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nVLOOKUP(D282,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nVLOOKUP(D282,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF('9   Trucks'!$Y282>=0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$P$2))*AF282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AF282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AF282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AF282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$P$2))*AF282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AF282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AF282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AF282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y282<0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AF282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AF282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AF282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AF282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AF282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AF282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AF282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AF282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF('9   Trucks'!$Z282>=0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$P$2))*AG282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AG282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AG282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AG282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$P$2))*AG282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AG282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AG282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AG282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z282<0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AG282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AG282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AG282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AG282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AG282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AG282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AG282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AG282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nIF('9   Trucks'!$AA282>=0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$P$2))*AH282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AH282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AH282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AH282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$P$2))*AH282^4 + (VLOOKUP(D282,Equipment[],Equipment!$Q$2))*AH282^3 + (VLOOKUP(D282,Equipment[],Equipment!$R$2))*AH282^2+(VLOOKUP(D282,Equipment[],Equipment!$S$2))*AH282+ (VLOOKUP(D282,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA282<0,\nIF(((VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AH282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AH282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AH282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AH282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D282,Equipment[],Equipment!$Z$2))*AH282^4 + (VLOOKUP(D282,Equipment[],Equipment!$AA$2))*AH282^3 + (VLOOKUP(D282,Equipment[],Equipment!$AB$2))*AH282^2+(VLOOKUP(D282,Equipment[],Equipment!$AC$2))*AH282+ (VLOOKUP(D282,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D282,2)=\"Tk\",\nIF('9   Trucks'!$Y282<0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AI282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AI282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AI282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AI282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AI282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AI282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AI282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AI282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2))),\nIF(AND(Y282>0,AI282<6%),1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y282>=0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AI282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AI282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AI282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AI282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AI282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AI282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AI282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AI282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D282,2)=\"Tk\",\nIF('9   Trucks'!$Z282<0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AJ282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AJ282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AJ282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AJ282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AJ282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AJ282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AJ282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AJ282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2))),\nIF(AND(Z282>0,AJ282<6%),1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z282>=0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AJ282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AJ282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AJ282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AJ282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AJ282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AJ282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AJ282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AJ282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D282,2)=\"Tk\",\nIF('9   Trucks'!$AA282<0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AK282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AK282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AK282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AK282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$U$2))*AK282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$V$2))*AK282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$W$2))*AK282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$X$2))*AK282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$Y$2))),\nIF(AND(AA282>0,AK282<6%),1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA282>=0,\nIF(((VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AK282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AK282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AK282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AK282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D282,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AE$2))*AK282^4 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AF$2))*AK282^3 + (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AG$2))*AK282^2+(VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AH$2))*AK282+ (VLOOKUP('9   Trucks'!$D282,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AR282>0),1/('9   Trucks'!$AR282*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AS282>0),1/('9   Trucks'!$AS282*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AT282>0),1/('9   Trucks'!$AT282*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AU282>0),1/('9   Trucks'!$AU282*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AV282>0),1/('9   Trucks'!$AV282*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D282,2)=\"Tk\",'9   Trucks'!$AW282>0),1/('9   Trucks'!$AW282*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D283,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D283,2)=\"Tk\",IF(K283=0,0,'18 Truck Optimization'!BB283),0)","v":0},{"$f":"IF(AND(B283=\"D\",OR(LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B283=\"D\",LEFT(J283,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L283>0,AQ283*T283*'9   Trucks'!$N283*M283/L283,0)","v":0},{"$f":"IF(AND(B283=\"D\",OR(LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B283=\"D\",LEFT(J283,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D283,2)=\"Tk\",VLOOKUP(D283,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",VLOOKUP(D283,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(TRUNC(R283/'9   Trucks'!$N283)<TRUNC(S283/'9   Trucks'!$N283),TRUNC(S283/'9   Trucks'!$N283),TRUNC(R283/'9   Trucks'!$N283)),\n0)","v":0},0,{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A283,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A283,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A283,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A283,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A283,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF(C283=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A283,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A283,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nVLOOKUP(D283,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T283*\nIF(AND(B283=\"D\",OR(LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B283=\"D\",LEFT(J283,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A283,\"0\"),\"-\",\"C-\",C283,\"-\",J283),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nVLOOKUP(D283,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nVLOOKUP(D283,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nVLOOKUP(D283,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF('9   Trucks'!$Y283>=0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$P$2))*AF283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AF283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AF283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AF283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$P$2))*AF283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AF283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AF283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AF283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y283<0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AF283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AF283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AF283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AF283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AF283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AF283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AF283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AF283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF('9   Trucks'!$Z283>=0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$P$2))*AG283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AG283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AG283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AG283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$P$2))*AG283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AG283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AG283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AG283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z283<0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AG283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AG283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AG283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AG283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AG283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AG283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AG283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AG283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nIF('9   Trucks'!$AA283>=0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$P$2))*AH283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AH283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AH283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AH283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$P$2))*AH283^4 + (VLOOKUP(D283,Equipment[],Equipment!$Q$2))*AH283^3 + (VLOOKUP(D283,Equipment[],Equipment!$R$2))*AH283^2+(VLOOKUP(D283,Equipment[],Equipment!$S$2))*AH283+ (VLOOKUP(D283,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA283<0,\nIF(((VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AH283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AH283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AH283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AH283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D283,Equipment[],Equipment!$Z$2))*AH283^4 + (VLOOKUP(D283,Equipment[],Equipment!$AA$2))*AH283^3 + (VLOOKUP(D283,Equipment[],Equipment!$AB$2))*AH283^2+(VLOOKUP(D283,Equipment[],Equipment!$AC$2))*AH283+ (VLOOKUP(D283,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D283,2)=\"Tk\",\nIF('9   Trucks'!$Y283<0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AI283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AI283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AI283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AI283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AI283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AI283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AI283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AI283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2))),\nIF(AND(Y283>0,AI283<6%),1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y283>=0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AI283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AI283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AI283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AI283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AI283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AI283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AI283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AI283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D283,2)=\"Tk\",\nIF('9   Trucks'!$Z283<0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AJ283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AJ283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AJ283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AJ283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AJ283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AJ283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AJ283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AJ283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2))),\nIF(AND(Z283>0,AJ283<6%),1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z283>=0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AJ283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AJ283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AJ283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AJ283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AJ283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AJ283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AJ283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AJ283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D283,2)=\"Tk\",\nIF('9   Trucks'!$AA283<0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AK283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AK283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AK283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AK283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$U$2))*AK283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$V$2))*AK283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$W$2))*AK283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$X$2))*AK283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$Y$2))),\nIF(AND(AA283>0,AK283<6%),1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA283>=0,\nIF(((VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AK283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AK283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AK283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AK283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D283,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AE$2))*AK283^4 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AF$2))*AK283^3 + (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AG$2))*AK283^2+(VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AH$2))*AK283+ (VLOOKUP('9   Trucks'!$D283,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AR283>0),1/('9   Trucks'!$AR283*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AS283>0),1/('9   Trucks'!$AS283*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AT283>0),1/('9   Trucks'!$AT283*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AU283>0),1/('9   Trucks'!$AU283*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AV283>0),1/('9   Trucks'!$AV283*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D283,2)=\"Tk\",'9   Trucks'!$AW283>0),1/('9   Trucks'!$AW283*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D284,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Tk\",IF(K284=0,0,'18 Truck Optimization'!BB284),0)","v":0},{"$f":"IF(AND(B284=\"D\",OR(LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B284=\"D\",LEFT(J284,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L284>0,AQ284*T284*'9   Trucks'!$N284*M284/L284,0)","v":0},{"$f":"IF(AND(B284=\"D\",OR(LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B284=\"D\",LEFT(J284,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Tk\",VLOOKUP(D284,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",VLOOKUP(D284,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(TRUNC(R284/'9   Trucks'!$N284)<TRUNC(S284/'9   Trucks'!$N284),TRUNC(S284/'9   Trucks'!$N284),TRUNC(R284/'9   Trucks'!$N284)),\n0)","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A284,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A284,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A284,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A284,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A284,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF(C284=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A284,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A284,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nVLOOKUP(D284,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T284*\nIF(AND(B284=\"D\",OR(LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B284=\"D\",LEFT(J284,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A284,\"0\"),\"-\",\"C-\",C284,\"-\",J284),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nVLOOKUP(D284,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nVLOOKUP(D284,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nVLOOKUP(D284,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF('9   Trucks'!$Y284>=0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$P$2))*AF284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AF284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AF284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AF284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$P$2))*AF284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AF284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AF284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AF284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y284<0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AF284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AF284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AF284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AF284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AF284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AF284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AF284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AF284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF('9   Trucks'!$Z284>=0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$P$2))*AG284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AG284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AG284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AG284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$P$2))*AG284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AG284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AG284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AG284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z284<0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AG284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AG284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AG284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AG284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AG284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AG284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AG284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AG284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nIF('9   Trucks'!$AA284>=0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$P$2))*AH284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AH284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AH284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AH284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$P$2))*AH284^4 + (VLOOKUP(D284,Equipment[],Equipment!$Q$2))*AH284^3 + (VLOOKUP(D284,Equipment[],Equipment!$R$2))*AH284^2+(VLOOKUP(D284,Equipment[],Equipment!$S$2))*AH284+ (VLOOKUP(D284,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA284<0,\nIF(((VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AH284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AH284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AH284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AH284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D284,Equipment[],Equipment!$Z$2))*AH284^4 + (VLOOKUP(D284,Equipment[],Equipment!$AA$2))*AH284^3 + (VLOOKUP(D284,Equipment[],Equipment!$AB$2))*AH284^2+(VLOOKUP(D284,Equipment[],Equipment!$AC$2))*AH284+ (VLOOKUP(D284,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D284,2)=\"Tk\",\nIF('9   Trucks'!$Y284<0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AI284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AI284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AI284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AI284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AI284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AI284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AI284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AI284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2))),\nIF(AND(Y284>0,AI284<6%),1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y284>=0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AI284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AI284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AI284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AI284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AI284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AI284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AI284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AI284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D284,2)=\"Tk\",\nIF('9   Trucks'!$Z284<0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AJ284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AJ284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AJ284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AJ284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AJ284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AJ284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AJ284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AJ284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2))),\nIF(AND(Z284>0,AJ284<6%),1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z284>=0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AJ284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AJ284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AJ284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AJ284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AJ284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AJ284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AJ284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AJ284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D284,2)=\"Tk\",\nIF('9   Trucks'!$AA284<0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AK284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AK284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AK284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AK284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$U$2))*AK284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$V$2))*AK284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$W$2))*AK284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$X$2))*AK284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$Y$2))),\nIF(AND(AA284>0,AK284<6%),1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA284>=0,\nIF(((VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AK284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AK284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AK284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AK284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D284,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AE$2))*AK284^4 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AF$2))*AK284^3 + (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AG$2))*AK284^2+(VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AH$2))*AK284+ (VLOOKUP('9   Trucks'!$D284,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AR284>0),1/('9   Trucks'!$AR284*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AS284>0),1/('9   Trucks'!$AS284*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AT284>0),1/('9   Trucks'!$AT284*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AU284>0),1/('9   Trucks'!$AU284*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AV284>0),1/('9   Trucks'!$AV284*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D284,2)=\"Tk\",'9   Trucks'!$AW284>0),1/('9   Trucks'!$AW284*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D285,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Tk\",IF(K285=0,0,'18 Truck Optimization'!BB285),0)","v":0},{"$f":"IF(AND(B285=\"D\",OR(LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B285=\"D\",LEFT(J285,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L285>0,AQ285*T285*'9   Trucks'!$N285*M285/L285,0)","v":0},{"$f":"IF(AND(B285=\"D\",OR(LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B285=\"D\",LEFT(J285,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Tk\",VLOOKUP(D285,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",VLOOKUP(D285,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(TRUNC(R285/'9   Trucks'!$N285)<TRUNC(S285/'9   Trucks'!$N285),TRUNC(S285/'9   Trucks'!$N285),TRUNC(R285/'9   Trucks'!$N285)),\n0)","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A285,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A285,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A285,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A285,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A285,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF(C285=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A285,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A285,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nVLOOKUP(D285,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T285*\nIF(AND(B285=\"D\",OR(LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B285=\"D\",LEFT(J285,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A285,\"0\"),\"-\",\"C-\",C285,\"-\",J285),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nVLOOKUP(D285,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nVLOOKUP(D285,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nVLOOKUP(D285,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF('9   Trucks'!$Y285>=0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$P$2))*AF285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AF285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AF285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AF285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$P$2))*AF285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AF285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AF285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AF285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y285<0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AF285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AF285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AF285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AF285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AF285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AF285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AF285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AF285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF('9   Trucks'!$Z285>=0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$P$2))*AG285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AG285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AG285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AG285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$P$2))*AG285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AG285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AG285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AG285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z285<0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AG285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AG285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AG285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AG285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AG285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AG285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AG285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AG285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nIF('9   Trucks'!$AA285>=0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$P$2))*AH285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AH285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AH285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AH285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$P$2))*AH285^4 + (VLOOKUP(D285,Equipment[],Equipment!$Q$2))*AH285^3 + (VLOOKUP(D285,Equipment[],Equipment!$R$2))*AH285^2+(VLOOKUP(D285,Equipment[],Equipment!$S$2))*AH285+ (VLOOKUP(D285,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA285<0,\nIF(((VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AH285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AH285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AH285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AH285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D285,Equipment[],Equipment!$Z$2))*AH285^4 + (VLOOKUP(D285,Equipment[],Equipment!$AA$2))*AH285^3 + (VLOOKUP(D285,Equipment[],Equipment!$AB$2))*AH285^2+(VLOOKUP(D285,Equipment[],Equipment!$AC$2))*AH285+ (VLOOKUP(D285,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D285,2)=\"Tk\",\nIF('9   Trucks'!$Y285<0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AI285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AI285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AI285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AI285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AI285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AI285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AI285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AI285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2))),\nIF(AND(Y285>0,AI285<6%),1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y285>=0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AI285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AI285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AI285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AI285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AI285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AI285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AI285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AI285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D285,2)=\"Tk\",\nIF('9   Trucks'!$Z285<0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AJ285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AJ285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AJ285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AJ285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AJ285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AJ285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AJ285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AJ285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2))),\nIF(AND(Z285>0,AJ285<6%),1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z285>=0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AJ285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AJ285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AJ285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AJ285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AJ285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AJ285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AJ285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AJ285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D285,2)=\"Tk\",\nIF('9   Trucks'!$AA285<0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AK285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AK285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AK285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AK285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$U$2))*AK285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$V$2))*AK285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$W$2))*AK285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$X$2))*AK285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$Y$2))),\nIF(AND(AA285>0,AK285<6%),1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA285>=0,\nIF(((VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AK285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AK285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AK285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AK285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D285,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AE$2))*AK285^4 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AF$2))*AK285^3 + (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AG$2))*AK285^2+(VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AH$2))*AK285+ (VLOOKUP('9   Trucks'!$D285,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AR285>0),1/('9   Trucks'!$AR285*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AS285>0),1/('9   Trucks'!$AS285*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AT285>0),1/('9   Trucks'!$AT285*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AU285>0),1/('9   Trucks'!$AU285*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AV285>0),1/('9   Trucks'!$AV285*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D285,2)=\"Tk\",'9   Trucks'!$AW285>0),1/('9   Trucks'!$AW285*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D286,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D286,2)=\"Tk\",IF(K286=0,0,'18 Truck Optimization'!BB286),0)","v":0},{"$f":"IF(AND(B286=\"D\",OR(LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B286=\"D\",LEFT(J286,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L286>0,AQ286*T286*'9   Trucks'!$N286*M286/L286,0)","v":0},{"$f":"IF(AND(B286=\"D\",OR(LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B286=\"D\",LEFT(J286,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D286,2)=\"Tk\",VLOOKUP(D286,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",VLOOKUP(D286,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(TRUNC(R286/'9   Trucks'!$N286)<TRUNC(S286/'9   Trucks'!$N286),TRUNC(S286/'9   Trucks'!$N286),TRUNC(R286/'9   Trucks'!$N286)),\n0)","v":0},0,{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A286,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A286,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A286,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A286,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A286,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF(C286=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A286,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A286,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nVLOOKUP(D286,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T286*\nIF(AND(B286=\"D\",OR(LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B286=\"D\",LEFT(J286,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A286,\"0\"),\"-\",\"C-\",C286,\"-\",J286),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nVLOOKUP(D286,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nVLOOKUP(D286,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nVLOOKUP(D286,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF('9   Trucks'!$Y286>=0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$P$2))*AF286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AF286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AF286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AF286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$P$2))*AF286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AF286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AF286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AF286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y286<0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AF286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AF286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AF286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AF286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AF286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AF286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AF286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AF286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF('9   Trucks'!$Z286>=0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$P$2))*AG286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AG286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AG286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AG286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$P$2))*AG286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AG286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AG286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AG286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z286<0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AG286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AG286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AG286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AG286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AG286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AG286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AG286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AG286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nIF('9   Trucks'!$AA286>=0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$P$2))*AH286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AH286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AH286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AH286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$P$2))*AH286^4 + (VLOOKUP(D286,Equipment[],Equipment!$Q$2))*AH286^3 + (VLOOKUP(D286,Equipment[],Equipment!$R$2))*AH286^2+(VLOOKUP(D286,Equipment[],Equipment!$S$2))*AH286+ (VLOOKUP(D286,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA286<0,\nIF(((VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AH286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AH286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AH286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AH286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D286,Equipment[],Equipment!$Z$2))*AH286^4 + (VLOOKUP(D286,Equipment[],Equipment!$AA$2))*AH286^3 + (VLOOKUP(D286,Equipment[],Equipment!$AB$2))*AH286^2+(VLOOKUP(D286,Equipment[],Equipment!$AC$2))*AH286+ (VLOOKUP(D286,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D286,2)=\"Tk\",\nIF('9   Trucks'!$Y286<0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AI286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AI286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AI286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AI286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AI286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AI286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AI286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AI286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2))),\nIF(AND(Y286>0,AI286<6%),1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y286>=0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AI286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AI286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AI286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AI286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AI286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AI286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AI286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AI286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D286,2)=\"Tk\",\nIF('9   Trucks'!$Z286<0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AJ286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AJ286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AJ286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AJ286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AJ286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AJ286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AJ286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AJ286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2))),\nIF(AND(Z286>0,AJ286<6%),1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z286>=0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AJ286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AJ286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AJ286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AJ286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AJ286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AJ286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AJ286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AJ286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D286,2)=\"Tk\",\nIF('9   Trucks'!$AA286<0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AK286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AK286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AK286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AK286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$U$2))*AK286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$V$2))*AK286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$W$2))*AK286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$X$2))*AK286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$Y$2))),\nIF(AND(AA286>0,AK286<6%),1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA286>=0,\nIF(((VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AK286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AK286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AK286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AK286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D286,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AE$2))*AK286^4 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AF$2))*AK286^3 + (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AG$2))*AK286^2+(VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AH$2))*AK286+ (VLOOKUP('9   Trucks'!$D286,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AR286>0),1/('9   Trucks'!$AR286*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AS286>0),1/('9   Trucks'!$AS286*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AT286>0),1/('9   Trucks'!$AT286*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AU286>0),1/('9   Trucks'!$AU286*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AV286>0),1/('9   Trucks'!$AV286*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D286,2)=\"Tk\",'9   Trucks'!$AW286>0),1/('9   Trucks'!$AW286*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D287,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"SUM(AL287:AP287)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",IF(K287=0,0,'18 Truck Optimization'!BB287),0)","v":0},{"$f":"IF(AND(B287=\"D\",OR(LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B287=\"D\",LEFT(J287,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L287>0,AQ287*T287*'9   Trucks'!$N287*M287/L287,0)","v":0},{"$f":"IF(AND(B287=\"D\",OR(LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B287=\"D\",LEFT(J287,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K287=0,O287=0),0,IF(K287/O287<P287,P287,K287/O287))","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",VLOOKUP(D287,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",VLOOKUP(D287,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(TRUNC(R287/'9   Trucks'!$N287)<TRUNC(S287/'9   Trucks'!$N287),TRUNC(S287/'9   Trucks'!$N287),TRUNC(R287/'9   Trucks'!$N287)),\n0)","v":0},{"$f":"SUM(V287:X287)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A287,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A287,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A287,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A287,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A287,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF(C287=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A287,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A287,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nVLOOKUP(D287,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"V287*0.3048","v":0},{"$f":"W287*0.3048","v":0},{"$f":"X287*0.3048","v":0},{"$f":"IF(Y287>=$AB287,\nY287+$AB287,\nABS(Y287+$AB287)\n)","v":0},{"$f":"IF(Z287>=$AB287,\nZ287+$AB287,\nABS(Z287+$AB287)\n)","v":0},{"$f":"IF(AA287>=$AB287,\nAA287+$AB287,\nABS(AA287+$AB287)\n)","v":0},{"$f":"IF(-Y287>=$AB287,\n-Y287+$AB287,\nABS(-Y287+$AB287)\n)","v":0},{"$f":"IF(-Z287>=$AB287,\n-Z287+$AB287,\nABS(-Z287+$AB287)\n)","v":0},{"$f":"IF(-AA287>=$AB287,\n-AA287+$AB287,\nABS(-AA287+$AB287)\n)","v":0},{"$f":"(AR287*AC287+AS287*AD287+AE287*AT287)","v":0},{"$f":"(AU287*AC287+AV287*AD287+AE287*AW287)","v":0},{"$f":"T287*\nIF(AND(B287=\"D\",OR(LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B287=\"D\",LEFT(J287,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A287,\"0\"),\"-\",\"C-\",C287,\"-\",J287),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nVLOOKUP(D287,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nVLOOKUP(D287,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nVLOOKUP(D287,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF('9   Trucks'!$Y287>=0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$P$2))*AF287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AF287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AF287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AF287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$P$2))*AF287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AF287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AF287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AF287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y287<0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AF287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AF287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AF287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AF287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AF287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AF287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AF287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AF287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF('9   Trucks'!$Z287>=0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$P$2))*AG287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AG287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AG287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AG287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$P$2))*AG287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AG287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AG287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AG287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z287<0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AG287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AG287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AG287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AG287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AG287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AG287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AG287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AG287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nIF('9   Trucks'!$AA287>=0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$P$2))*AH287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AH287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AH287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AH287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$P$2))*AH287^4 + (VLOOKUP(D287,Equipment[],Equipment!$Q$2))*AH287^3 + (VLOOKUP(D287,Equipment[],Equipment!$R$2))*AH287^2+(VLOOKUP(D287,Equipment[],Equipment!$S$2))*AH287+ (VLOOKUP(D287,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA287<0,\nIF(((VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AH287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AH287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AH287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AH287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D287,Equipment[],Equipment!$Z$2))*AH287^4 + (VLOOKUP(D287,Equipment[],Equipment!$AA$2))*AH287^3 + (VLOOKUP(D287,Equipment[],Equipment!$AB$2))*AH287^2+(VLOOKUP(D287,Equipment[],Equipment!$AC$2))*AH287+ (VLOOKUP(D287,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D287,2)=\"Tk\",\nIF('9   Trucks'!$Y287<0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AI287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AI287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AI287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AI287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AI287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AI287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AI287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AI287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2))),\nIF(AND(Y287>0,AI287<6%),1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y287>=0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AI287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AI287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AI287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AI287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AI287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AI287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AI287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AI287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D287,2)=\"Tk\",\nIF('9   Trucks'!$Z287<0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AJ287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AJ287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AJ287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AJ287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AJ287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AJ287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AJ287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AJ287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2))),\nIF(AND(Z287>0,AJ287<6%),1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z287>=0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AJ287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AJ287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AJ287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AJ287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AJ287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AJ287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AJ287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AJ287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D287,2)=\"Tk\",\nIF('9   Trucks'!$AA287<0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AK287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AK287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AK287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AK287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$U$2))*AK287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$V$2))*AK287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$W$2))*AK287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$X$2))*AK287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$Y$2))),\nIF(AND(AA287>0,AK287<6%),1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA287>=0,\nIF(((VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AK287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AK287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AK287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AK287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D287,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AE$2))*AK287^4 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AF$2))*AK287^3 + (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AG$2))*AK287^2+(VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AH$2))*AK287+ (VLOOKUP('9   Trucks'!$D287,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AR287>0),1/('9   Trucks'!$AR287*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AS287>0),1/('9   Trucks'!$AS287*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AT287>0),1/('9   Trucks'!$AT287*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AU287>0),1/('9   Trucks'!$AU287*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AV287>0),1/('9   Trucks'!$AV287*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D287,2)=\"Tk\",'9   Trucks'!$AW287>0),1/('9   Trucks'!$AW287*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D288,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Tk\",IF(K288=0,0,'18 Truck Optimization'!BB288),0)","v":0},{"$f":"IF(AND(B288=\"D\",OR(LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B288=\"D\",LEFT(J288,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L288>0,AQ288*T288*'9   Trucks'!$N288*M288/L288,0)","v":0},{"$f":"IF(AND(B288=\"D\",OR(LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B288=\"D\",LEFT(J288,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Tk\",VLOOKUP(D288,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",VLOOKUP(D288,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(TRUNC(R288/'9   Trucks'!$N288)<TRUNC(S288/'9   Trucks'!$N288),TRUNC(S288/'9   Trucks'!$N288),TRUNC(R288/'9   Trucks'!$N288)),\n0)","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A288,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A288,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A288,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A288,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A288,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF(C288=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A288,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A288,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nVLOOKUP(D288,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T288*\nIF(AND(B288=\"D\",OR(LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B288=\"D\",LEFT(J288,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A288,\"0\"),\"-\",\"C-\",C288,\"-\",J288),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nVLOOKUP(D288,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nVLOOKUP(D288,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nVLOOKUP(D288,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF('9   Trucks'!$Y288>=0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$P$2))*AF288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AF288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AF288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AF288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$P$2))*AF288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AF288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AF288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AF288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y288<0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AF288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AF288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AF288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AF288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AF288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AF288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AF288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AF288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF('9   Trucks'!$Z288>=0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$P$2))*AG288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AG288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AG288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AG288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$P$2))*AG288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AG288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AG288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AG288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z288<0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AG288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AG288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AG288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AG288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AG288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AG288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AG288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AG288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nIF('9   Trucks'!$AA288>=0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$P$2))*AH288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AH288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AH288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AH288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$P$2))*AH288^4 + (VLOOKUP(D288,Equipment[],Equipment!$Q$2))*AH288^3 + (VLOOKUP(D288,Equipment[],Equipment!$R$2))*AH288^2+(VLOOKUP(D288,Equipment[],Equipment!$S$2))*AH288+ (VLOOKUP(D288,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA288<0,\nIF(((VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AH288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AH288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AH288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AH288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D288,Equipment[],Equipment!$Z$2))*AH288^4 + (VLOOKUP(D288,Equipment[],Equipment!$AA$2))*AH288^3 + (VLOOKUP(D288,Equipment[],Equipment!$AB$2))*AH288^2+(VLOOKUP(D288,Equipment[],Equipment!$AC$2))*AH288+ (VLOOKUP(D288,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D288,2)=\"Tk\",\nIF('9   Trucks'!$Y288<0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AI288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AI288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AI288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AI288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AI288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AI288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AI288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AI288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2))),\nIF(AND(Y288>0,AI288<6%),1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y288>=0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AI288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AI288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AI288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AI288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AI288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AI288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AI288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AI288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D288,2)=\"Tk\",\nIF('9   Trucks'!$Z288<0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AJ288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AJ288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AJ288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AJ288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AJ288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AJ288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AJ288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AJ288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2))),\nIF(AND(Z288>0,AJ288<6%),1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z288>=0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AJ288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AJ288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AJ288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AJ288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AJ288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AJ288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AJ288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AJ288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D288,2)=\"Tk\",\nIF('9   Trucks'!$AA288<0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AK288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AK288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AK288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AK288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$U$2))*AK288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$V$2))*AK288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$W$2))*AK288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$X$2))*AK288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$Y$2))),\nIF(AND(AA288>0,AK288<6%),1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA288>=0,\nIF(((VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AK288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AK288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AK288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AK288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D288,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AE$2))*AK288^4 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AF$2))*AK288^3 + (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AG$2))*AK288^2+(VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AH$2))*AK288+ (VLOOKUP('9   Trucks'!$D288,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AR288>0),1/('9   Trucks'!$AR288*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AS288>0),1/('9   Trucks'!$AS288*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AT288>0),1/('9   Trucks'!$AT288*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AU288>0),1/('9   Trucks'!$AU288*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AV288>0),1/('9   Trucks'!$AV288*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D288,2)=\"Tk\",'9   Trucks'!$AW288>0),1/('9   Trucks'!$AW288*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(LEFT(D289,2)=\"Tk\",'4   Earthwork'!$M$15:$M$268,0)","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Tk\",IF(K289=0,0,'18 Truck Optimization'!BB289),0)","v":0},{"$f":"IF(AND(B289=\"D\",OR(LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$P$13-4),\nIF(AND(B289=\"D\",LEFT(J289,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L289>0,AQ289*T289*'9   Trucks'!$N289*M289/L289,0)","v":0},{"$f":"IF(AND(B289=\"D\",OR(LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$N$13-4),\nIF(AND(B289=\"D\",LEFT(J289,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Tk\",VLOOKUP(D289,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",VLOOKUP(D289,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(TRUNC(R289/'9   Trucks'!$N289)<TRUNC(S289/'9   Trucks'!$N289),TRUNC(S289/'9   Trucks'!$N289),TRUNC(R289/'9   Trucks'!$N289)),\n0)","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$O$2),\nVLOOKUP(A289,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$Q$2),\nVLOOKUP(A289,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$S$2),\nVLOOKUP(A289,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$P$2),\nVLOOKUP(A289,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$R$2),\nVLOOKUP(A289,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF(C289=\"b\",\nVLOOKUP(INDEX(Quantities!$A$100:$A$118,MATCH($A289,Quantities!$C$100:$C$118)),Quantities!$A$100:$AJ$118,Quantities!$T$2),\nVLOOKUP(A289,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nVLOOKUP(D289,Equipment[],Equipment!$BJ$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T289*\nIF(AND(B289=\"D\",OR(LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'10   Loader Shovel'!$E$15:$Q$271,'10   Loader Shovel'!$L$13-4),\nIF(AND(B289=\"D\",LEFT(J289,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A289,\"0\"),\"-\",\"C-\",C289,\"-\",J289),'8  Excavator'!$E$15:$Q$268,'8  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nVLOOKUP(D289,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nVLOOKUP(D289,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nVLOOKUP(D289,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF('9   Trucks'!$Y289>=0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$P$2))*AF289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AF289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AF289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AF289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$P$2))*AF289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AF289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AF289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AF289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Y289<0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AF289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AF289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AF289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AF289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AF289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AF289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AF289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AF289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF('9   Trucks'!$Z289>=0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$P$2))*AG289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AG289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AG289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AG289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$P$2))*AG289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AG289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AG289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AG289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$Z289<0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AG289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AG289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AG289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AG289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AG289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AG289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AG289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AG289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nIF('9   Trucks'!$AA289>=0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$P$2))*AH289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AH289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AH289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AH289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$P$2))*AH289^4 + (VLOOKUP(D289,Equipment[],Equipment!$Q$2))*AH289^3 + (VLOOKUP(D289,Equipment[],Equipment!$R$2))*AH289^2+(VLOOKUP(D289,Equipment[],Equipment!$S$2))*AH289+ (VLOOKUP(D289,Equipment[],Equipment!$T$2))),\nIF('9   Trucks'!$AA289<0,\nIF(((VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AH289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AH289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AH289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AH289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(D289,Equipment[],Equipment!$Z$2))*AH289^4 + (VLOOKUP(D289,Equipment[],Equipment!$AA$2))*AH289^3 + (VLOOKUP(D289,Equipment[],Equipment!$AB$2))*AH289^2+(VLOOKUP(D289,Equipment[],Equipment!$AC$2))*AH289+ (VLOOKUP(D289,Equipment[],Equipment!$AD$2))),\n0)))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D289,2)=\"Tk\",\nIF('9   Trucks'!$Y289<0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AI289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AI289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AI289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AI289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AI289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AI289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AI289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AI289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2))),\nIF(AND(Y289>0,AI289<6%),1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Y289>=0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AI289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AI289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AI289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AI289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AI289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AI289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AI289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AI289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D289,2)=\"Tk\",\nIF('9   Trucks'!$Z289<0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AJ289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AJ289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AJ289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AJ289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AJ289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AJ289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AJ289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AJ289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2))),\nIF(AND(Z289>0,AJ289<6%),1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(Z289>=0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AJ289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AJ289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AJ289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AJ289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AJ289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AJ289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AJ289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AJ289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2))),\n0))))","v":false},{"$f":"IF(LEFT('9   Trucks'!$D289,2)=\"Tk\",\nIF('9   Trucks'!$AA289<0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AK289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AK289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AK289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AK289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$U$2))*AK289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$V$2))*AK289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$W$2))*AK289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$X$2))*AK289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$Y$2))),\nIF(AND(AA289>0,AK289<6%),1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF(AA289>=0,\nIF(((VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AK289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AK289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AK289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AK289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP('9   Trucks'!$D289,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AE$2))*AK289^4 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AF$2))*AK289^3 + (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AG$2))*AK289^2+(VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AH$2))*AK289+ (VLOOKUP('9   Trucks'!$D289,Equipment[],Equipment!$AI$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AR289>0),1/('9   Trucks'!$AR289*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AS289>0),1/('9   Trucks'!$AS289*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AT289>0),1/('9   Trucks'!$AT289*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AU289>0),1/('9   Trucks'!$AU289*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AV289>0),1/('9   Trucks'!$AV289*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('9   Trucks'!$D289,2)=\"Tk\",'9   Trucks'!$AW289>0),1/('9   Trucks'!$AW289*1609.344/60),0)","v":0}]

{"sheet":"10   Loader Shovel","index":13,"n_rows":289,"n_cols":17,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Productivity and Hours Required for Front End Loader Use or Hydraulic Shovel Use",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[null,null,null,null,"Assumptions:      "]
[null,null,null,null,"Uses cover volume to calculate loading time of cover material "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Hauling Equipment ID","Loose/Stockpile Volume (cy)","Loader/ Shovel Cycle Time (min)","Per Loader/Shovel Productivity (cy/hr)","Loader/ Shovel Task Time (hrs)","Max of Loader/Shovel or Truck Task Time (hrs)","Net Bucket Capacity (cy)","Work Hour (min/hr)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),P15/L15*Q15,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),K15/M15,0)","v":0},{"$f":"IF(AND(B15=\"C\",OR(LEFT(D15,2)=\"Sc\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),P16/L16*Q16,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),K16/M16,0)","v":0},{"$f":"IF(AND(B16=\"C\",OR(LEFT(D16,2)=\"Sc\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B17=\"C\",OR(LEFT(D17,2)=\"Sc\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B18=\"C\",OR(LEFT(D18,2)=\"Sc\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B19=\"C\",OR(LEFT(D19,2)=\"Sc\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),P20/L20*Q20,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),K20/M20,0)","v":0},{"$f":"IF(AND(B20=\"C\",OR(LEFT(D20,2)=\"Sc\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B21=\"C\",OR(LEFT(D21,2)=\"Sc\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B22=\"C\",OR(LEFT(D22,2)=\"Sc\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B23=\"C\",OR(LEFT(D23,2)=\"Sc\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B24=\"C\",OR(LEFT(D24,2)=\"Sc\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B25=\"C\",OR(LEFT(D25,2)=\"Sc\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B26=\"C\",OR(LEFT(D26,2)=\"Sc\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B27=\"C\",OR(LEFT(D27,2)=\"Sc\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),P28/L28*Q28,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),K28/M28,0)","v":0},{"$f":"IF(AND(B28=\"C\",OR(LEFT(D28,2)=\"Sc\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B29=\"C\",OR(LEFT(D29,2)=\"Sc\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B30=\"C\",OR(LEFT(D30,2)=\"Sc\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B31=\"C\",OR(LEFT(D31,2)=\"Sc\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B32=\"C\",OR(LEFT(D32,2)=\"Sc\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B33=\"C\",OR(LEFT(D33,2)=\"Sc\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B34=\"C\",OR(LEFT(D34,2)=\"Sc\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B35=\"C\",OR(LEFT(D35,2)=\"Sc\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B36=\"C\",OR(LEFT(D36,2)=\"Sc\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B37=\"C\",OR(LEFT(D37,2)=\"Sc\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B38=\"C\",OR(LEFT(D38,2)=\"Sc\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B39=\"C\",OR(LEFT(D39,2)=\"Sc\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B40=\"C\",OR(LEFT(D40,2)=\"Sc\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B41=\"C\",OR(LEFT(D41,2)=\"Sc\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B42=\"C\",OR(LEFT(D42,2)=\"Sc\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B43=\"C\",OR(LEFT(D43,2)=\"Sc\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B44=\"C\",OR(LEFT(D44,2)=\"Sc\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B45=\"C\",OR(LEFT(D45,2)=\"Sc\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B46=\"C\",OR(LEFT(D46,2)=\"Sc\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B47=\"C\",OR(LEFT(D47,2)=\"Sc\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B48=\"C\",OR(LEFT(D48,2)=\"Sc\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B49=\"C\",OR(LEFT(D49,2)=\"Sc\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B50=\"C\",OR(LEFT(D50,2)=\"Sc\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B51=\"C\",OR(LEFT(D51,2)=\"Sc\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B52=\"C\",OR(LEFT(D52,2)=\"Sc\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B53=\"C\",OR(LEFT(D53,2)=\"Sc\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B54=\"C\",OR(LEFT(D54,2)=\"Sc\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B55=\"C\",OR(LEFT(D55,2)=\"Sc\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B56=\"C\",OR(LEFT(D56,2)=\"Sc\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B57=\"C\",OR(LEFT(D57,2)=\"Sc\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B58=\"C\",OR(LEFT(D58,2)=\"Sc\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B59=\"C\",OR(LEFT(D59,2)=\"Sc\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B60=\"C\",OR(LEFT(D60,2)=\"Sc\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B61=\"C\",OR(LEFT(D61,2)=\"Sc\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B62=\"C\",OR(LEFT(D62,2)=\"Sc\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B63=\"C\",OR(LEFT(D63,2)=\"Sc\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B64=\"C\",OR(LEFT(D64,2)=\"Sc\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B65=\"C\",OR(LEFT(D65,2)=\"Sc\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B66=\"C\",OR(LEFT(D66,2)=\"Sc\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B67=\"C\",OR(LEFT(D67,2)=\"Sc\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B68=\"C\",OR(LEFT(D68,2)=\"Sc\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B69=\"C\",OR(LEFT(D69,2)=\"Sc\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B70=\"C\",OR(LEFT(D70,2)=\"Sc\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B71=\"C\",OR(LEFT(D71,2)=\"Sc\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B72=\"C\",OR(LEFT(D72,2)=\"Sc\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B73=\"C\",OR(LEFT(D73,2)=\"Sc\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B74=\"C\",OR(LEFT(D74,2)=\"Sc\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B75=\"C\",OR(LEFT(D75,2)=\"Sc\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B76=\"C\",OR(LEFT(D76,2)=\"Sc\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B77=\"C\",OR(LEFT(D77,2)=\"Sc\",LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A77,\"0\"),\"-\",\"D-\",C77,\"-\",J77), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},"--",{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B78=\"C\",OR(LEFT(D78,2)=\"Sc\",LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A78,\"0\"),\"-\",\"D-\",C78,\"-\",J78), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},"--",{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B79=\"C\",OR(LEFT(D79,2)=\"Sc\",LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A79,\"0\"),\"-\",\"D-\",C79,\"-\",J79), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B80=\"C\",OR(LEFT(D80,2)=\"Sc\",LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A80,\"0\"),\"-\",\"D-\",C80,\"-\",J80), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B81=\"C\",OR(LEFT(D81,2)=\"Sc\",LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A81,\"0\"),\"-\",\"D-\",C81,\"-\",J81), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B82=\"C\",OR(LEFT(D82,2)=\"Sc\",LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A82,\"0\"),\"-\",\"D-\",C82,\"-\",J82), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B83=\"C\",OR(LEFT(D83,2)=\"Sc\",LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A83,\"0\"),\"-\",\"D-\",C83,\"-\",J83), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B84=\"C\",OR(LEFT(D84,2)=\"Sc\",LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A84,\"0\"),\"-\",\"D-\",C84,\"-\",J84), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B85=\"C\",OR(LEFT(D85,2)=\"Sc\",LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A85,\"0\"),\"-\",\"D-\",C85,\"-\",J85), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B86=\"C\",OR(LEFT(D86,2)=\"Sc\",LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A86,\"0\"),\"-\",\"D-\",C86,\"-\",J86), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B87=\"C\",OR(LEFT(D87,2)=\"Sc\",LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A87,\"0\"),\"-\",\"D-\",C87,\"-\",J87), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B88=\"C\",OR(LEFT(D88,2)=\"Sc\",LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A88,\"0\"),\"-\",\"D-\",C88,\"-\",J88), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B89=\"C\",OR(LEFT(D89,2)=\"Sc\",LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A89,\"0\"),\"-\",\"D-\",C89,\"-\",J89), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B90=\"C\",OR(LEFT(D90,2)=\"Sc\",LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A90,\"0\"),\"-\",\"D-\",C90,\"-\",J90), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B91=\"C\",OR(LEFT(D91,2)=\"Sc\",LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A91,\"0\"),\"-\",\"D-\",C91,\"-\",J91), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),P92/L92*Q92,0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),K92/M92,0)","v":0},{"$f":"IF(AND(B92=\"C\",OR(LEFT(D92,2)=\"Sc\",LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A92,\"0\"),\"-\",\"D-\",C92,\"-\",J92), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B93=\"C\",OR(LEFT(D93,2)=\"Sc\",LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A93,\"0\"),\"-\",\"D-\",C93,\"-\",J93), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B94=\"C\",OR(LEFT(D94,2)=\"Sc\",LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A94,\"0\"),\"-\",\"D-\",C94,\"-\",J94), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B95=\"C\",OR(LEFT(D95,2)=\"Sc\",LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A95,\"0\"),\"-\",\"D-\",C95,\"-\",J95), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B96=\"C\",OR(LEFT(D96,2)=\"Sc\",LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A96,\"0\"),\"-\",\"D-\",C96,\"-\",J96), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B97=\"C\",OR(LEFT(D97,2)=\"Sc\",LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A97,\"0\"),\"-\",\"D-\",C97,\"-\",J97), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B98=\"C\",OR(LEFT(D98,2)=\"Sc\",LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A98,\"0\"),\"-\",\"D-\",C98,\"-\",J98), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B99=\"C\",OR(LEFT(D99,2)=\"Sc\",LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A99,\"0\"),\"-\",\"D-\",C99,\"-\",J99), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":1321320},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,423.42460388107537,{"$f":"IF(AND(B100=\"C\",OR(LEFT(D100,2)=\"Sc\",LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A100,\"0\"),\"-\",\"D-\",C100,\"-\",J100), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":423.42460388107537},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":82299.989200000011},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,26.373505529642163,{"$f":"IF(AND(B101=\"C\",OR(LEFT(D101,2)=\"Sc\",LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A101,\"0\"),\"-\",\"D-\",C101,\"-\",J101), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":26.373505529642163},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":2357039.8279999997},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,755.32698778707493,{"$f":"IF(AND(B102=\"C\",OR(LEFT(D102,2)=\"Sc\",LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A102,\"0\"),\"-\",\"D-\",C102,\"-\",J102), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":776.01736161148881},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":2202200},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,705.70767313512556,{"$f":"IF(AND(B103=\"C\",OR(LEFT(D103,2)=\"Sc\",LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A103,\"0\"),\"-\",\"D-\",C103,\"-\",J103), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":721.50572324779216},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":1795640},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,575.42317963325627,{"$f":"IF(AND(B104=\"C\",OR(LEFT(D104,2)=\"Sc\",LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A104,\"0\"),\"-\",\"D-\",C104,\"-\",J104), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":575.42317963325627},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":556600},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,178.36567562755923,{"$f":"IF(AND(B105=\"C\",OR(LEFT(D105,2)=\"Sc\",LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A105,\"0\"),\"-\",\"D-\",C105,\"-\",J105), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":186.40687418764588},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":314600},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,100.81538187644651,{"$f":"IF(AND(B106=\"C\",OR(LEFT(D106,2)=\"Sc\",LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A106,\"0\"),\"-\",\"D-\",C106,\"-\",J106), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":102.04833266208955},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":885720},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,283.83407512907252,{"$f":"IF(AND(B107=\"C\",OR(LEFT(D107,2)=\"Sc\",LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A107,\"0\"),\"-\",\"D-\",C107,\"-\",J107), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":290.8875640265955},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":1815000},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,581.62720313334523,{"$f":"IF(AND(B108=\"C\",OR(LEFT(D108,2)=\"Sc\",LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A108,\"0\"),\"-\",\"D-\",C108,\"-\",J108), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":581.62720313334523},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":229222.40000000002},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,73.455638241053961,{"$f":"IF(AND(B109=\"C\",OR(LEFT(D109,2)=\"Sc\",LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A109,\"0\"),\"-\",\"D-\",C109,\"-\",J109), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":74.3539851519471},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":261360},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,83.754317251201712,{"$f":"IF(AND(B110=\"C\",OR(LEFT(D110,2)=\"Sc\",LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A110,\"0\"),\"-\",\"D-\",C110,\"-\",J110), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":83.754317251201712},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":319440},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,102.36638775146876,{"$f":"IF(AND(B111=\"C\",OR(LEFT(D111,2)=\"Sc\",LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A111,\"0\"),\"-\",\"D-\",C111,\"-\",J111), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":102.36638775146876},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":102753.2},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,32.927854726722451,{"$f":"IF(AND(B112=\"C\",OR(LEFT(D112,2)=\"Sc\",LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A112,\"0\"),\"-\",\"D-\",C112,\"-\",J112), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":33.048200150957513},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":968000},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,310.20117500445082,{"$f":"IF(AND(B113=\"C\",OR(LEFT(D113,2)=\"Sc\",LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A113,\"0\"),\"-\",\"D-\",C113,\"-\",J113), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":311.33490486064539},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":208120},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,66.69325262595693,{"$f":"IF(AND(B114=\"C\",OR(LEFT(D114,2)=\"Sc\",LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A114,\"0\"),\"-\",\"D-\",C114,\"-\",J114), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":66.69325262595693},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":102769.33333333334},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,32.933024746305861,{"$f":"IF(AND(B115=\"C\",OR(LEFT(D115,2)=\"Sc\",LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A115,\"0\"),\"-\",\"D-\",C115,\"-\",J115), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":32.933024746305861},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"Tk2",{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":9636.8399999999983},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$BB$2),0)","v":0.57499999999999996},633.804347826087,15.204755273537984,{"$f":"IF(AND(B116=\"C\",OR(LEFT(D116,2)=\"Sc\",LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A116,\"0\"),\"-\",\"D-\",C116,\"-\",J116), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":15.406938426372642},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$BA$2),0)","v":7.2887500000000003},{"$f":"IF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":17500000},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,5607.9757877870752,{"$f":"IF(AND(B117=\"C\",OR(LEFT(D117,2)=\"Sc\",LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A117,\"0\"),\"-\",\"D-\",C117,\"-\",J117), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":5832.6654432748373},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":3500000},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$BB$2),0)","v":0.45},3120.5555555555552,1121.5951575574152,{"$f":"IF(AND(B118=\"C\",OR(LEFT(D118,2)=\"Sc\",LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A118,\"0\"),\"-\",\"D-\",C118,\"-\",J118), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":1243.7476138385973},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},"Tk2",{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":45360.000000000007},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$BB$2),0)","v":0.57499999999999996},633.804347826087,71.567827130852351,{"$f":"IF(AND(B119=\"C\",OR(LEFT(D119,2)=\"Sc\",LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A119,\"0\"),\"-\",\"D-\",C119,\"-\",J119), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":73.106922522884076},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$BA$2),0)","v":7.2887500000000003},{"$f":"IF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B120=\"C\",OR(LEFT(D120,2)=\"Sc\",LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A120,\"0\"),\"-\",\"D-\",C120,\"-\",J120), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B121=\"C\",OR(LEFT(D121,2)=\"Sc\",LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A121,\"0\"),\"-\",\"D-\",C121,\"-\",J121), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B122=\"C\",OR(LEFT(D122,2)=\"Sc\",LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A122,\"0\"),\"-\",\"D-\",C122,\"-\",J122), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B123=\"C\",OR(LEFT(D123,2)=\"Sc\",LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A123,\"0\"),\"-\",\"D-\",C123,\"-\",J123), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B124=\"C\",OR(LEFT(D124,2)=\"Sc\",LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A124,\"0\"),\"-\",\"D-\",C124,\"-\",J124), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B125=\"C\",OR(LEFT(D125,2)=\"Sc\",LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A125,\"0\"),\"-\",\"D-\",C125,\"-\",J125), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B126=\"C\",OR(LEFT(D126,2)=\"Sc\",LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A126,\"0\"),\"-\",\"D-\",C126,\"-\",J126), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B127=\"C\",OR(LEFT(D127,2)=\"Sc\",LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A127,\"0\"),\"-\",\"D-\",C127,\"-\",J127), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B128=\"C\",OR(LEFT(D128,2)=\"Sc\",LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A128,\"0\"),\"-\",\"D-\",C128,\"-\",J128), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B129=\"C\",OR(LEFT(D129,2)=\"Sc\",LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A129,\"0\"),\"-\",\"D-\",C129,\"-\",J129), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B130=\"C\",OR(LEFT(D130,2)=\"Sc\",LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A130,\"0\"),\"-\",\"D-\",C130,\"-\",J130), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B131=\"C\",OR(LEFT(D131,2)=\"Sc\",LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A131,\"0\"),\"-\",\"D-\",C131,\"-\",J131), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B132=\"C\",OR(LEFT(D132,2)=\"Sc\",LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A132,\"0\"),\"-\",\"D-\",C132,\"-\",J132), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B133=\"C\",OR(LEFT(D133,2)=\"Sc\",LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A133,\"0\"),\"-\",\"D-\",C133,\"-\",J133), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B134=\"C\",OR(LEFT(D134,2)=\"Sc\",LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A134,\"0\"),\"-\",\"D-\",C134,\"-\",J134), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B135=\"C\",OR(LEFT(D135,2)=\"Sc\",LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A135,\"0\"),\"-\",\"D-\",C135,\"-\",J135), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B136=\"C\",OR(LEFT(D136,2)=\"Sc\",LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A136,\"0\"),\"-\",\"D-\",C136,\"-\",J136), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B137=\"C\",OR(LEFT(D137,2)=\"Sc\",LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A137,\"0\"),\"-\",\"D-\",C137,\"-\",J137), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"--",{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B138=\"C\",OR(LEFT(D138,2)=\"Sc\",LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A138,\"0\"),\"-\",\"D-\",C138,\"-\",J138), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},"--",{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B139=\"C\",OR(LEFT(D139,2)=\"Sc\",LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A139,\"0\"),\"-\",\"D-\",C139,\"-\",J139), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B140=\"C\",OR(LEFT(D140,2)=\"Sc\",LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A140,\"0\"),\"-\",\"D-\",C140,\"-\",J140), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B141=\"C\",OR(LEFT(D141,2)=\"Sc\",LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A141,\"0\"),\"-\",\"D-\",C141,\"-\",J141), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B142=\"C\",OR(LEFT(D142,2)=\"Sc\",LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A142,\"0\"),\"-\",\"D-\",C142,\"-\",J142), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B143=\"C\",OR(LEFT(D143,2)=\"Sc\",LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A143,\"0\"),\"-\",\"D-\",C143,\"-\",J143), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B144=\"C\",OR(LEFT(D144,2)=\"Sc\",LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A144,\"0\"),\"-\",\"D-\",C144,\"-\",J144), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B145=\"C\",OR(LEFT(D145,2)=\"Sc\",LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A145,\"0\"),\"-\",\"D-\",C145,\"-\",J145), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B146=\"C\",OR(LEFT(D146,2)=\"Sc\",LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A146,\"0\"),\"-\",\"D-\",C146,\"-\",J146), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B147=\"C\",OR(LEFT(D147,2)=\"Sc\",LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A147,\"0\"),\"-\",\"D-\",C147,\"-\",J147), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B148=\"C\",OR(LEFT(D148,2)=\"Sc\",LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A148,\"0\"),\"-\",\"D-\",C148,\"-\",J148), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B149=\"C\",OR(LEFT(D149,2)=\"Sc\",LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A149,\"0\"),\"-\",\"D-\",C149,\"-\",J149), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B150=\"C\",OR(LEFT(D150,2)=\"Sc\",LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A150,\"0\"),\"-\",\"D-\",C150,\"-\",J150), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B151=\"C\",OR(LEFT(D151,2)=\"Sc\",LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A151,\"0\"),\"-\",\"D-\",C151,\"-\",J151), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B152=\"C\",OR(LEFT(D152,2)=\"Sc\",LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A152,\"0\"),\"-\",\"D-\",C152,\"-\",J152), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B153=\"C\",OR(LEFT(D153,2)=\"Sc\",LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A153,\"0\"),\"-\",\"D-\",C153,\"-\",J153), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B154=\"C\",OR(LEFT(D154,2)=\"Sc\",LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A154,\"0\"),\"-\",\"D-\",C154,\"-\",J154), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B155=\"C\",OR(LEFT(D155,2)=\"Sc\",LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A155,\"0\"),\"-\",\"D-\",C155,\"-\",J155), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),P156/L156*Q156,0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),K156/M156,0)","v":0},{"$f":"IF(AND(B156=\"C\",OR(LEFT(D156,2)=\"Sc\",LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A156,\"0\"),\"-\",\"D-\",C156,\"-\",J156), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},"--",{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B157=\"C\",OR(LEFT(D157,2)=\"Sc\",LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A157,\"0\"),\"-\",\"D-\",C157,\"-\",J157), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B158=\"C\",OR(LEFT(D158,2)=\"Sc\",LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A158,\"0\"),\"-\",\"D-\",C158,\"-\",J158), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B159=\"C\",OR(LEFT(D159,2)=\"Sc\",LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A159,\"0\"),\"-\",\"D-\",C159,\"-\",J159), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B160=\"C\",OR(LEFT(D160,2)=\"Sc\",LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A160,\"0\"),\"-\",\"D-\",C160,\"-\",J160), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B161=\"C\",OR(LEFT(D161,2)=\"Sc\",LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A161,\"0\"),\"-\",\"D-\",C161,\"-\",J161), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B162=\"C\",OR(LEFT(D162,2)=\"Sc\",LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A162,\"0\"),\"-\",\"D-\",C162,\"-\",J162), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B163=\"C\",OR(LEFT(D163,2)=\"Sc\",LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A163,\"0\"),\"-\",\"D-\",C163,\"-\",J163), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B164=\"C\",OR(LEFT(D164,2)=\"Sc\",LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A164,\"0\"),\"-\",\"D-\",C164,\"-\",J164), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B165=\"C\",OR(LEFT(D165,2)=\"Sc\",LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A165,\"0\"),\"-\",\"D-\",C165,\"-\",J165), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B166=\"C\",OR(LEFT(D166,2)=\"Sc\",LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A166,\"0\"),\"-\",\"D-\",C166,\"-\",J166), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B167=\"C\",OR(LEFT(D167,2)=\"Sc\",LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A167,\"0\"),\"-\",\"D-\",C167,\"-\",J167), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B168=\"C\",OR(LEFT(D168,2)=\"Sc\",LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A168,\"0\"),\"-\",\"D-\",C168,\"-\",J168), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B169=\"C\",OR(LEFT(D169,2)=\"Sc\",LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A169,\"0\"),\"-\",\"D-\",C169,\"-\",J169), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B170=\"C\",OR(LEFT(D170,2)=\"Sc\",LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A170,\"0\"),\"-\",\"D-\",C170,\"-\",J170), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B171=\"C\",OR(LEFT(D171,2)=\"Sc\",LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A171,\"0\"),\"-\",\"D-\",C171,\"-\",J171), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B172=\"C\",OR(LEFT(D172,2)=\"Sc\",LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A172,\"0\"),\"-\",\"D-\",C172,\"-\",J172), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B173=\"C\",OR(LEFT(D173,2)=\"Sc\",LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A173,\"0\"),\"-\",\"D-\",C173,\"-\",J173), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B174=\"C\",OR(LEFT(D174,2)=\"Sc\",LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A174,\"0\"),\"-\",\"D-\",C174,\"-\",J174), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B175=\"C\",OR(LEFT(D175,2)=\"Sc\",LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A175,\"0\"),\"-\",\"D-\",C175,\"-\",J175), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B176=\"C\",OR(LEFT(D176,2)=\"Sc\",LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A176,\"0\"),\"-\",\"D-\",C176,\"-\",J176), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B177=\"C\",OR(LEFT(D177,2)=\"Sc\",LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A177,\"0\"),\"-\",\"D-\",C177,\"-\",J177), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B178=\"C\",OR(LEFT(D178,2)=\"Sc\",LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A178,\"0\"),\"-\",\"D-\",C178,\"-\",J178), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B179=\"C\",OR(LEFT(D179,2)=\"Sc\",LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A179,\"0\"),\"-\",\"D-\",C179,\"-\",J179), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B180=\"C\",OR(LEFT(D180,2)=\"Sc\",LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A180,\"0\"),\"-\",\"D-\",C180,\"-\",J180), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B181=\"C\",OR(LEFT(D181,2)=\"Sc\",LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A181,\"0\"),\"-\",\"D-\",C181,\"-\",J181), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B182=\"C\",OR(LEFT(D182,2)=\"Sc\",LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A182,\"0\"),\"-\",\"D-\",C182,\"-\",J182), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B183=\"C\",OR(LEFT(D183,2)=\"Sc\",LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A183,\"0\"),\"-\",\"D-\",C183,\"-\",J183), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B184=\"C\",OR(LEFT(D184,2)=\"Sc\",LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A184,\"0\"),\"-\",\"D-\",C184,\"-\",J184), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B185=\"C\",OR(LEFT(D185,2)=\"Sc\",LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A185,\"0\"),\"-\",\"D-\",C185,\"-\",J185), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B186=\"C\",OR(LEFT(D186,2)=\"Sc\",LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A186,\"0\"),\"-\",\"D-\",C186,\"-\",J186), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B187=\"C\",OR(LEFT(D187,2)=\"Sc\",LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A187,\"0\"),\"-\",\"D-\",C187,\"-\",J187), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B188=\"C\",OR(LEFT(D188,2)=\"Sc\",LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A188,\"0\"),\"-\",\"D-\",C188,\"-\",J188), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B189=\"C\",OR(LEFT(D189,2)=\"Sc\",LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A189,\"0\"),\"-\",\"D-\",C189,\"-\",J189), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B190=\"C\",OR(LEFT(D190,2)=\"Sc\",LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A190,\"0\"),\"-\",\"D-\",C190,\"-\",J190), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B191=\"C\",OR(LEFT(D191,2)=\"Sc\",LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A191,\"0\"),\"-\",\"D-\",C191,\"-\",J191), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B192=\"C\",OR(LEFT(D192,2)=\"Sc\",LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A192,\"0\"),\"-\",\"D-\",C192,\"-\",J192), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B193=\"C\",OR(LEFT(D193,2)=\"Sc\",LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A193,\"0\"),\"-\",\"D-\",C193,\"-\",J193), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B194=\"C\",OR(LEFT(D194,2)=\"Sc\",LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A194,\"0\"),\"-\",\"D-\",C194,\"-\",J194), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B195=\"C\",OR(LEFT(D195,2)=\"Sc\",LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A195,\"0\"),\"-\",\"D-\",C195,\"-\",J195), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B196=\"C\",OR(LEFT(D196,2)=\"Sc\",LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A196,\"0\"),\"-\",\"D-\",C196,\"-\",J196), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B197=\"C\",OR(LEFT(D197,2)=\"Sc\",LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A197,\"0\"),\"-\",\"D-\",C197,\"-\",J197), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B198=\"C\",OR(LEFT(D198,2)=\"Sc\",LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A198,\"0\"),\"-\",\"D-\",C198,\"-\",J198), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B199=\"C\",OR(LEFT(D199,2)=\"Sc\",LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A199,\"0\"),\"-\",\"D-\",C199,\"-\",J199), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B200=\"C\",OR(LEFT(D200,2)=\"Sc\",LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A200,\"0\"),\"-\",\"D-\",C200,\"-\",J200), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B201=\"C\",OR(LEFT(D201,2)=\"Sc\",LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A201,\"0\"),\"-\",\"D-\",C201,\"-\",J201), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B202=\"C\",OR(LEFT(D202,2)=\"Sc\",LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A202,\"0\"),\"-\",\"D-\",C202,\"-\",J202), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B203=\"C\",OR(LEFT(D203,2)=\"Sc\",LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A203,\"0\"),\"-\",\"D-\",C203,\"-\",J203), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B204=\"C\",OR(LEFT(D204,2)=\"Sc\",LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A204,\"0\"),\"-\",\"D-\",C204,\"-\",J204), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B205=\"C\",OR(LEFT(D205,2)=\"Sc\",LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A205,\"0\"),\"-\",\"D-\",C205,\"-\",J205), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B206=\"C\",OR(LEFT(D206,2)=\"Sc\",LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A206,\"0\"),\"-\",\"D-\",C206,\"-\",J206), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B207=\"C\",OR(LEFT(D207,2)=\"Sc\",LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A207,\"0\"),\"-\",\"D-\",C207,\"-\",J207), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B208=\"C\",OR(LEFT(D208,2)=\"Sc\",LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A208,\"0\"),\"-\",\"D-\",C208,\"-\",J208), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B209=\"C\",OR(LEFT(D209,2)=\"Sc\",LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A209,\"0\"),\"-\",\"D-\",C209,\"-\",J209), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B210=\"C\",OR(LEFT(D210,2)=\"Sc\",LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A210,\"0\"),\"-\",\"D-\",C210,\"-\",J210), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B211=\"C\",OR(LEFT(D211,2)=\"Sc\",LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A211,\"0\"),\"-\",\"D-\",C211,\"-\",J211), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B212=\"C\",OR(LEFT(D212,2)=\"Sc\",LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A212,\"0\"),\"-\",\"D-\",C212,\"-\",J212), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B213=\"C\",OR(LEFT(D213,2)=\"Sc\",LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A213,\"0\"),\"-\",\"D-\",C213,\"-\",J213), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B214=\"C\",OR(LEFT(D214,2)=\"Sc\",LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A214,\"0\"),\"-\",\"D-\",C214,\"-\",J214), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B215=\"C\",OR(LEFT(D215,2)=\"Sc\",LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A215,\"0\"),\"-\",\"D-\",C215,\"-\",J215), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B216=\"C\",OR(LEFT(D216,2)=\"Sc\",LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A216,\"0\"),\"-\",\"D-\",C216,\"-\",J216), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B217=\"C\",OR(LEFT(D217,2)=\"Sc\",LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A217,\"0\"),\"-\",\"D-\",C217,\"-\",J217), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B218=\"C\",OR(LEFT(D218,2)=\"Sc\",LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A218,\"0\"),\"-\",\"D-\",C218,\"-\",J218), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B219=\"C\",OR(LEFT(D219,2)=\"Sc\",LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A219,\"0\"),\"-\",\"D-\",C219,\"-\",J219), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),P220/L220*Q220,0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),K220/M220,0)","v":0},{"$f":"IF(AND(B220=\"C\",OR(LEFT(D220,2)=\"Sc\",LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A220,\"0\"),\"-\",\"D-\",C220,\"-\",J220), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B221=\"C\",OR(LEFT(D221,2)=\"Sc\",LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A221,\"0\"),\"-\",\"D-\",C221,\"-\",J221), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B222=\"C\",OR(LEFT(D222,2)=\"Sc\",LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A222,\"0\"),\"-\",\"D-\",C222,\"-\",J222), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B223=\"C\",OR(LEFT(D223,2)=\"Sc\",LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A223,\"0\"),\"-\",\"D-\",C223,\"-\",J223), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B224=\"C\",OR(LEFT(D224,2)=\"Sc\",LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A224,\"0\"),\"-\",\"D-\",C224,\"-\",J224), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B225=\"C\",OR(LEFT(D225,2)=\"Sc\",LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A225,\"0\"),\"-\",\"D-\",C225,\"-\",J225), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B226=\"C\",OR(LEFT(D226,2)=\"Sc\",LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A226,\"0\"),\"-\",\"D-\",C226,\"-\",J226), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B227=\"C\",OR(LEFT(D227,2)=\"Sc\",LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A227,\"0\"),\"-\",\"D-\",C227,\"-\",J227), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B228=\"C\",OR(LEFT(D228,2)=\"Sc\",LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A228,\"0\"),\"-\",\"D-\",C228,\"-\",J228), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B229=\"C\",OR(LEFT(D229,2)=\"Sc\",LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A229,\"0\"),\"-\",\"D-\",C229,\"-\",J229), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B230=\"C\",OR(LEFT(D230,2)=\"Sc\",LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A230,\"0\"),\"-\",\"D-\",C230,\"-\",J230), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B231=\"C\",OR(LEFT(D231,2)=\"Sc\",LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A231,\"0\"),\"-\",\"D-\",C231,\"-\",J231), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B232=\"C\",OR(LEFT(D232,2)=\"Sc\",LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A232,\"0\"),\"-\",\"D-\",C232,\"-\",J232), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B233=\"C\",OR(LEFT(D233,2)=\"Sc\",LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A233,\"0\"),\"-\",\"D-\",C233,\"-\",J233), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B234=\"C\",OR(LEFT(D234,2)=\"Sc\",LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A234,\"0\"),\"-\",\"D-\",C234,\"-\",J234), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B235=\"C\",OR(LEFT(D235,2)=\"Sc\",LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A235,\"0\"),\"-\",\"D-\",C235,\"-\",J235), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B236=\"C\",OR(LEFT(D236,2)=\"Sc\",LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A236,\"0\"),\"-\",\"D-\",C236,\"-\",J236), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B237=\"C\",OR(LEFT(D237,2)=\"Sc\",LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A237,\"0\"),\"-\",\"D-\",C237,\"-\",J237), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B238=\"C\",OR(LEFT(D238,2)=\"Sc\",LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A238,\"0\"),\"-\",\"D-\",C238,\"-\",J238), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B239=\"C\",OR(LEFT(D239,2)=\"Sc\",LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A239,\"0\"),\"-\",\"D-\",C239,\"-\",J239), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B240=\"C\",OR(LEFT(D240,2)=\"Sc\",LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A240,\"0\"),\"-\",\"D-\",C240,\"-\",J240), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B241=\"C\",OR(LEFT(D241,2)=\"Sc\",LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A241,\"0\"),\"-\",\"D-\",C241,\"-\",J241), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B242=\"C\",OR(LEFT(D242,2)=\"Sc\",LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A242,\"0\"),\"-\",\"D-\",C242,\"-\",J242), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B243=\"C\",OR(LEFT(D243,2)=\"Sc\",LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A243,\"0\"),\"-\",\"D-\",C243,\"-\",J243), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B244=\"C\",OR(LEFT(D244,2)=\"Sc\",LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A244,\"0\"),\"-\",\"D-\",C244,\"-\",J244), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B245=\"C\",OR(LEFT(D245,2)=\"Sc\",LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A245,\"0\"),\"-\",\"D-\",C245,\"-\",J245), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B246=\"C\",OR(LEFT(D246,2)=\"Sc\",LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A246,\"0\"),\"-\",\"D-\",C246,\"-\",J246), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B247=\"C\",OR(LEFT(D247,2)=\"Sc\",LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A247,\"0\"),\"-\",\"D-\",C247,\"-\",J247), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B248=\"C\",OR(LEFT(D248,2)=\"Sc\",LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A248,\"0\"),\"-\",\"D-\",C248,\"-\",J248), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B249=\"C\",OR(LEFT(D249,2)=\"Sc\",LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A249,\"0\"),\"-\",\"D-\",C249,\"-\",J249), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B250=\"C\",OR(LEFT(D250,2)=\"Sc\",LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A250,\"0\"),\"-\",\"D-\",C250,\"-\",J250), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B251=\"C\",OR(LEFT(D251,2)=\"Sc\",LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A251,\"0\"),\"-\",\"D-\",C251,\"-\",J251), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B252=\"C\",OR(LEFT(D252,2)=\"Sc\",LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A252,\"0\"),\"-\",\"D-\",C252,\"-\",J252), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B253=\"C\",OR(LEFT(D253,2)=\"Sc\",LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A253,\"0\"),\"-\",\"D-\",C253,\"-\",J253), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B254=\"C\",OR(LEFT(D254,2)=\"Sc\",LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A254,\"0\"),\"-\",\"D-\",C254,\"-\",J254), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B255=\"C\",OR(LEFT(D255,2)=\"Sc\",LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A255,\"0\"),\"-\",\"D-\",C255,\"-\",J255), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B256=\"C\",OR(LEFT(D256,2)=\"Sc\",LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A256,\"0\"),\"-\",\"D-\",C256,\"-\",J256), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B257=\"C\",OR(LEFT(D257,2)=\"Sc\",LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A257,\"0\"),\"-\",\"D-\",C257,\"-\",J257), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B258=\"C\",OR(LEFT(D258,2)=\"Sc\",LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A258,\"0\"),\"-\",\"D-\",C258,\"-\",J258), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B259=\"C\",OR(LEFT(D259,2)=\"Sc\",LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A259,\"0\"),\"-\",\"D-\",C259,\"-\",J259), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B260=\"C\",OR(LEFT(D260,2)=\"Sc\",LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A260,\"0\"),\"-\",\"D-\",C260,\"-\",J260), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B261=\"C\",OR(LEFT(D261,2)=\"Sc\",LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A261,\"0\"),\"-\",\"D-\",C261,\"-\",J261), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B262=\"C\",OR(LEFT(D262,2)=\"Sc\",LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A262,\"0\"),\"-\",\"D-\",C262,\"-\",J262), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B263=\"C\",OR(LEFT(D263,2)=\"Sc\",LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A263,\"0\"),\"-\",\"D-\",C263,\"-\",J263), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B264=\"C\",OR(LEFT(D264,2)=\"Sc\",LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A264,\"0\"),\"-\",\"D-\",C264,\"-\",J264), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B265=\"C\",OR(LEFT(D265,2)=\"Sc\",LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A265,\"0\"),\"-\",\"D-\",C265,\"-\",J265), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B266=\"C\",OR(LEFT(D266,2)=\"Sc\",LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A266,\"0\"),\"-\",\"D-\",C266,\"-\",J266), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B267=\"C\",OR(LEFT(D267,2)=\"Sc\",LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A267,\"0\"),\"-\",\"D-\",C267,\"-\",J267), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B268=\"C\",OR(LEFT(D268,2)=\"Sc\",LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A268,\"0\"),\"-\",\"D-\",C268,\"-\",J268), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B269=\"C\",OR(LEFT(D269,2)=\"Sc\",LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A269,\"0\"),\"-\",\"D-\",C269,\"-\",J269), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B270=\"C\",OR(LEFT(D270,2)=\"Sc\",LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A270,\"0\"),\"-\",\"D-\",C270,\"-\",J270), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B271=\"C\",OR(LEFT(D271,2)=\"Sc\",LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A271,\"0\"),\"-\",\"D-\",C271,\"-\",J271), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B272=\"C\",OR(LEFT(D272,2)=\"Sc\",LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A272,\"0\"),\"-\",\"D-\",C272,\"-\",J272), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B273=\"C\",OR(LEFT(D273,2)=\"Sc\",LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A273,\"0\"),\"-\",\"D-\",C273,\"-\",J273), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B274=\"C\",OR(LEFT(D274,2)=\"Sc\",LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A274,\"0\"),\"-\",\"D-\",C274,\"-\",J274), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B275=\"C\",OR(LEFT(D275,2)=\"Sc\",LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A275,\"0\"),\"-\",\"D-\",C275,\"-\",J275), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B276=\"C\",OR(LEFT(D276,2)=\"Sc\",LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A276,\"0\"),\"-\",\"D-\",C276,\"-\",J276), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\"),VLOOKUP(D277,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B277=\"C\",OR(LEFT(D277,2)=\"Sc\",LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A277,\"0\"),\"-\",\"D-\",C277,\"-\",J277), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\"),VLOOKUP(D277,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\"),VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\"),VLOOKUP(D278,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B278=\"C\",OR(LEFT(D278,2)=\"Sc\",LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A278,\"0\"),\"-\",\"D-\",C278,\"-\",J278), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\"),VLOOKUP(D278,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\"),VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\"),VLOOKUP(D279,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B279=\"C\",OR(LEFT(D279,2)=\"Sc\",LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A279,\"0\"),\"-\",\"D-\",C279,\"-\",J279), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\"),VLOOKUP(D279,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\"),VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\"),VLOOKUP(D280,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B280=\"C\",OR(LEFT(D280,2)=\"Sc\",LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A280,\"0\"),\"-\",\"D-\",C280,\"-\",J280), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\"),VLOOKUP(D280,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\"),VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\"),VLOOKUP(D281,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B281=\"C\",OR(LEFT(D281,2)=\"Sc\",LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A281,\"0\"),\"-\",\"D-\",C281,\"-\",J281), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\"),VLOOKUP(D281,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\"),VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\"),VLOOKUP(D282,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B282=\"C\",OR(LEFT(D282,2)=\"Sc\",LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A282,\"0\"),\"-\",\"D-\",C282,\"-\",J282), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\"),VLOOKUP(D282,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\"),VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\"),VLOOKUP(D283,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B283=\"C\",OR(LEFT(D283,2)=\"Sc\",LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A283,\"0\"),\"-\",\"D-\",C283,\"-\",J283), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\"),VLOOKUP(D283,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\"),VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A284,\"0\"),\"-\",\"D-\",C284,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A284,\"0\"),\"-\",\"D-\",C284,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A284,\"0\"),\"-\",\"D-\",C284,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$268,CONCATENATE(TEXT(A284,\"0\"),\"-\",\"D-\",C284,\"-\",\"Tk4\"))=1,\"Tk4\",\n\"Tk5\"\n)))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),VLOOKUP(D284,Equipment[],Equipment!$BB$2),0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),P284/L284*Q284,0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),K284/M284,0)","v":0},{"$f":"IF(AND(B284=\"C\",OR(LEFT(D284,2)=\"Sc\",LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A284,\"0\"),\"-\",\"D-\",C284,\"-\",J284), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),VLOOKUP(D284,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\"),VLOOKUP(D285,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B285=\"C\",OR(LEFT(D285,2)=\"Sc\",LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A285,\"0\"),\"-\",\"D-\",C285,\"-\",J285), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\"),VLOOKUP(D285,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\"),VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\"),VLOOKUP(D286,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B286=\"C\",OR(LEFT(D286,2)=\"Sc\",LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A286,\"0\"),\"-\",\"D-\",C286,\"-\",J286), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\"),VLOOKUP(D286,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\"),VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\"),VLOOKUP(D287,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B287=\"C\",OR(LEFT(D287,2)=\"Sc\",LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A287,\"0\"),\"-\",\"D-\",C287,\"-\",J287), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\"),VLOOKUP(D287,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\"),VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\"),VLOOKUP(D288,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B288=\"C\",OR(LEFT(D288,2)=\"Sc\",LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A288,\"0\"),\"-\",\"D-\",C288,\"-\",J288), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\"),VLOOKUP(D288,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\"),VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},"--",{"$f":"IF(OR(LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$300,0)","v":0},{"$f":"IF(OR(LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\"),VLOOKUP(D289,Equipment[],Equipment!$BB$2),0)","v":0},0,0,{"$f":"IF(AND(B289=\"C\",OR(LEFT(D289,2)=\"Sc\",LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A289,\"0\"),\"-\",\"D-\",C289,\"-\",J289), '9   Trucks'!$E$15:$AW$320, '9   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\"),VLOOKUP(D289,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\"),VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0}]

{"sheet":"11 Scrapers","index":14,"n_rows":289,"n_cols":30,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No Scrapers used in Tyrone RCE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Productivity for Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[null,null,null,null,"Notes and Assumptions:      "]
[null,null,null,null,"Uses volumes of stockpile or cover for hauling and grading times"]
[null,null,null,null,"Haul & Scrape Grade (%) assumes positive is downhill"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,"Number of scrapers used for grading cover = ",1]
[null,null,null,null,null,{"$f":"5280*0.3048","v":1609.3440000000001},"meters/mile"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loose/Stockpile Volume (cy)","Total Haul Distance One Way (feet)","Haul & Scrape Grade (%)","Rolling Resistance (%)","Effective Grade Uphill (%)","Effective Grade Downhill (%)","Load Time (min)","Maneuver & Spread Time (min)","Full Scraper Haul Speed (mph)","Empty Scraper Return Speed (mph)","Scraper R/T Cycle Task Time (min)","Pusher Cycle Time (min/cycle)","Rated Load (lb)","Soil Weight (lbs/cy)","Heaped Capacity (cy)","Work Hour (min/hr)","Cycles per Scraper per Hr","Productivity per Heaped Scraper (cy/hr)","Total Task Time (hrs)","Number of Scrapers ","Task Time w All Scrapers (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15+M15>0,ABS(L15)+M15,0),0\n)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15-M15<0,0,ABS(L15)-M15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AC$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$S$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$X$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$X$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AH$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AH$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",(K15/(S15*88))+(K15/(R15*88))+P15+Q15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$BP$2)+VLOOKUP(D15,Equipment[],Equipment!$BQ$2)+VLOOKUP(D15,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"c\",C15=\"f\"),VLOOKUP(A15,Quantities[],Quantities!$Y$2),VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",Y15/T15,)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\n(TRUNC(Z15))*(MIN(X15,(V15/W15))),\n0)","v":0},{"$f":"IF(AA15>0,J15/AA15,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN15)","v":0},{"$f":"IF(AC15>0,AB15/AC15,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16+M16>0,ABS(L16)+M16,0),0\n)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16-M16<0,0,ABS(L16)-M16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AC$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$S$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$X$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$X$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AH$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AH$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",(K16/(S16*88))+(K16/(R16*88))+P16+Q16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$BP$2)+VLOOKUP(D16,Equipment[],Equipment!$BQ$2)+VLOOKUP(D16,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"c\",C16=\"f\"),VLOOKUP(A16,Quantities[],Quantities!$Y$2),VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",Y16/T16,)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\n(TRUNC(Z16))*(MIN(X16,(V16/W16))),\n0)","v":0},{"$f":"IF(AA16>0,J16/AA16,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN16)","v":0},{"$f":"IF(AC16>0,AB16/AC16,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AC$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$S$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$X$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$X$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AH$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AH$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$BP$2)+VLOOKUP(D17,Equipment[],Equipment!$BQ$2)+VLOOKUP(D17,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"c\",C17=\"f\"),VLOOKUP(A17,Quantities[],Quantities!$Y$2),VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN17)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AC$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$S$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$X$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$X$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AH$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AH$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$BP$2)+VLOOKUP(D18,Equipment[],Equipment!$BQ$2)+VLOOKUP(D18,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"c\",C18=\"f\"),VLOOKUP(A18,Quantities[],Quantities!$Y$2),VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN18)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AC$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$S$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$X$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$X$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AH$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AH$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$BP$2)+VLOOKUP(D19,Equipment[],Equipment!$BQ$2)+VLOOKUP(D19,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"c\",C19=\"f\"),VLOOKUP(A19,Quantities[],Quantities!$Y$2),VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN19)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(L20+M20>0,ABS(L20)+M20,0),0\n)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(L20-M20<0,0,ABS(L20)-M20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AC$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$S$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$X$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$X$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AH$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AH$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",(K20/(S20*88))+(K20/(R20*88))+P20+Q20,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$BP$2)+VLOOKUP(D20,Equipment[],Equipment!$BQ$2)+VLOOKUP(D20,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"c\",C20=\"f\"),VLOOKUP(A20,Quantities[],Quantities!$Y$2),VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",Y20/T20,)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\n(TRUNC(Z20))*(MIN(X20,(V20/W20))),\n0)","v":0},{"$f":"IF(AA20>0,J20/AA20,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN20)","v":0},{"$f":"IF(AC20>0,AB20/AC20,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AC$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$S$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$X$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$X$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AH$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AH$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$BP$2)+VLOOKUP(D21,Equipment[],Equipment!$BQ$2)+VLOOKUP(D21,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"c\",C21=\"f\"),VLOOKUP(A21,Quantities[],Quantities!$Y$2),VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN21)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AC$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$S$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$X$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$X$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AH$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AH$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$BP$2)+VLOOKUP(D22,Equipment[],Equipment!$BQ$2)+VLOOKUP(D22,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"c\",C22=\"f\"),VLOOKUP(A22,Quantities[],Quantities!$Y$2),VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN22)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AC$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$S$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$X$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$X$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AH$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AH$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$BP$2)+VLOOKUP(D23,Equipment[],Equipment!$BQ$2)+VLOOKUP(D23,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"c\",C23=\"f\"),VLOOKUP(A23,Quantities[],Quantities!$Y$2),VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN23)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AC$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$S$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$X$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$X$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AH$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AH$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$BP$2)+VLOOKUP(D24,Equipment[],Equipment!$BQ$2)+VLOOKUP(D24,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"c\",C24=\"f\"),VLOOKUP(A24,Quantities[],Quantities!$Y$2),VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN24)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AC$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$S$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$X$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$X$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AH$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AH$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$BP$2)+VLOOKUP(D25,Equipment[],Equipment!$BQ$2)+VLOOKUP(D25,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"c\",C25=\"f\"),VLOOKUP(A25,Quantities[],Quantities!$Y$2),VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN25)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AC$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$S$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$X$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$X$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AH$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AH$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$BP$2)+VLOOKUP(D26,Equipment[],Equipment!$BQ$2)+VLOOKUP(D26,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"c\",C26=\"f\"),VLOOKUP(A26,Quantities[],Quantities!$Y$2),VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN26)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AC$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$S$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$X$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$X$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AH$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AH$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$BP$2)+VLOOKUP(D27,Equipment[],Equipment!$BQ$2)+VLOOKUP(D27,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"c\",C27=\"f\"),VLOOKUP(A27,Quantities[],Quantities!$Y$2),VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN27)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AC$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$S$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$X$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$X$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AH$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AH$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$BP$2)+VLOOKUP(D28,Equipment[],Equipment!$BQ$2)+VLOOKUP(D28,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"c\",C28=\"f\"),VLOOKUP(A28,Quantities[],Quantities!$Y$2),VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN28)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AC$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$S$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$X$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$X$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AH$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AH$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$BP$2)+VLOOKUP(D29,Equipment[],Equipment!$BQ$2)+VLOOKUP(D29,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"c\",C29=\"f\"),VLOOKUP(A29,Quantities[],Quantities!$Y$2),VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN29)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(L30+M30>0,ABS(L30)+M30,0),0\n)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(L30-M30<0,0,ABS(L30)-M30),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AC$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$S$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$X$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$X$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AH$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AH$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",(K30/(S30*88))+(K30/(R30*88))+P30+Q30,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$BP$2)+VLOOKUP(D30,Equipment[],Equipment!$BQ$2)+VLOOKUP(D30,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"c\",C30=\"f\"),VLOOKUP(A30,Quantities[],Quantities!$Y$2),VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",Y30/T30,)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\n(TRUNC(Z30))*(MIN(X30,(V30/W30))),\n0)","v":0},{"$f":"IF(AA30>0,J30/AA30,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN30)","v":0},{"$f":"IF(AC30>0,AB30/AC30,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AC$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$S$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$X$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$X$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AH$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AH$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$BP$2)+VLOOKUP(D31,Equipment[],Equipment!$BQ$2)+VLOOKUP(D31,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"c\",C31=\"f\"),VLOOKUP(A31,Quantities[],Quantities!$Y$2),VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN31)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AC$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$S$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$X$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$X$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AH$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AH$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$BP$2)+VLOOKUP(D32,Equipment[],Equipment!$BQ$2)+VLOOKUP(D32,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"c\",C32=\"f\"),VLOOKUP(A32,Quantities[],Quantities!$Y$2),VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN32)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AC$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$S$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$X$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$X$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AH$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AH$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$BP$2)+VLOOKUP(D33,Equipment[],Equipment!$BQ$2)+VLOOKUP(D33,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"c\",C33=\"f\"),VLOOKUP(A33,Quantities[],Quantities!$Y$2),VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN33)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AC$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$S$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$X$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$X$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AH$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AH$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$BP$2)+VLOOKUP(D34,Equipment[],Equipment!$BQ$2)+VLOOKUP(D34,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"c\",C34=\"f\"),VLOOKUP(A34,Quantities[],Quantities!$Y$2),VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN34)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AC$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$S$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$X$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$X$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AH$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AH$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$BP$2)+VLOOKUP(D35,Equipment[],Equipment!$BQ$2)+VLOOKUP(D35,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"c\",C35=\"f\"),VLOOKUP(A35,Quantities[],Quantities!$Y$2),VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN35)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AC$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$S$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$X$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$X$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AH$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AH$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$BP$2)+VLOOKUP(D36,Equipment[],Equipment!$BQ$2)+VLOOKUP(D36,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"c\",C36=\"f\"),VLOOKUP(A36,Quantities[],Quantities!$Y$2),VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN36)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AC$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$S$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$X$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$X$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AH$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AH$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$BP$2)+VLOOKUP(D37,Equipment[],Equipment!$BQ$2)+VLOOKUP(D37,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"c\",C37=\"f\"),VLOOKUP(A37,Quantities[],Quantities!$Y$2),VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN37)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AC$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$S$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$X$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$X$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AH$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AH$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$BP$2)+VLOOKUP(D38,Equipment[],Equipment!$BQ$2)+VLOOKUP(D38,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"c\",C38=\"f\"),VLOOKUP(A38,Quantities[],Quantities!$Y$2),VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN38)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AC$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$S$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$X$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$X$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AH$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AH$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$BP$2)+VLOOKUP(D39,Equipment[],Equipment!$BQ$2)+VLOOKUP(D39,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"c\",C39=\"f\"),VLOOKUP(A39,Quantities[],Quantities!$Y$2),VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN39)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AC$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$S$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$X$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$X$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AH$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AH$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$BP$2)+VLOOKUP(D40,Equipment[],Equipment!$BQ$2)+VLOOKUP(D40,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"c\",C40=\"f\"),VLOOKUP(A40,Quantities[],Quantities!$Y$2),VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN40)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AC$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$S$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$X$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$X$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AH$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AH$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$BP$2)+VLOOKUP(D41,Equipment[],Equipment!$BQ$2)+VLOOKUP(D41,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"c\",C41=\"f\"),VLOOKUP(A41,Quantities[],Quantities!$Y$2),VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN41)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AC$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$S$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$X$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$X$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AH$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AH$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$BP$2)+VLOOKUP(D42,Equipment[],Equipment!$BQ$2)+VLOOKUP(D42,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"c\",C42=\"f\"),VLOOKUP(A42,Quantities[],Quantities!$Y$2),VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN42)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AC$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$S$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$X$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$X$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AH$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AH$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$BP$2)+VLOOKUP(D43,Equipment[],Equipment!$BQ$2)+VLOOKUP(D43,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"c\",C43=\"f\"),VLOOKUP(A43,Quantities[],Quantities!$Y$2),VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN43)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AC$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$S$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$X$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$X$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AH$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AH$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$BP$2)+VLOOKUP(D44,Equipment[],Equipment!$BQ$2)+VLOOKUP(D44,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"c\",C44=\"f\"),VLOOKUP(A44,Quantities[],Quantities!$Y$2),VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN44)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AC$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$S$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$X$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$X$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AH$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AH$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$BP$2)+VLOOKUP(D45,Equipment[],Equipment!$BQ$2)+VLOOKUP(D45,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"c\",C45=\"f\"),VLOOKUP(A45,Quantities[],Quantities!$Y$2),VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN45)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AC$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$S$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$X$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$X$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AH$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AH$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$BP$2)+VLOOKUP(D46,Equipment[],Equipment!$BQ$2)+VLOOKUP(D46,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"c\",C46=\"f\"),VLOOKUP(A46,Quantities[],Quantities!$Y$2),VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN46)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AC$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$S$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$X$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$X$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AH$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AH$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$BP$2)+VLOOKUP(D47,Equipment[],Equipment!$BQ$2)+VLOOKUP(D47,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"c\",C47=\"f\"),VLOOKUP(A47,Quantities[],Quantities!$Y$2),VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN47)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AC$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$S$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$X$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$X$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AH$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AH$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$BP$2)+VLOOKUP(D48,Equipment[],Equipment!$BQ$2)+VLOOKUP(D48,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"c\",C48=\"f\"),VLOOKUP(A48,Quantities[],Quantities!$Y$2),VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN48)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AC$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$S$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$X$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$X$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AH$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AH$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$BP$2)+VLOOKUP(D49,Equipment[],Equipment!$BQ$2)+VLOOKUP(D49,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"c\",C49=\"f\"),VLOOKUP(A49,Quantities[],Quantities!$Y$2),VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN49)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AC$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$S$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$X$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$X$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AH$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AH$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$BP$2)+VLOOKUP(D50,Equipment[],Equipment!$BQ$2)+VLOOKUP(D50,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"c\",C50=\"f\"),VLOOKUP(A50,Quantities[],Quantities!$Y$2),VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN50)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AC$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$S$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$X$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$X$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AH$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AH$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$BP$2)+VLOOKUP(D51,Equipment[],Equipment!$BQ$2)+VLOOKUP(D51,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"c\",C51=\"f\"),VLOOKUP(A51,Quantities[],Quantities!$Y$2),VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN51)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AC$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$S$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$X$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$X$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AH$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AH$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$BP$2)+VLOOKUP(D52,Equipment[],Equipment!$BQ$2)+VLOOKUP(D52,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"c\",C52=\"f\"),VLOOKUP(A52,Quantities[],Quantities!$Y$2),VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN52)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AC$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$S$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$X$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$X$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AH$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AH$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$BP$2)+VLOOKUP(D53,Equipment[],Equipment!$BQ$2)+VLOOKUP(D53,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"c\",C53=\"f\"),VLOOKUP(A53,Quantities[],Quantities!$Y$2),VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN53)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AC$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$S$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$X$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$X$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AH$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AH$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$BP$2)+VLOOKUP(D54,Equipment[],Equipment!$BQ$2)+VLOOKUP(D54,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"c\",C54=\"f\"),VLOOKUP(A54,Quantities[],Quantities!$Y$2),VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN54)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AC$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$S$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$X$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$X$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AH$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AH$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$BP$2)+VLOOKUP(D55,Equipment[],Equipment!$BQ$2)+VLOOKUP(D55,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"c\",C55=\"f\"),VLOOKUP(A55,Quantities[],Quantities!$Y$2),VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN55)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AC$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$S$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$X$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$X$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AH$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AH$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$BP$2)+VLOOKUP(D56,Equipment[],Equipment!$BQ$2)+VLOOKUP(D56,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"c\",C56=\"f\"),VLOOKUP(A56,Quantities[],Quantities!$Y$2),VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN56)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AC$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$S$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$X$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$X$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AH$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AH$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$BP$2)+VLOOKUP(D57,Equipment[],Equipment!$BQ$2)+VLOOKUP(D57,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"c\",C57=\"f\"),VLOOKUP(A57,Quantities[],Quantities!$Y$2),VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN57)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AC$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$S$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$X$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$X$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AH$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AH$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$BP$2)+VLOOKUP(D58,Equipment[],Equipment!$BQ$2)+VLOOKUP(D58,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"c\",C58=\"f\"),VLOOKUP(A58,Quantities[],Quantities!$Y$2),VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN58)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AC$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$S$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$X$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$X$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AH$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AH$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$BP$2)+VLOOKUP(D59,Equipment[],Equipment!$BQ$2)+VLOOKUP(D59,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"c\",C59=\"f\"),VLOOKUP(A59,Quantities[],Quantities!$Y$2),VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN59)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AC$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$S$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$X$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$X$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AH$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AH$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$BP$2)+VLOOKUP(D60,Equipment[],Equipment!$BQ$2)+VLOOKUP(D60,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"c\",C60=\"f\"),VLOOKUP(A60,Quantities[],Quantities!$Y$2),VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN60)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AC$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$S$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$X$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$X$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AH$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AH$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$BP$2)+VLOOKUP(D61,Equipment[],Equipment!$BQ$2)+VLOOKUP(D61,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"c\",C61=\"f\"),VLOOKUP(A61,Quantities[],Quantities!$Y$2),VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN61)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AC$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$S$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$X$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$X$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AH$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AH$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$BP$2)+VLOOKUP(D62,Equipment[],Equipment!$BQ$2)+VLOOKUP(D62,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"c\",C62=\"f\"),VLOOKUP(A62,Quantities[],Quantities!$Y$2),VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN62)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AC$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$S$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$X$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$X$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AH$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AH$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$BP$2)+VLOOKUP(D63,Equipment[],Equipment!$BQ$2)+VLOOKUP(D63,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"c\",C63=\"f\"),VLOOKUP(A63,Quantities[],Quantities!$Y$2),VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN63)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AC$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$S$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$X$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$X$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AH$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AH$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$BP$2)+VLOOKUP(D64,Equipment[],Equipment!$BQ$2)+VLOOKUP(D64,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"c\",C64=\"f\"),VLOOKUP(A64,Quantities[],Quantities!$Y$2),VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN64)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AC$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$S$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$X$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$X$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AH$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AH$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$BP$2)+VLOOKUP(D65,Equipment[],Equipment!$BQ$2)+VLOOKUP(D65,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"c\",C65=\"f\"),VLOOKUP(A65,Quantities[],Quantities!$Y$2),VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN65)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AC$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$S$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$X$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$X$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AH$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AH$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$BP$2)+VLOOKUP(D66,Equipment[],Equipment!$BQ$2)+VLOOKUP(D66,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"c\",C66=\"f\"),VLOOKUP(A66,Quantities[],Quantities!$Y$2),VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN66)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AC$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$S$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$X$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$X$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AH$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AH$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$BP$2)+VLOOKUP(D67,Equipment[],Equipment!$BQ$2)+VLOOKUP(D67,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"c\",C67=\"f\"),VLOOKUP(A67,Quantities[],Quantities!$Y$2),VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN67)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AC$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$S$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$X$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$X$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AH$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AH$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$BP$2)+VLOOKUP(D68,Equipment[],Equipment!$BQ$2)+VLOOKUP(D68,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"c\",C68=\"f\"),VLOOKUP(A68,Quantities[],Quantities!$Y$2),VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN68)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AC$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$S$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$X$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$X$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AH$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AH$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$BP$2)+VLOOKUP(D69,Equipment[],Equipment!$BQ$2)+VLOOKUP(D69,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"c\",C69=\"f\"),VLOOKUP(A69,Quantities[],Quantities!$Y$2),VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN69)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AC$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$S$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$X$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$X$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AH$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AH$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$BP$2)+VLOOKUP(D70,Equipment[],Equipment!$BQ$2)+VLOOKUP(D70,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"c\",C70=\"f\"),VLOOKUP(A70,Quantities[],Quantities!$Y$2),VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN70)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AC$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$S$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$X$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$X$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AH$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AH$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$BP$2)+VLOOKUP(D71,Equipment[],Equipment!$BQ$2)+VLOOKUP(D71,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"c\",C71=\"f\"),VLOOKUP(A71,Quantities[],Quantities!$Y$2),VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN71)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AC$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$S$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$X$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$X$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AH$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AH$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$BP$2)+VLOOKUP(D72,Equipment[],Equipment!$BQ$2)+VLOOKUP(D72,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"c\",C72=\"f\"),VLOOKUP(A72,Quantities[],Quantities!$Y$2),VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN72)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AC$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$S$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$X$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$X$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AH$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AH$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$BP$2)+VLOOKUP(D73,Equipment[],Equipment!$BQ$2)+VLOOKUP(D73,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"c\",C73=\"f\"),VLOOKUP(A73,Quantities[],Quantities!$Y$2),VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN73)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AC$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$S$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$X$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$X$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AH$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AH$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$BP$2)+VLOOKUP(D74,Equipment[],Equipment!$BQ$2)+VLOOKUP(D74,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"c\",C74=\"f\"),VLOOKUP(A74,Quantities[],Quantities!$Y$2),VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN74)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AC$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$S$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$X$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$X$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AH$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AH$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$BP$2)+VLOOKUP(D75,Equipment[],Equipment!$BQ$2)+VLOOKUP(D75,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"c\",C75=\"f\"),VLOOKUP(A75,Quantities[],Quantities!$Y$2),VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN75)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AC$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$S$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$X$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$X$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AH$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AH$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$BP$2)+VLOOKUP(D76,Equipment[],Equipment!$BQ$2)+VLOOKUP(D76,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"c\",C76=\"f\"),VLOOKUP(A76,Quantities[],Quantities!$Y$2),VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN76)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$Z$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AA$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AB$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AC$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$P$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$Q$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$R$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$S$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$X$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$U$2)*N77^4+VLOOKUP(D77,Equipment[],Equipment!$V$2)*N77^3+VLOOKUP(D77,Equipment[],Equipment!$W$2)*N77^2+VLOOKUP(D77,Equipment[],Equipment!$X$2)*N77+VLOOKUP(D77,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AH$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D77,Equipment[],Equipment!$AE$2)*O77^4+VLOOKUP(D77,Equipment[],Equipment!$AF$2)*O77^3+VLOOKUP(D77,Equipment[],Equipment!$AG$2)*O77^2+VLOOKUP(D77,Equipment[],Equipment!$AH$2)*O77+VLOOKUP(D77,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(C77=\"a\",C77=\"f\"),\nVLOOKUP(D77,Equipment[],Equipment!$BP$2)+VLOOKUP(D77,Equipment[],Equipment!$BQ$2)+VLOOKUP(D77,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nVLOOKUP(D77,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",\nIF(OR(C77=\"a\",C77=\"c\",C77=\"f\"),VLOOKUP(A77,Quantities[],Quantities!$Y$2),VLOOKUP(A77,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN77)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$Z$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AA$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AB$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AC$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$P$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$Q$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$R$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$S$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$X$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$U$2)*N78^4+VLOOKUP(D78,Equipment[],Equipment!$V$2)*N78^3+VLOOKUP(D78,Equipment[],Equipment!$W$2)*N78^2+VLOOKUP(D78,Equipment[],Equipment!$X$2)*N78+VLOOKUP(D78,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AH$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D78,Equipment[],Equipment!$AE$2)*O78^4+VLOOKUP(D78,Equipment[],Equipment!$AF$2)*O78^3+VLOOKUP(D78,Equipment[],Equipment!$AG$2)*O78^2+VLOOKUP(D78,Equipment[],Equipment!$AH$2)*O78+VLOOKUP(D78,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(C78=\"a\",C78=\"f\"),\nVLOOKUP(D78,Equipment[],Equipment!$BP$2)+VLOOKUP(D78,Equipment[],Equipment!$BQ$2)+VLOOKUP(D78,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nVLOOKUP(D78,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",\nIF(OR(C78=\"a\",C78=\"c\",C78=\"f\"),VLOOKUP(A78,Quantities[],Quantities!$Y$2),VLOOKUP(A78,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN78)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$Z$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AA$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AB$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AC$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$P$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$Q$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$R$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$S$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$X$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$U$2)*N79^4+VLOOKUP(D79,Equipment[],Equipment!$V$2)*N79^3+VLOOKUP(D79,Equipment[],Equipment!$W$2)*N79^2+VLOOKUP(D79,Equipment[],Equipment!$X$2)*N79+VLOOKUP(D79,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AH$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D79,Equipment[],Equipment!$AE$2)*O79^4+VLOOKUP(D79,Equipment[],Equipment!$AF$2)*O79^3+VLOOKUP(D79,Equipment[],Equipment!$AG$2)*O79^2+VLOOKUP(D79,Equipment[],Equipment!$AH$2)*O79+VLOOKUP(D79,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(C79=\"a\",C79=\"f\"),\nVLOOKUP(D79,Equipment[],Equipment!$BP$2)+VLOOKUP(D79,Equipment[],Equipment!$BQ$2)+VLOOKUP(D79,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nVLOOKUP(D79,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",\nIF(OR(C79=\"a\",C79=\"c\",C79=\"f\"),VLOOKUP(A79,Quantities[],Quantities!$Y$2),VLOOKUP(A79,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN79)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$Z$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AA$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AB$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AC$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$P$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$Q$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$R$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$S$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$X$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$U$2)*N80^4+VLOOKUP(D80,Equipment[],Equipment!$V$2)*N80^3+VLOOKUP(D80,Equipment[],Equipment!$W$2)*N80^2+VLOOKUP(D80,Equipment[],Equipment!$X$2)*N80+VLOOKUP(D80,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AH$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D80,Equipment[],Equipment!$AE$2)*O80^4+VLOOKUP(D80,Equipment[],Equipment!$AF$2)*O80^3+VLOOKUP(D80,Equipment[],Equipment!$AG$2)*O80^2+VLOOKUP(D80,Equipment[],Equipment!$AH$2)*O80+VLOOKUP(D80,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(C80=\"a\",C80=\"f\"),\nVLOOKUP(D80,Equipment[],Equipment!$BP$2)+VLOOKUP(D80,Equipment[],Equipment!$BQ$2)+VLOOKUP(D80,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nVLOOKUP(D80,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",\nIF(OR(C80=\"a\",C80=\"c\",C80=\"f\"),VLOOKUP(A80,Quantities[],Quantities!$Y$2),VLOOKUP(A80,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN80)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$Z$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AA$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AB$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AC$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$P$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$Q$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$R$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$S$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$X$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$U$2)*N81^4+VLOOKUP(D81,Equipment[],Equipment!$V$2)*N81^3+VLOOKUP(D81,Equipment[],Equipment!$W$2)*N81^2+VLOOKUP(D81,Equipment[],Equipment!$X$2)*N81+VLOOKUP(D81,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AH$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D81,Equipment[],Equipment!$AE$2)*O81^4+VLOOKUP(D81,Equipment[],Equipment!$AF$2)*O81^3+VLOOKUP(D81,Equipment[],Equipment!$AG$2)*O81^2+VLOOKUP(D81,Equipment[],Equipment!$AH$2)*O81+VLOOKUP(D81,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(C81=\"a\",C81=\"f\"),\nVLOOKUP(D81,Equipment[],Equipment!$BP$2)+VLOOKUP(D81,Equipment[],Equipment!$BQ$2)+VLOOKUP(D81,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nVLOOKUP(D81,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",\nIF(OR(C81=\"a\",C81=\"c\",C81=\"f\"),VLOOKUP(A81,Quantities[],Quantities!$Y$2),VLOOKUP(A81,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN81)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$Z$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AA$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AB$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AC$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$P$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$Q$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$R$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$S$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$X$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$U$2)*N82^4+VLOOKUP(D82,Equipment[],Equipment!$V$2)*N82^3+VLOOKUP(D82,Equipment[],Equipment!$W$2)*N82^2+VLOOKUP(D82,Equipment[],Equipment!$X$2)*N82+VLOOKUP(D82,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AH$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D82,Equipment[],Equipment!$AE$2)*O82^4+VLOOKUP(D82,Equipment[],Equipment!$AF$2)*O82^3+VLOOKUP(D82,Equipment[],Equipment!$AG$2)*O82^2+VLOOKUP(D82,Equipment[],Equipment!$AH$2)*O82+VLOOKUP(D82,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(C82=\"a\",C82=\"f\"),\nVLOOKUP(D82,Equipment[],Equipment!$BP$2)+VLOOKUP(D82,Equipment[],Equipment!$BQ$2)+VLOOKUP(D82,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nVLOOKUP(D82,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",\nIF(OR(C82=\"a\",C82=\"c\",C82=\"f\"),VLOOKUP(A82,Quantities[],Quantities!$Y$2),VLOOKUP(A82,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN82)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$Z$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AA$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AB$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AC$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$P$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$Q$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$R$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$S$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$X$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$U$2)*N83^4+VLOOKUP(D83,Equipment[],Equipment!$V$2)*N83^3+VLOOKUP(D83,Equipment[],Equipment!$W$2)*N83^2+VLOOKUP(D83,Equipment[],Equipment!$X$2)*N83+VLOOKUP(D83,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AH$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D83,Equipment[],Equipment!$AE$2)*O83^4+VLOOKUP(D83,Equipment[],Equipment!$AF$2)*O83^3+VLOOKUP(D83,Equipment[],Equipment!$AG$2)*O83^2+VLOOKUP(D83,Equipment[],Equipment!$AH$2)*O83+VLOOKUP(D83,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(C83=\"a\",C83=\"f\"),\nVLOOKUP(D83,Equipment[],Equipment!$BP$2)+VLOOKUP(D83,Equipment[],Equipment!$BQ$2)+VLOOKUP(D83,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nVLOOKUP(D83,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",\nIF(OR(C83=\"a\",C83=\"c\",C83=\"f\"),VLOOKUP(A83,Quantities[],Quantities!$Y$2),VLOOKUP(A83,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN83)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$Z$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AA$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AB$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AC$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$P$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$Q$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$R$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$S$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$X$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$U$2)*N84^4+VLOOKUP(D84,Equipment[],Equipment!$V$2)*N84^3+VLOOKUP(D84,Equipment[],Equipment!$W$2)*N84^2+VLOOKUP(D84,Equipment[],Equipment!$X$2)*N84+VLOOKUP(D84,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AH$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D84,Equipment[],Equipment!$AE$2)*O84^4+VLOOKUP(D84,Equipment[],Equipment!$AF$2)*O84^3+VLOOKUP(D84,Equipment[],Equipment!$AG$2)*O84^2+VLOOKUP(D84,Equipment[],Equipment!$AH$2)*O84+VLOOKUP(D84,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(C84=\"a\",C84=\"f\"),\nVLOOKUP(D84,Equipment[],Equipment!$BP$2)+VLOOKUP(D84,Equipment[],Equipment!$BQ$2)+VLOOKUP(D84,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nVLOOKUP(D84,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",\nIF(OR(C84=\"a\",C84=\"c\",C84=\"f\"),VLOOKUP(A84,Quantities[],Quantities!$Y$2),VLOOKUP(A84,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN84)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$Z$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AA$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AB$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AC$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$P$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$Q$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$R$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$S$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$X$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$U$2)*N85^4+VLOOKUP(D85,Equipment[],Equipment!$V$2)*N85^3+VLOOKUP(D85,Equipment[],Equipment!$W$2)*N85^2+VLOOKUP(D85,Equipment[],Equipment!$X$2)*N85+VLOOKUP(D85,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AH$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D85,Equipment[],Equipment!$AE$2)*O85^4+VLOOKUP(D85,Equipment[],Equipment!$AF$2)*O85^3+VLOOKUP(D85,Equipment[],Equipment!$AG$2)*O85^2+VLOOKUP(D85,Equipment[],Equipment!$AH$2)*O85+VLOOKUP(D85,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(C85=\"a\",C85=\"f\"),\nVLOOKUP(D85,Equipment[],Equipment!$BP$2)+VLOOKUP(D85,Equipment[],Equipment!$BQ$2)+VLOOKUP(D85,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nVLOOKUP(D85,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(OR(C85=\"a\",C85=\"c\",C85=\"f\"),VLOOKUP(A85,Quantities[],Quantities!$Y$2),VLOOKUP(A85,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN85)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$Z$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AA$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AB$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AC$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$P$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$Q$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$R$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$S$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$X$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$U$2)*N86^4+VLOOKUP(D86,Equipment[],Equipment!$V$2)*N86^3+VLOOKUP(D86,Equipment[],Equipment!$W$2)*N86^2+VLOOKUP(D86,Equipment[],Equipment!$X$2)*N86+VLOOKUP(D86,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AH$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D86,Equipment[],Equipment!$AE$2)*O86^4+VLOOKUP(D86,Equipment[],Equipment!$AF$2)*O86^3+VLOOKUP(D86,Equipment[],Equipment!$AG$2)*O86^2+VLOOKUP(D86,Equipment[],Equipment!$AH$2)*O86+VLOOKUP(D86,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(C86=\"a\",C86=\"f\"),\nVLOOKUP(D86,Equipment[],Equipment!$BP$2)+VLOOKUP(D86,Equipment[],Equipment!$BQ$2)+VLOOKUP(D86,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nVLOOKUP(D86,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",\nIF(OR(C86=\"a\",C86=\"c\",C86=\"f\"),VLOOKUP(A86,Quantities[],Quantities!$Y$2),VLOOKUP(A86,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN86)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$Z$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AA$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AB$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AC$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$P$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$Q$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$R$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$S$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$X$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$U$2)*N87^4+VLOOKUP(D87,Equipment[],Equipment!$V$2)*N87^3+VLOOKUP(D87,Equipment[],Equipment!$W$2)*N87^2+VLOOKUP(D87,Equipment[],Equipment!$X$2)*N87+VLOOKUP(D87,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AH$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D87,Equipment[],Equipment!$AE$2)*O87^4+VLOOKUP(D87,Equipment[],Equipment!$AF$2)*O87^3+VLOOKUP(D87,Equipment[],Equipment!$AG$2)*O87^2+VLOOKUP(D87,Equipment[],Equipment!$AH$2)*O87+VLOOKUP(D87,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(C87=\"a\",C87=\"f\"),\nVLOOKUP(D87,Equipment[],Equipment!$BP$2)+VLOOKUP(D87,Equipment[],Equipment!$BQ$2)+VLOOKUP(D87,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nVLOOKUP(D87,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",\nIF(OR(C87=\"a\",C87=\"c\",C87=\"f\"),VLOOKUP(A87,Quantities[],Quantities!$Y$2),VLOOKUP(A87,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN87)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$Z$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AA$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AB$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AC$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$P$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$Q$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$R$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$S$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$X$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$U$2)*N88^4+VLOOKUP(D88,Equipment[],Equipment!$V$2)*N88^3+VLOOKUP(D88,Equipment[],Equipment!$W$2)*N88^2+VLOOKUP(D88,Equipment[],Equipment!$X$2)*N88+VLOOKUP(D88,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AH$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D88,Equipment[],Equipment!$AE$2)*O88^4+VLOOKUP(D88,Equipment[],Equipment!$AF$2)*O88^3+VLOOKUP(D88,Equipment[],Equipment!$AG$2)*O88^2+VLOOKUP(D88,Equipment[],Equipment!$AH$2)*O88+VLOOKUP(D88,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(C88=\"a\",C88=\"f\"),\nVLOOKUP(D88,Equipment[],Equipment!$BP$2)+VLOOKUP(D88,Equipment[],Equipment!$BQ$2)+VLOOKUP(D88,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nVLOOKUP(D88,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",\nIF(OR(C88=\"a\",C88=\"c\",C88=\"f\"),VLOOKUP(A88,Quantities[],Quantities!$Y$2),VLOOKUP(A88,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN88)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$Z$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AA$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AB$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AC$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$P$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$Q$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$R$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$S$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$X$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$U$2)*N89^4+VLOOKUP(D89,Equipment[],Equipment!$V$2)*N89^3+VLOOKUP(D89,Equipment[],Equipment!$W$2)*N89^2+VLOOKUP(D89,Equipment[],Equipment!$X$2)*N89+VLOOKUP(D89,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AH$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D89,Equipment[],Equipment!$AE$2)*O89^4+VLOOKUP(D89,Equipment[],Equipment!$AF$2)*O89^3+VLOOKUP(D89,Equipment[],Equipment!$AG$2)*O89^2+VLOOKUP(D89,Equipment[],Equipment!$AH$2)*O89+VLOOKUP(D89,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(C89=\"a\",C89=\"f\"),\nVLOOKUP(D89,Equipment[],Equipment!$BP$2)+VLOOKUP(D89,Equipment[],Equipment!$BQ$2)+VLOOKUP(D89,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nVLOOKUP(D89,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",\nIF(OR(C89=\"a\",C89=\"c\",C89=\"f\"),VLOOKUP(A89,Quantities[],Quantities!$Y$2),VLOOKUP(A89,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN89)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$Z$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AA$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AB$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AC$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$P$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$Q$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$R$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$S$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$X$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$U$2)*N90^4+VLOOKUP(D90,Equipment[],Equipment!$V$2)*N90^3+VLOOKUP(D90,Equipment[],Equipment!$W$2)*N90^2+VLOOKUP(D90,Equipment[],Equipment!$X$2)*N90+VLOOKUP(D90,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AH$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D90,Equipment[],Equipment!$AE$2)*O90^4+VLOOKUP(D90,Equipment[],Equipment!$AF$2)*O90^3+VLOOKUP(D90,Equipment[],Equipment!$AG$2)*O90^2+VLOOKUP(D90,Equipment[],Equipment!$AH$2)*O90+VLOOKUP(D90,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(C90=\"a\",C90=\"f\"),\nVLOOKUP(D90,Equipment[],Equipment!$BP$2)+VLOOKUP(D90,Equipment[],Equipment!$BQ$2)+VLOOKUP(D90,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nVLOOKUP(D90,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",\nIF(OR(C90=\"a\",C90=\"c\",C90=\"f\"),VLOOKUP(A90,Quantities[],Quantities!$Y$2),VLOOKUP(A90,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN90)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$Z$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AA$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AB$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AC$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$P$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$Q$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$R$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$S$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$X$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$U$2)*N91^4+VLOOKUP(D91,Equipment[],Equipment!$V$2)*N91^3+VLOOKUP(D91,Equipment[],Equipment!$W$2)*N91^2+VLOOKUP(D91,Equipment[],Equipment!$X$2)*N91+VLOOKUP(D91,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AH$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D91,Equipment[],Equipment!$AE$2)*O91^4+VLOOKUP(D91,Equipment[],Equipment!$AF$2)*O91^3+VLOOKUP(D91,Equipment[],Equipment!$AG$2)*O91^2+VLOOKUP(D91,Equipment[],Equipment!$AH$2)*O91+VLOOKUP(D91,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(C91=\"a\",C91=\"f\"),\nVLOOKUP(D91,Equipment[],Equipment!$BP$2)+VLOOKUP(D91,Equipment[],Equipment!$BQ$2)+VLOOKUP(D91,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nVLOOKUP(D91,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",\nIF(OR(C91=\"a\",C91=\"c\",C91=\"f\"),VLOOKUP(A91,Quantities[],Quantities!$Y$2),VLOOKUP(A91,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN91)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$Z$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AA$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AB$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AC$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$P$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$Q$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$R$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$S$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$X$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$U$2)*N92^4+VLOOKUP(D92,Equipment[],Equipment!$V$2)*N92^3+VLOOKUP(D92,Equipment[],Equipment!$W$2)*N92^2+VLOOKUP(D92,Equipment[],Equipment!$X$2)*N92+VLOOKUP(D92,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AH$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D92,Equipment[],Equipment!$AE$2)*O92^4+VLOOKUP(D92,Equipment[],Equipment!$AF$2)*O92^3+VLOOKUP(D92,Equipment[],Equipment!$AG$2)*O92^2+VLOOKUP(D92,Equipment[],Equipment!$AH$2)*O92+VLOOKUP(D92,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(C92=\"a\",C92=\"f\"),\nVLOOKUP(D92,Equipment[],Equipment!$BP$2)+VLOOKUP(D92,Equipment[],Equipment!$BQ$2)+VLOOKUP(D92,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nVLOOKUP(D92,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",\nIF(OR(C92=\"a\",C92=\"c\",C92=\"f\"),VLOOKUP(A92,Quantities[],Quantities!$Y$2),VLOOKUP(A92,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN92)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$Z$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AA$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AB$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AC$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$P$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$Q$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$R$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$S$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$X$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$U$2)*N93^4+VLOOKUP(D93,Equipment[],Equipment!$V$2)*N93^3+VLOOKUP(D93,Equipment[],Equipment!$W$2)*N93^2+VLOOKUP(D93,Equipment[],Equipment!$X$2)*N93+VLOOKUP(D93,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AH$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D93,Equipment[],Equipment!$AE$2)*O93^4+VLOOKUP(D93,Equipment[],Equipment!$AF$2)*O93^3+VLOOKUP(D93,Equipment[],Equipment!$AG$2)*O93^2+VLOOKUP(D93,Equipment[],Equipment!$AH$2)*O93+VLOOKUP(D93,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(C93=\"a\",C93=\"f\"),\nVLOOKUP(D93,Equipment[],Equipment!$BP$2)+VLOOKUP(D93,Equipment[],Equipment!$BQ$2)+VLOOKUP(D93,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nVLOOKUP(D93,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",\nIF(OR(C93=\"a\",C93=\"c\",C93=\"f\"),VLOOKUP(A93,Quantities[],Quantities!$Y$2),VLOOKUP(A93,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN93)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(L94+M94>0,ABS(L94)+M94,0),0\n)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(L94-M94<0,0,ABS(L94)-M94),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$Z$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AA$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AB$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AC$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$P$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$Q$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$R$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$S$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$X$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$U$2)*N94^4+VLOOKUP(D94,Equipment[],Equipment!$V$2)*N94^3+VLOOKUP(D94,Equipment[],Equipment!$W$2)*N94^2+VLOOKUP(D94,Equipment[],Equipment!$X$2)*N94+VLOOKUP(D94,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AH$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D94,Equipment[],Equipment!$AE$2)*O94^4+VLOOKUP(D94,Equipment[],Equipment!$AF$2)*O94^3+VLOOKUP(D94,Equipment[],Equipment!$AG$2)*O94^2+VLOOKUP(D94,Equipment[],Equipment!$AH$2)*O94+VLOOKUP(D94,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",(K94/(S94*88))+(K94/(R94*88))+P94+Q94,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(C94=\"a\",C94=\"f\"),\nVLOOKUP(D94,Equipment[],Equipment!$BP$2)+VLOOKUP(D94,Equipment[],Equipment!$BQ$2)+VLOOKUP(D94,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nVLOOKUP(D94,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\nIF(OR(C94=\"a\",C94=\"c\",C94=\"f\"),VLOOKUP(A94,Quantities[],Quantities!$Y$2),VLOOKUP(A94,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",Y94/T94,)","v":0},{"$f":"IF(LEFT(D94,2)=\"Sc\",\n(TRUNC(Z94))*(MIN(X94,(V94/W94))),\n0)","v":0},{"$f":"IF(AA94>0,J94/AA94,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN94)","v":0},{"$f":"IF(AC94>0,AB94/AC94,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$Z$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AA$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AB$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AC$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$P$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$Q$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$R$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$S$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$X$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$U$2)*N95^4+VLOOKUP(D95,Equipment[],Equipment!$V$2)*N95^3+VLOOKUP(D95,Equipment[],Equipment!$W$2)*N95^2+VLOOKUP(D95,Equipment[],Equipment!$X$2)*N95+VLOOKUP(D95,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AH$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D95,Equipment[],Equipment!$AE$2)*O95^4+VLOOKUP(D95,Equipment[],Equipment!$AF$2)*O95^3+VLOOKUP(D95,Equipment[],Equipment!$AG$2)*O95^2+VLOOKUP(D95,Equipment[],Equipment!$AH$2)*O95+VLOOKUP(D95,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(C95=\"a\",C95=\"f\"),\nVLOOKUP(D95,Equipment[],Equipment!$BP$2)+VLOOKUP(D95,Equipment[],Equipment!$BQ$2)+VLOOKUP(D95,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nVLOOKUP(D95,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",\nIF(OR(C95=\"a\",C95=\"c\",C95=\"f\"),VLOOKUP(A95,Quantities[],Quantities!$Y$2),VLOOKUP(A95,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN95)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$Z$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AA$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AB$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AC$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$P$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$Q$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$R$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$S$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$X$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$U$2)*N96^4+VLOOKUP(D96,Equipment[],Equipment!$V$2)*N96^3+VLOOKUP(D96,Equipment[],Equipment!$W$2)*N96^2+VLOOKUP(D96,Equipment[],Equipment!$X$2)*N96+VLOOKUP(D96,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AH$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D96,Equipment[],Equipment!$AE$2)*O96^4+VLOOKUP(D96,Equipment[],Equipment!$AF$2)*O96^3+VLOOKUP(D96,Equipment[],Equipment!$AG$2)*O96^2+VLOOKUP(D96,Equipment[],Equipment!$AH$2)*O96+VLOOKUP(D96,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(C96=\"a\",C96=\"f\"),\nVLOOKUP(D96,Equipment[],Equipment!$BP$2)+VLOOKUP(D96,Equipment[],Equipment!$BQ$2)+VLOOKUP(D96,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nVLOOKUP(D96,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",\nIF(OR(C96=\"a\",C96=\"c\",C96=\"f\"),VLOOKUP(A96,Quantities[],Quantities!$Y$2),VLOOKUP(A96,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN96)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$Z$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AA$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AB$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AC$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$P$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$Q$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$R$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$S$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$X$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$U$2)*N97^4+VLOOKUP(D97,Equipment[],Equipment!$V$2)*N97^3+VLOOKUP(D97,Equipment[],Equipment!$W$2)*N97^2+VLOOKUP(D97,Equipment[],Equipment!$X$2)*N97+VLOOKUP(D97,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AH$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D97,Equipment[],Equipment!$AE$2)*O97^4+VLOOKUP(D97,Equipment[],Equipment!$AF$2)*O97^3+VLOOKUP(D97,Equipment[],Equipment!$AG$2)*O97^2+VLOOKUP(D97,Equipment[],Equipment!$AH$2)*O97+VLOOKUP(D97,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(C97=\"a\",C97=\"f\"),\nVLOOKUP(D97,Equipment[],Equipment!$BP$2)+VLOOKUP(D97,Equipment[],Equipment!$BQ$2)+VLOOKUP(D97,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nVLOOKUP(D97,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",\nIF(OR(C97=\"a\",C97=\"c\",C97=\"f\"),VLOOKUP(A97,Quantities[],Quantities!$Y$2),VLOOKUP(A97,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN97)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$Z$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AA$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AB$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AC$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$P$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$Q$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$R$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$S$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$X$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$U$2)*N98^4+VLOOKUP(D98,Equipment[],Equipment!$V$2)*N98^3+VLOOKUP(D98,Equipment[],Equipment!$W$2)*N98^2+VLOOKUP(D98,Equipment[],Equipment!$X$2)*N98+VLOOKUP(D98,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AH$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D98,Equipment[],Equipment!$AE$2)*O98^4+VLOOKUP(D98,Equipment[],Equipment!$AF$2)*O98^3+VLOOKUP(D98,Equipment[],Equipment!$AG$2)*O98^2+VLOOKUP(D98,Equipment[],Equipment!$AH$2)*O98+VLOOKUP(D98,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(C98=\"a\",C98=\"f\"),\nVLOOKUP(D98,Equipment[],Equipment!$BP$2)+VLOOKUP(D98,Equipment[],Equipment!$BQ$2)+VLOOKUP(D98,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nVLOOKUP(D98,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",\nIF(OR(C98=\"a\",C98=\"c\",C98=\"f\"),VLOOKUP(A98,Quantities[],Quantities!$Y$2),VLOOKUP(A98,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN98)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$Z$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AA$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AB$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AC$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$P$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$Q$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$R$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$S$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$X$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$U$2)*N99^4+VLOOKUP(D99,Equipment[],Equipment!$V$2)*N99^3+VLOOKUP(D99,Equipment[],Equipment!$W$2)*N99^2+VLOOKUP(D99,Equipment[],Equipment!$X$2)*N99+VLOOKUP(D99,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AH$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D99,Equipment[],Equipment!$AE$2)*O99^4+VLOOKUP(D99,Equipment[],Equipment!$AF$2)*O99^3+VLOOKUP(D99,Equipment[],Equipment!$AG$2)*O99^2+VLOOKUP(D99,Equipment[],Equipment!$AH$2)*O99+VLOOKUP(D99,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(C99=\"a\",C99=\"f\"),\nVLOOKUP(D99,Equipment[],Equipment!$BP$2)+VLOOKUP(D99,Equipment[],Equipment!$BQ$2)+VLOOKUP(D99,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nVLOOKUP(D99,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",\nIF(OR(C99=\"a\",C99=\"c\",C99=\"f\"),VLOOKUP(A99,Quantities[],Quantities!$Y$2),VLOOKUP(A99,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN99)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$Z$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AA$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AB$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AC$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$P$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$Q$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$R$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$S$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$X$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$U$2)*N100^4+VLOOKUP(D100,Equipment[],Equipment!$V$2)*N100^3+VLOOKUP(D100,Equipment[],Equipment!$W$2)*N100^2+VLOOKUP(D100,Equipment[],Equipment!$X$2)*N100+VLOOKUP(D100,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AH$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D100,Equipment[],Equipment!$AE$2)*O100^4+VLOOKUP(D100,Equipment[],Equipment!$AF$2)*O100^3+VLOOKUP(D100,Equipment[],Equipment!$AG$2)*O100^2+VLOOKUP(D100,Equipment[],Equipment!$AH$2)*O100+VLOOKUP(D100,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(C100=\"a\",C100=\"f\"),\nVLOOKUP(D100,Equipment[],Equipment!$BP$2)+VLOOKUP(D100,Equipment[],Equipment!$BQ$2)+VLOOKUP(D100,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nVLOOKUP(D100,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",\nIF(OR(C100=\"a\",C100=\"c\",C100=\"f\"),VLOOKUP(A100,Quantities[],Quantities!$Y$2),VLOOKUP(A100,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN100)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$Z$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AA$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AB$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AC$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$P$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$Q$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$R$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$S$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$X$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$U$2)*N101^4+VLOOKUP(D101,Equipment[],Equipment!$V$2)*N101^3+VLOOKUP(D101,Equipment[],Equipment!$W$2)*N101^2+VLOOKUP(D101,Equipment[],Equipment!$X$2)*N101+VLOOKUP(D101,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AH$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D101,Equipment[],Equipment!$AE$2)*O101^4+VLOOKUP(D101,Equipment[],Equipment!$AF$2)*O101^3+VLOOKUP(D101,Equipment[],Equipment!$AG$2)*O101^2+VLOOKUP(D101,Equipment[],Equipment!$AH$2)*O101+VLOOKUP(D101,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(C101=\"a\",C101=\"f\"),\nVLOOKUP(D101,Equipment[],Equipment!$BP$2)+VLOOKUP(D101,Equipment[],Equipment!$BQ$2)+VLOOKUP(D101,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nVLOOKUP(D101,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",\nIF(OR(C101=\"a\",C101=\"c\",C101=\"f\"),VLOOKUP(A101,Quantities[],Quantities!$Y$2),VLOOKUP(A101,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN101)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$Z$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AA$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AB$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AC$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$P$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$Q$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$R$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$S$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$X$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$U$2)*N102^4+VLOOKUP(D102,Equipment[],Equipment!$V$2)*N102^3+VLOOKUP(D102,Equipment[],Equipment!$W$2)*N102^2+VLOOKUP(D102,Equipment[],Equipment!$X$2)*N102+VLOOKUP(D102,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AH$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D102,Equipment[],Equipment!$AE$2)*O102^4+VLOOKUP(D102,Equipment[],Equipment!$AF$2)*O102^3+VLOOKUP(D102,Equipment[],Equipment!$AG$2)*O102^2+VLOOKUP(D102,Equipment[],Equipment!$AH$2)*O102+VLOOKUP(D102,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(C102=\"a\",C102=\"f\"),\nVLOOKUP(D102,Equipment[],Equipment!$BP$2)+VLOOKUP(D102,Equipment[],Equipment!$BQ$2)+VLOOKUP(D102,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nVLOOKUP(D102,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",\nIF(OR(C102=\"a\",C102=\"c\",C102=\"f\"),VLOOKUP(A102,Quantities[],Quantities!$Y$2),VLOOKUP(A102,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN102)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$Z$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AA$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AB$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AC$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$P$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$Q$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$R$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$S$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$X$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$U$2)*N103^4+VLOOKUP(D103,Equipment[],Equipment!$V$2)*N103^3+VLOOKUP(D103,Equipment[],Equipment!$W$2)*N103^2+VLOOKUP(D103,Equipment[],Equipment!$X$2)*N103+VLOOKUP(D103,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AH$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D103,Equipment[],Equipment!$AE$2)*O103^4+VLOOKUP(D103,Equipment[],Equipment!$AF$2)*O103^3+VLOOKUP(D103,Equipment[],Equipment!$AG$2)*O103^2+VLOOKUP(D103,Equipment[],Equipment!$AH$2)*O103+VLOOKUP(D103,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(C103=\"a\",C103=\"f\"),\nVLOOKUP(D103,Equipment[],Equipment!$BP$2)+VLOOKUP(D103,Equipment[],Equipment!$BQ$2)+VLOOKUP(D103,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nVLOOKUP(D103,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",\nIF(OR(C103=\"a\",C103=\"c\",C103=\"f\"),VLOOKUP(A103,Quantities[],Quantities!$Y$2),VLOOKUP(A103,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN103)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$Z$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AA$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AB$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AC$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$P$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$Q$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$R$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$S$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$X$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$U$2)*N104^4+VLOOKUP(D104,Equipment[],Equipment!$V$2)*N104^3+VLOOKUP(D104,Equipment[],Equipment!$W$2)*N104^2+VLOOKUP(D104,Equipment[],Equipment!$X$2)*N104+VLOOKUP(D104,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AH$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D104,Equipment[],Equipment!$AE$2)*O104^4+VLOOKUP(D104,Equipment[],Equipment!$AF$2)*O104^3+VLOOKUP(D104,Equipment[],Equipment!$AG$2)*O104^2+VLOOKUP(D104,Equipment[],Equipment!$AH$2)*O104+VLOOKUP(D104,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(C104=\"a\",C104=\"f\"),\nVLOOKUP(D104,Equipment[],Equipment!$BP$2)+VLOOKUP(D104,Equipment[],Equipment!$BQ$2)+VLOOKUP(D104,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nVLOOKUP(D104,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",\nIF(OR(C104=\"a\",C104=\"c\",C104=\"f\"),VLOOKUP(A104,Quantities[],Quantities!$Y$2),VLOOKUP(A104,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN104)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$Z$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AA$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AB$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AC$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$P$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$Q$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$R$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$S$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$X$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$U$2)*N105^4+VLOOKUP(D105,Equipment[],Equipment!$V$2)*N105^3+VLOOKUP(D105,Equipment[],Equipment!$W$2)*N105^2+VLOOKUP(D105,Equipment[],Equipment!$X$2)*N105+VLOOKUP(D105,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AH$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D105,Equipment[],Equipment!$AE$2)*O105^4+VLOOKUP(D105,Equipment[],Equipment!$AF$2)*O105^3+VLOOKUP(D105,Equipment[],Equipment!$AG$2)*O105^2+VLOOKUP(D105,Equipment[],Equipment!$AH$2)*O105+VLOOKUP(D105,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(C105=\"a\",C105=\"f\"),\nVLOOKUP(D105,Equipment[],Equipment!$BP$2)+VLOOKUP(D105,Equipment[],Equipment!$BQ$2)+VLOOKUP(D105,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nVLOOKUP(D105,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",\nIF(OR(C105=\"a\",C105=\"c\",C105=\"f\"),VLOOKUP(A105,Quantities[],Quantities!$Y$2),VLOOKUP(A105,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN105)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$Z$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AA$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AB$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AC$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$P$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$Q$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$R$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$S$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$X$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$U$2)*N106^4+VLOOKUP(D106,Equipment[],Equipment!$V$2)*N106^3+VLOOKUP(D106,Equipment[],Equipment!$W$2)*N106^2+VLOOKUP(D106,Equipment[],Equipment!$X$2)*N106+VLOOKUP(D106,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AH$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D106,Equipment[],Equipment!$AE$2)*O106^4+VLOOKUP(D106,Equipment[],Equipment!$AF$2)*O106^3+VLOOKUP(D106,Equipment[],Equipment!$AG$2)*O106^2+VLOOKUP(D106,Equipment[],Equipment!$AH$2)*O106+VLOOKUP(D106,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(C106=\"a\",C106=\"f\"),\nVLOOKUP(D106,Equipment[],Equipment!$BP$2)+VLOOKUP(D106,Equipment[],Equipment!$BQ$2)+VLOOKUP(D106,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nVLOOKUP(D106,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",\nIF(OR(C106=\"a\",C106=\"c\",C106=\"f\"),VLOOKUP(A106,Quantities[],Quantities!$Y$2),VLOOKUP(A106,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN106)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$Z$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AA$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AB$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AC$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$P$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$Q$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$R$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$S$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$X$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$U$2)*N107^4+VLOOKUP(D107,Equipment[],Equipment!$V$2)*N107^3+VLOOKUP(D107,Equipment[],Equipment!$W$2)*N107^2+VLOOKUP(D107,Equipment[],Equipment!$X$2)*N107+VLOOKUP(D107,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AH$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D107,Equipment[],Equipment!$AE$2)*O107^4+VLOOKUP(D107,Equipment[],Equipment!$AF$2)*O107^3+VLOOKUP(D107,Equipment[],Equipment!$AG$2)*O107^2+VLOOKUP(D107,Equipment[],Equipment!$AH$2)*O107+VLOOKUP(D107,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(C107=\"a\",C107=\"f\"),\nVLOOKUP(D107,Equipment[],Equipment!$BP$2)+VLOOKUP(D107,Equipment[],Equipment!$BQ$2)+VLOOKUP(D107,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nVLOOKUP(D107,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",\nIF(OR(C107=\"a\",C107=\"c\",C107=\"f\"),VLOOKUP(A107,Quantities[],Quantities!$Y$2),VLOOKUP(A107,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN107)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$Z$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AA$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AB$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AC$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$P$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$Q$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$R$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$S$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$X$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$U$2)*N108^4+VLOOKUP(D108,Equipment[],Equipment!$V$2)*N108^3+VLOOKUP(D108,Equipment[],Equipment!$W$2)*N108^2+VLOOKUP(D108,Equipment[],Equipment!$X$2)*N108+VLOOKUP(D108,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AH$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D108,Equipment[],Equipment!$AE$2)*O108^4+VLOOKUP(D108,Equipment[],Equipment!$AF$2)*O108^3+VLOOKUP(D108,Equipment[],Equipment!$AG$2)*O108^2+VLOOKUP(D108,Equipment[],Equipment!$AH$2)*O108+VLOOKUP(D108,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(C108=\"a\",C108=\"f\"),\nVLOOKUP(D108,Equipment[],Equipment!$BP$2)+VLOOKUP(D108,Equipment[],Equipment!$BQ$2)+VLOOKUP(D108,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nVLOOKUP(D108,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",\nIF(OR(C108=\"a\",C108=\"c\",C108=\"f\"),VLOOKUP(A108,Quantities[],Quantities!$Y$2),VLOOKUP(A108,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN108)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$Z$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AA$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AB$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AC$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$P$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$Q$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$R$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$S$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$X$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$U$2)*N109^4+VLOOKUP(D109,Equipment[],Equipment!$V$2)*N109^3+VLOOKUP(D109,Equipment[],Equipment!$W$2)*N109^2+VLOOKUP(D109,Equipment[],Equipment!$X$2)*N109+VLOOKUP(D109,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AH$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D109,Equipment[],Equipment!$AE$2)*O109^4+VLOOKUP(D109,Equipment[],Equipment!$AF$2)*O109^3+VLOOKUP(D109,Equipment[],Equipment!$AG$2)*O109^2+VLOOKUP(D109,Equipment[],Equipment!$AH$2)*O109+VLOOKUP(D109,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(C109=\"a\",C109=\"f\"),\nVLOOKUP(D109,Equipment[],Equipment!$BP$2)+VLOOKUP(D109,Equipment[],Equipment!$BQ$2)+VLOOKUP(D109,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nVLOOKUP(D109,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",\nIF(OR(C109=\"a\",C109=\"c\",C109=\"f\"),VLOOKUP(A109,Quantities[],Quantities!$Y$2),VLOOKUP(A109,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN109)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$Z$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AA$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AB$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AC$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$P$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$Q$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$R$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$S$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$X$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$U$2)*N110^4+VLOOKUP(D110,Equipment[],Equipment!$V$2)*N110^3+VLOOKUP(D110,Equipment[],Equipment!$W$2)*N110^2+VLOOKUP(D110,Equipment[],Equipment!$X$2)*N110+VLOOKUP(D110,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AH$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D110,Equipment[],Equipment!$AE$2)*O110^4+VLOOKUP(D110,Equipment[],Equipment!$AF$2)*O110^3+VLOOKUP(D110,Equipment[],Equipment!$AG$2)*O110^2+VLOOKUP(D110,Equipment[],Equipment!$AH$2)*O110+VLOOKUP(D110,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(C110=\"a\",C110=\"f\"),\nVLOOKUP(D110,Equipment[],Equipment!$BP$2)+VLOOKUP(D110,Equipment[],Equipment!$BQ$2)+VLOOKUP(D110,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nVLOOKUP(D110,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",\nIF(OR(C110=\"a\",C110=\"c\",C110=\"f\"),VLOOKUP(A110,Quantities[],Quantities!$Y$2),VLOOKUP(A110,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN110)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$Z$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AA$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AB$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AC$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$P$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$Q$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$R$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$S$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$X$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$U$2)*N111^4+VLOOKUP(D111,Equipment[],Equipment!$V$2)*N111^3+VLOOKUP(D111,Equipment[],Equipment!$W$2)*N111^2+VLOOKUP(D111,Equipment[],Equipment!$X$2)*N111+VLOOKUP(D111,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AH$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D111,Equipment[],Equipment!$AE$2)*O111^4+VLOOKUP(D111,Equipment[],Equipment!$AF$2)*O111^3+VLOOKUP(D111,Equipment[],Equipment!$AG$2)*O111^2+VLOOKUP(D111,Equipment[],Equipment!$AH$2)*O111+VLOOKUP(D111,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(C111=\"a\",C111=\"f\"),\nVLOOKUP(D111,Equipment[],Equipment!$BP$2)+VLOOKUP(D111,Equipment[],Equipment!$BQ$2)+VLOOKUP(D111,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nVLOOKUP(D111,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",\nIF(OR(C111=\"a\",C111=\"c\",C111=\"f\"),VLOOKUP(A111,Quantities[],Quantities!$Y$2),VLOOKUP(A111,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN111)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$Z$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AA$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AB$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AC$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$P$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$Q$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$R$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$S$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$X$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$U$2)*N112^4+VLOOKUP(D112,Equipment[],Equipment!$V$2)*N112^3+VLOOKUP(D112,Equipment[],Equipment!$W$2)*N112^2+VLOOKUP(D112,Equipment[],Equipment!$X$2)*N112+VLOOKUP(D112,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AH$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D112,Equipment[],Equipment!$AE$2)*O112^4+VLOOKUP(D112,Equipment[],Equipment!$AF$2)*O112^3+VLOOKUP(D112,Equipment[],Equipment!$AG$2)*O112^2+VLOOKUP(D112,Equipment[],Equipment!$AH$2)*O112+VLOOKUP(D112,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(C112=\"a\",C112=\"f\"),\nVLOOKUP(D112,Equipment[],Equipment!$BP$2)+VLOOKUP(D112,Equipment[],Equipment!$BQ$2)+VLOOKUP(D112,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nVLOOKUP(D112,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",\nIF(OR(C112=\"a\",C112=\"c\",C112=\"f\"),VLOOKUP(A112,Quantities[],Quantities!$Y$2),VLOOKUP(A112,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN112)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$Z$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AA$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AB$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AC$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$P$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$Q$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$R$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$S$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$X$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$U$2)*N113^4+VLOOKUP(D113,Equipment[],Equipment!$V$2)*N113^3+VLOOKUP(D113,Equipment[],Equipment!$W$2)*N113^2+VLOOKUP(D113,Equipment[],Equipment!$X$2)*N113+VLOOKUP(D113,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AH$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D113,Equipment[],Equipment!$AE$2)*O113^4+VLOOKUP(D113,Equipment[],Equipment!$AF$2)*O113^3+VLOOKUP(D113,Equipment[],Equipment!$AG$2)*O113^2+VLOOKUP(D113,Equipment[],Equipment!$AH$2)*O113+VLOOKUP(D113,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(C113=\"a\",C113=\"f\"),\nVLOOKUP(D113,Equipment[],Equipment!$BP$2)+VLOOKUP(D113,Equipment[],Equipment!$BQ$2)+VLOOKUP(D113,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nVLOOKUP(D113,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",\nIF(OR(C113=\"a\",C113=\"c\",C113=\"f\"),VLOOKUP(A113,Quantities[],Quantities!$Y$2),VLOOKUP(A113,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN113)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$Z$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AA$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AB$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AC$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$P$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$Q$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$R$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$S$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$X$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$U$2)*N114^4+VLOOKUP(D114,Equipment[],Equipment!$V$2)*N114^3+VLOOKUP(D114,Equipment[],Equipment!$W$2)*N114^2+VLOOKUP(D114,Equipment[],Equipment!$X$2)*N114+VLOOKUP(D114,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AH$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D114,Equipment[],Equipment!$AE$2)*O114^4+VLOOKUP(D114,Equipment[],Equipment!$AF$2)*O114^3+VLOOKUP(D114,Equipment[],Equipment!$AG$2)*O114^2+VLOOKUP(D114,Equipment[],Equipment!$AH$2)*O114+VLOOKUP(D114,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(C114=\"a\",C114=\"f\"),\nVLOOKUP(D114,Equipment[],Equipment!$BP$2)+VLOOKUP(D114,Equipment[],Equipment!$BQ$2)+VLOOKUP(D114,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nVLOOKUP(D114,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",\nIF(OR(C114=\"a\",C114=\"c\",C114=\"f\"),VLOOKUP(A114,Quantities[],Quantities!$Y$2),VLOOKUP(A114,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN114)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$Z$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AA$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AB$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AC$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$P$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$Q$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$R$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$S$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$X$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$U$2)*N115^4+VLOOKUP(D115,Equipment[],Equipment!$V$2)*N115^3+VLOOKUP(D115,Equipment[],Equipment!$W$2)*N115^2+VLOOKUP(D115,Equipment[],Equipment!$X$2)*N115+VLOOKUP(D115,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AH$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D115,Equipment[],Equipment!$AE$2)*O115^4+VLOOKUP(D115,Equipment[],Equipment!$AF$2)*O115^3+VLOOKUP(D115,Equipment[],Equipment!$AG$2)*O115^2+VLOOKUP(D115,Equipment[],Equipment!$AH$2)*O115+VLOOKUP(D115,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(C115=\"a\",C115=\"f\"),\nVLOOKUP(D115,Equipment[],Equipment!$BP$2)+VLOOKUP(D115,Equipment[],Equipment!$BQ$2)+VLOOKUP(D115,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nVLOOKUP(D115,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",\nIF(OR(C115=\"a\",C115=\"c\",C115=\"f\"),VLOOKUP(A115,Quantities[],Quantities!$Y$2),VLOOKUP(A115,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN115)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$Z$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AA$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AB$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AC$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$P$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$Q$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$R$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$S$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$X$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$U$2)*N116^4+VLOOKUP(D116,Equipment[],Equipment!$V$2)*N116^3+VLOOKUP(D116,Equipment[],Equipment!$W$2)*N116^2+VLOOKUP(D116,Equipment[],Equipment!$X$2)*N116+VLOOKUP(D116,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AH$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D116,Equipment[],Equipment!$AE$2)*O116^4+VLOOKUP(D116,Equipment[],Equipment!$AF$2)*O116^3+VLOOKUP(D116,Equipment[],Equipment!$AG$2)*O116^2+VLOOKUP(D116,Equipment[],Equipment!$AH$2)*O116+VLOOKUP(D116,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(C116=\"a\",C116=\"f\"),\nVLOOKUP(D116,Equipment[],Equipment!$BP$2)+VLOOKUP(D116,Equipment[],Equipment!$BQ$2)+VLOOKUP(D116,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nVLOOKUP(D116,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",\nIF(OR(C116=\"a\",C116=\"c\",C116=\"f\"),VLOOKUP(A116,Quantities[],Quantities!$Y$2),VLOOKUP(A116,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN116)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$Z$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AA$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AB$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AC$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$P$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$Q$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$R$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$S$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$X$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$U$2)*N117^4+VLOOKUP(D117,Equipment[],Equipment!$V$2)*N117^3+VLOOKUP(D117,Equipment[],Equipment!$W$2)*N117^2+VLOOKUP(D117,Equipment[],Equipment!$X$2)*N117+VLOOKUP(D117,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AH$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D117,Equipment[],Equipment!$AE$2)*O117^4+VLOOKUP(D117,Equipment[],Equipment!$AF$2)*O117^3+VLOOKUP(D117,Equipment[],Equipment!$AG$2)*O117^2+VLOOKUP(D117,Equipment[],Equipment!$AH$2)*O117+VLOOKUP(D117,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(C117=\"a\",C117=\"f\"),\nVLOOKUP(D117,Equipment[],Equipment!$BP$2)+VLOOKUP(D117,Equipment[],Equipment!$BQ$2)+VLOOKUP(D117,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nVLOOKUP(D117,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",\nIF(OR(C117=\"a\",C117=\"c\",C117=\"f\"),VLOOKUP(A117,Quantities[],Quantities!$Y$2),VLOOKUP(A117,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN117)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$Z$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AA$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AB$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AC$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$P$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$Q$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$R$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$S$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$X$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$U$2)*N118^4+VLOOKUP(D118,Equipment[],Equipment!$V$2)*N118^3+VLOOKUP(D118,Equipment[],Equipment!$W$2)*N118^2+VLOOKUP(D118,Equipment[],Equipment!$X$2)*N118+VLOOKUP(D118,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AH$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D118,Equipment[],Equipment!$AE$2)*O118^4+VLOOKUP(D118,Equipment[],Equipment!$AF$2)*O118^3+VLOOKUP(D118,Equipment[],Equipment!$AG$2)*O118^2+VLOOKUP(D118,Equipment[],Equipment!$AH$2)*O118+VLOOKUP(D118,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(C118=\"a\",C118=\"f\"),\nVLOOKUP(D118,Equipment[],Equipment!$BP$2)+VLOOKUP(D118,Equipment[],Equipment!$BQ$2)+VLOOKUP(D118,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nVLOOKUP(D118,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",\nIF(OR(C118=\"a\",C118=\"c\",C118=\"f\"),VLOOKUP(A118,Quantities[],Quantities!$Y$2),VLOOKUP(A118,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN118)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$Z$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AA$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AB$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AC$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$P$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$Q$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$R$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$S$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$X$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$U$2)*N119^4+VLOOKUP(D119,Equipment[],Equipment!$V$2)*N119^3+VLOOKUP(D119,Equipment[],Equipment!$W$2)*N119^2+VLOOKUP(D119,Equipment[],Equipment!$X$2)*N119+VLOOKUP(D119,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AH$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D119,Equipment[],Equipment!$AE$2)*O119^4+VLOOKUP(D119,Equipment[],Equipment!$AF$2)*O119^3+VLOOKUP(D119,Equipment[],Equipment!$AG$2)*O119^2+VLOOKUP(D119,Equipment[],Equipment!$AH$2)*O119+VLOOKUP(D119,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(C119=\"a\",C119=\"f\"),\nVLOOKUP(D119,Equipment[],Equipment!$BP$2)+VLOOKUP(D119,Equipment[],Equipment!$BQ$2)+VLOOKUP(D119,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nVLOOKUP(D119,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",\nIF(OR(C119=\"a\",C119=\"c\",C119=\"f\"),VLOOKUP(A119,Quantities[],Quantities!$Y$2),VLOOKUP(A119,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN119)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$Z$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AA$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AB$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AC$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$P$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$Q$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$R$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$S$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$X$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$U$2)*N120^4+VLOOKUP(D120,Equipment[],Equipment!$V$2)*N120^3+VLOOKUP(D120,Equipment[],Equipment!$W$2)*N120^2+VLOOKUP(D120,Equipment[],Equipment!$X$2)*N120+VLOOKUP(D120,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AH$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D120,Equipment[],Equipment!$AE$2)*O120^4+VLOOKUP(D120,Equipment[],Equipment!$AF$2)*O120^3+VLOOKUP(D120,Equipment[],Equipment!$AG$2)*O120^2+VLOOKUP(D120,Equipment[],Equipment!$AH$2)*O120+VLOOKUP(D120,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(C120=\"a\",C120=\"f\"),\nVLOOKUP(D120,Equipment[],Equipment!$BP$2)+VLOOKUP(D120,Equipment[],Equipment!$BQ$2)+VLOOKUP(D120,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nVLOOKUP(D120,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",\nIF(OR(C120=\"a\",C120=\"c\",C120=\"f\"),VLOOKUP(A120,Quantities[],Quantities!$Y$2),VLOOKUP(A120,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN120)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$Z$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AA$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AB$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AC$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$P$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$Q$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$R$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$S$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$X$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$U$2)*N121^4+VLOOKUP(D121,Equipment[],Equipment!$V$2)*N121^3+VLOOKUP(D121,Equipment[],Equipment!$W$2)*N121^2+VLOOKUP(D121,Equipment[],Equipment!$X$2)*N121+VLOOKUP(D121,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AH$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D121,Equipment[],Equipment!$AE$2)*O121^4+VLOOKUP(D121,Equipment[],Equipment!$AF$2)*O121^3+VLOOKUP(D121,Equipment[],Equipment!$AG$2)*O121^2+VLOOKUP(D121,Equipment[],Equipment!$AH$2)*O121+VLOOKUP(D121,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(C121=\"a\",C121=\"f\"),\nVLOOKUP(D121,Equipment[],Equipment!$BP$2)+VLOOKUP(D121,Equipment[],Equipment!$BQ$2)+VLOOKUP(D121,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nVLOOKUP(D121,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",\nIF(OR(C121=\"a\",C121=\"c\",C121=\"f\"),VLOOKUP(A121,Quantities[],Quantities!$Y$2),VLOOKUP(A121,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN121)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$Z$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AA$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AB$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AC$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$P$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$Q$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$R$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$S$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$X$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$U$2)*N122^4+VLOOKUP(D122,Equipment[],Equipment!$V$2)*N122^3+VLOOKUP(D122,Equipment[],Equipment!$W$2)*N122^2+VLOOKUP(D122,Equipment[],Equipment!$X$2)*N122+VLOOKUP(D122,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AH$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D122,Equipment[],Equipment!$AE$2)*O122^4+VLOOKUP(D122,Equipment[],Equipment!$AF$2)*O122^3+VLOOKUP(D122,Equipment[],Equipment!$AG$2)*O122^2+VLOOKUP(D122,Equipment[],Equipment!$AH$2)*O122+VLOOKUP(D122,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(C122=\"a\",C122=\"f\"),\nVLOOKUP(D122,Equipment[],Equipment!$BP$2)+VLOOKUP(D122,Equipment[],Equipment!$BQ$2)+VLOOKUP(D122,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nVLOOKUP(D122,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",\nIF(OR(C122=\"a\",C122=\"c\",C122=\"f\"),VLOOKUP(A122,Quantities[],Quantities!$Y$2),VLOOKUP(A122,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN122)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$Z$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AA$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AB$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AC$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$P$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$Q$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$R$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$S$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$X$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$U$2)*N123^4+VLOOKUP(D123,Equipment[],Equipment!$V$2)*N123^3+VLOOKUP(D123,Equipment[],Equipment!$W$2)*N123^2+VLOOKUP(D123,Equipment[],Equipment!$X$2)*N123+VLOOKUP(D123,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AH$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D123,Equipment[],Equipment!$AE$2)*O123^4+VLOOKUP(D123,Equipment[],Equipment!$AF$2)*O123^3+VLOOKUP(D123,Equipment[],Equipment!$AG$2)*O123^2+VLOOKUP(D123,Equipment[],Equipment!$AH$2)*O123+VLOOKUP(D123,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(C123=\"a\",C123=\"f\"),\nVLOOKUP(D123,Equipment[],Equipment!$BP$2)+VLOOKUP(D123,Equipment[],Equipment!$BQ$2)+VLOOKUP(D123,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nVLOOKUP(D123,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",\nIF(OR(C123=\"a\",C123=\"c\",C123=\"f\"),VLOOKUP(A123,Quantities[],Quantities!$Y$2),VLOOKUP(A123,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN123)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$Z$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AA$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AB$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AC$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$P$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$Q$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$R$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$S$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$X$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$U$2)*N124^4+VLOOKUP(D124,Equipment[],Equipment!$V$2)*N124^3+VLOOKUP(D124,Equipment[],Equipment!$W$2)*N124^2+VLOOKUP(D124,Equipment[],Equipment!$X$2)*N124+VLOOKUP(D124,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AH$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D124,Equipment[],Equipment!$AE$2)*O124^4+VLOOKUP(D124,Equipment[],Equipment!$AF$2)*O124^3+VLOOKUP(D124,Equipment[],Equipment!$AG$2)*O124^2+VLOOKUP(D124,Equipment[],Equipment!$AH$2)*O124+VLOOKUP(D124,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(C124=\"a\",C124=\"f\"),\nVLOOKUP(D124,Equipment[],Equipment!$BP$2)+VLOOKUP(D124,Equipment[],Equipment!$BQ$2)+VLOOKUP(D124,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nVLOOKUP(D124,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",\nIF(OR(C124=\"a\",C124=\"c\",C124=\"f\"),VLOOKUP(A124,Quantities[],Quantities!$Y$2),VLOOKUP(A124,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN124)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$Z$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AA$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AB$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AC$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$P$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$Q$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$R$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$S$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$X$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$U$2)*N125^4+VLOOKUP(D125,Equipment[],Equipment!$V$2)*N125^3+VLOOKUP(D125,Equipment[],Equipment!$W$2)*N125^2+VLOOKUP(D125,Equipment[],Equipment!$X$2)*N125+VLOOKUP(D125,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AH$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D125,Equipment[],Equipment!$AE$2)*O125^4+VLOOKUP(D125,Equipment[],Equipment!$AF$2)*O125^3+VLOOKUP(D125,Equipment[],Equipment!$AG$2)*O125^2+VLOOKUP(D125,Equipment[],Equipment!$AH$2)*O125+VLOOKUP(D125,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(C125=\"a\",C125=\"f\"),\nVLOOKUP(D125,Equipment[],Equipment!$BP$2)+VLOOKUP(D125,Equipment[],Equipment!$BQ$2)+VLOOKUP(D125,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nVLOOKUP(D125,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",\nIF(OR(C125=\"a\",C125=\"c\",C125=\"f\"),VLOOKUP(A125,Quantities[],Quantities!$Y$2),VLOOKUP(A125,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN125)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$Z$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AA$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AB$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AC$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$P$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$Q$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$R$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$S$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$X$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$U$2)*N126^4+VLOOKUP(D126,Equipment[],Equipment!$V$2)*N126^3+VLOOKUP(D126,Equipment[],Equipment!$W$2)*N126^2+VLOOKUP(D126,Equipment[],Equipment!$X$2)*N126+VLOOKUP(D126,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AH$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D126,Equipment[],Equipment!$AE$2)*O126^4+VLOOKUP(D126,Equipment[],Equipment!$AF$2)*O126^3+VLOOKUP(D126,Equipment[],Equipment!$AG$2)*O126^2+VLOOKUP(D126,Equipment[],Equipment!$AH$2)*O126+VLOOKUP(D126,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(C126=\"a\",C126=\"f\"),\nVLOOKUP(D126,Equipment[],Equipment!$BP$2)+VLOOKUP(D126,Equipment[],Equipment!$BQ$2)+VLOOKUP(D126,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nVLOOKUP(D126,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",\nIF(OR(C126=\"a\",C126=\"c\",C126=\"f\"),VLOOKUP(A126,Quantities[],Quantities!$Y$2),VLOOKUP(A126,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN126)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$Z$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AA$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AB$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AC$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$P$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$Q$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$R$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$S$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$X$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$U$2)*N127^4+VLOOKUP(D127,Equipment[],Equipment!$V$2)*N127^3+VLOOKUP(D127,Equipment[],Equipment!$W$2)*N127^2+VLOOKUP(D127,Equipment[],Equipment!$X$2)*N127+VLOOKUP(D127,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AH$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D127,Equipment[],Equipment!$AE$2)*O127^4+VLOOKUP(D127,Equipment[],Equipment!$AF$2)*O127^3+VLOOKUP(D127,Equipment[],Equipment!$AG$2)*O127^2+VLOOKUP(D127,Equipment[],Equipment!$AH$2)*O127+VLOOKUP(D127,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(C127=\"a\",C127=\"f\"),\nVLOOKUP(D127,Equipment[],Equipment!$BP$2)+VLOOKUP(D127,Equipment[],Equipment!$BQ$2)+VLOOKUP(D127,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nVLOOKUP(D127,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",\nIF(OR(C127=\"a\",C127=\"c\",C127=\"f\"),VLOOKUP(A127,Quantities[],Quantities!$Y$2),VLOOKUP(A127,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN127)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$Z$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AA$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AB$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AC$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$P$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$Q$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$R$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$S$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$X$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$U$2)*N128^4+VLOOKUP(D128,Equipment[],Equipment!$V$2)*N128^3+VLOOKUP(D128,Equipment[],Equipment!$W$2)*N128^2+VLOOKUP(D128,Equipment[],Equipment!$X$2)*N128+VLOOKUP(D128,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AH$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D128,Equipment[],Equipment!$AE$2)*O128^4+VLOOKUP(D128,Equipment[],Equipment!$AF$2)*O128^3+VLOOKUP(D128,Equipment[],Equipment!$AG$2)*O128^2+VLOOKUP(D128,Equipment[],Equipment!$AH$2)*O128+VLOOKUP(D128,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(C128=\"a\",C128=\"f\"),\nVLOOKUP(D128,Equipment[],Equipment!$BP$2)+VLOOKUP(D128,Equipment[],Equipment!$BQ$2)+VLOOKUP(D128,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nVLOOKUP(D128,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",\nIF(OR(C128=\"a\",C128=\"c\",C128=\"f\"),VLOOKUP(A128,Quantities[],Quantities!$Y$2),VLOOKUP(A128,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN128)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$Z$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AA$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AB$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AC$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$P$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$Q$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$R$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$S$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$X$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$U$2)*N129^4+VLOOKUP(D129,Equipment[],Equipment!$V$2)*N129^3+VLOOKUP(D129,Equipment[],Equipment!$W$2)*N129^2+VLOOKUP(D129,Equipment[],Equipment!$X$2)*N129+VLOOKUP(D129,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AH$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D129,Equipment[],Equipment!$AE$2)*O129^4+VLOOKUP(D129,Equipment[],Equipment!$AF$2)*O129^3+VLOOKUP(D129,Equipment[],Equipment!$AG$2)*O129^2+VLOOKUP(D129,Equipment[],Equipment!$AH$2)*O129+VLOOKUP(D129,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(C129=\"a\",C129=\"f\"),\nVLOOKUP(D129,Equipment[],Equipment!$BP$2)+VLOOKUP(D129,Equipment[],Equipment!$BQ$2)+VLOOKUP(D129,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nVLOOKUP(D129,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",\nIF(OR(C129=\"a\",C129=\"c\",C129=\"f\"),VLOOKUP(A129,Quantities[],Quantities!$Y$2),VLOOKUP(A129,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN129)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$Z$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AA$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AB$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AC$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$P$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$Q$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$R$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$S$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$U$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$V$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$W$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$X$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$U$2)*N130^4+VLOOKUP(D130,Equipment[],Equipment!$V$2)*N130^3+VLOOKUP(D130,Equipment[],Equipment!$W$2)*N130^2+VLOOKUP(D130,Equipment[],Equipment!$X$2)*N130+VLOOKUP(D130,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D130,Equipment[],Equipment!$AE$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AF$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AG$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AH$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D130,Equipment[],Equipment!$AE$2)*O130^4+VLOOKUP(D130,Equipment[],Equipment!$AF$2)*O130^3+VLOOKUP(D130,Equipment[],Equipment!$AG$2)*O130^2+VLOOKUP(D130,Equipment[],Equipment!$AH$2)*O130+VLOOKUP(D130,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(OR(C130=\"a\",C130=\"f\"),\nVLOOKUP(D130,Equipment[],Equipment!$BP$2)+VLOOKUP(D130,Equipment[],Equipment!$BQ$2)+VLOOKUP(D130,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nVLOOKUP(D130,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",\nIF(OR(C130=\"a\",C130=\"c\",C130=\"f\"),VLOOKUP(A130,Quantities[],Quantities!$Y$2),VLOOKUP(A130,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN130)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$Z$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AA$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AB$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AC$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$P$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$Q$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$R$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$S$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$U$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$V$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$W$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$X$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$U$2)*N131^4+VLOOKUP(D131,Equipment[],Equipment!$V$2)*N131^3+VLOOKUP(D131,Equipment[],Equipment!$W$2)*N131^2+VLOOKUP(D131,Equipment[],Equipment!$X$2)*N131+VLOOKUP(D131,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D131,Equipment[],Equipment!$AE$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AF$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AG$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AH$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D131,Equipment[],Equipment!$AE$2)*O131^4+VLOOKUP(D131,Equipment[],Equipment!$AF$2)*O131^3+VLOOKUP(D131,Equipment[],Equipment!$AG$2)*O131^2+VLOOKUP(D131,Equipment[],Equipment!$AH$2)*O131+VLOOKUP(D131,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(OR(C131=\"a\",C131=\"f\"),\nVLOOKUP(D131,Equipment[],Equipment!$BP$2)+VLOOKUP(D131,Equipment[],Equipment!$BQ$2)+VLOOKUP(D131,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nVLOOKUP(D131,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",\nIF(OR(C131=\"a\",C131=\"c\",C131=\"f\"),VLOOKUP(A131,Quantities[],Quantities!$Y$2),VLOOKUP(A131,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN131)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$Z$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AA$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AB$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AC$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$P$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$Q$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$R$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$S$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$U$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$V$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$W$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$X$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$U$2)*N132^4+VLOOKUP(D132,Equipment[],Equipment!$V$2)*N132^3+VLOOKUP(D132,Equipment[],Equipment!$W$2)*N132^2+VLOOKUP(D132,Equipment[],Equipment!$X$2)*N132+VLOOKUP(D132,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D132,Equipment[],Equipment!$AE$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AF$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AG$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AH$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D132,Equipment[],Equipment!$AE$2)*O132^4+VLOOKUP(D132,Equipment[],Equipment!$AF$2)*O132^3+VLOOKUP(D132,Equipment[],Equipment!$AG$2)*O132^2+VLOOKUP(D132,Equipment[],Equipment!$AH$2)*O132+VLOOKUP(D132,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(OR(C132=\"a\",C132=\"f\"),\nVLOOKUP(D132,Equipment[],Equipment!$BP$2)+VLOOKUP(D132,Equipment[],Equipment!$BQ$2)+VLOOKUP(D132,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nVLOOKUP(D132,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",\nIF(OR(C132=\"a\",C132=\"c\",C132=\"f\"),VLOOKUP(A132,Quantities[],Quantities!$Y$2),VLOOKUP(A132,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN132)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$Z$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AA$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AB$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AC$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$P$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$Q$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$R$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$S$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$U$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$V$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$W$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$X$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$U$2)*N133^4+VLOOKUP(D133,Equipment[],Equipment!$V$2)*N133^3+VLOOKUP(D133,Equipment[],Equipment!$W$2)*N133^2+VLOOKUP(D133,Equipment[],Equipment!$X$2)*N133+VLOOKUP(D133,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D133,Equipment[],Equipment!$AE$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AF$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AG$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AH$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D133,Equipment[],Equipment!$AE$2)*O133^4+VLOOKUP(D133,Equipment[],Equipment!$AF$2)*O133^3+VLOOKUP(D133,Equipment[],Equipment!$AG$2)*O133^2+VLOOKUP(D133,Equipment[],Equipment!$AH$2)*O133+VLOOKUP(D133,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(OR(C133=\"a\",C133=\"f\"),\nVLOOKUP(D133,Equipment[],Equipment!$BP$2)+VLOOKUP(D133,Equipment[],Equipment!$BQ$2)+VLOOKUP(D133,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nVLOOKUP(D133,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",\nIF(OR(C133=\"a\",C133=\"c\",C133=\"f\"),VLOOKUP(A133,Quantities[],Quantities!$Y$2),VLOOKUP(A133,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN133)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$Z$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AA$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AB$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AC$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$P$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$Q$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$R$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$S$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$U$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$V$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$W$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$X$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$U$2)*N134^4+VLOOKUP(D134,Equipment[],Equipment!$V$2)*N134^3+VLOOKUP(D134,Equipment[],Equipment!$W$2)*N134^2+VLOOKUP(D134,Equipment[],Equipment!$X$2)*N134+VLOOKUP(D134,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D134,Equipment[],Equipment!$AE$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AF$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AG$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AH$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D134,Equipment[],Equipment!$AE$2)*O134^4+VLOOKUP(D134,Equipment[],Equipment!$AF$2)*O134^3+VLOOKUP(D134,Equipment[],Equipment!$AG$2)*O134^2+VLOOKUP(D134,Equipment[],Equipment!$AH$2)*O134+VLOOKUP(D134,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(OR(C134=\"a\",C134=\"f\"),\nVLOOKUP(D134,Equipment[],Equipment!$BP$2)+VLOOKUP(D134,Equipment[],Equipment!$BQ$2)+VLOOKUP(D134,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nVLOOKUP(D134,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",\nIF(OR(C134=\"a\",C134=\"c\",C134=\"f\"),VLOOKUP(A134,Quantities[],Quantities!$Y$2),VLOOKUP(A134,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN134)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$Z$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AA$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AB$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AC$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$P$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$Q$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$R$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$S$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$U$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$V$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$W$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$X$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$U$2)*N135^4+VLOOKUP(D135,Equipment[],Equipment!$V$2)*N135^3+VLOOKUP(D135,Equipment[],Equipment!$W$2)*N135^2+VLOOKUP(D135,Equipment[],Equipment!$X$2)*N135+VLOOKUP(D135,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D135,Equipment[],Equipment!$AE$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AF$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AG$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AH$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D135,Equipment[],Equipment!$AE$2)*O135^4+VLOOKUP(D135,Equipment[],Equipment!$AF$2)*O135^3+VLOOKUP(D135,Equipment[],Equipment!$AG$2)*O135^2+VLOOKUP(D135,Equipment[],Equipment!$AH$2)*O135+VLOOKUP(D135,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(OR(C135=\"a\",C135=\"f\"),\nVLOOKUP(D135,Equipment[],Equipment!$BP$2)+VLOOKUP(D135,Equipment[],Equipment!$BQ$2)+VLOOKUP(D135,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nVLOOKUP(D135,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",\nIF(OR(C135=\"a\",C135=\"c\",C135=\"f\"),VLOOKUP(A135,Quantities[],Quantities!$Y$2),VLOOKUP(A135,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN135)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$Z$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AA$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AB$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AC$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$P$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$Q$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$R$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$S$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$U$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$V$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$W$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$X$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$U$2)*N136^4+VLOOKUP(D136,Equipment[],Equipment!$V$2)*N136^3+VLOOKUP(D136,Equipment[],Equipment!$W$2)*N136^2+VLOOKUP(D136,Equipment[],Equipment!$X$2)*N136+VLOOKUP(D136,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D136,Equipment[],Equipment!$AE$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AF$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AG$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AH$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D136,Equipment[],Equipment!$AE$2)*O136^4+VLOOKUP(D136,Equipment[],Equipment!$AF$2)*O136^3+VLOOKUP(D136,Equipment[],Equipment!$AG$2)*O136^2+VLOOKUP(D136,Equipment[],Equipment!$AH$2)*O136+VLOOKUP(D136,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(OR(C136=\"a\",C136=\"f\"),\nVLOOKUP(D136,Equipment[],Equipment!$BP$2)+VLOOKUP(D136,Equipment[],Equipment!$BQ$2)+VLOOKUP(D136,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nVLOOKUP(D136,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",\nIF(OR(C136=\"a\",C136=\"c\",C136=\"f\"),VLOOKUP(A136,Quantities[],Quantities!$Y$2),VLOOKUP(A136,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN136)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$Z$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AA$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AB$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AC$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$P$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$Q$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$R$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$S$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$U$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$V$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$W$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$X$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$U$2)*N137^4+VLOOKUP(D137,Equipment[],Equipment!$V$2)*N137^3+VLOOKUP(D137,Equipment[],Equipment!$W$2)*N137^2+VLOOKUP(D137,Equipment[],Equipment!$X$2)*N137+VLOOKUP(D137,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D137,Equipment[],Equipment!$AE$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AF$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AG$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AH$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D137,Equipment[],Equipment!$AE$2)*O137^4+VLOOKUP(D137,Equipment[],Equipment!$AF$2)*O137^3+VLOOKUP(D137,Equipment[],Equipment!$AG$2)*O137^2+VLOOKUP(D137,Equipment[],Equipment!$AH$2)*O137+VLOOKUP(D137,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(OR(C137=\"a\",C137=\"f\"),\nVLOOKUP(D137,Equipment[],Equipment!$BP$2)+VLOOKUP(D137,Equipment[],Equipment!$BQ$2)+VLOOKUP(D137,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nVLOOKUP(D137,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",\nIF(OR(C137=\"a\",C137=\"c\",C137=\"f\"),VLOOKUP(A137,Quantities[],Quantities!$Y$2),VLOOKUP(A137,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN137)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$Z$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AA$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AB$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AC$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$P$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$Q$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$R$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$S$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$U$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$V$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$W$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$X$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$U$2)*N138^4+VLOOKUP(D138,Equipment[],Equipment!$V$2)*N138^3+VLOOKUP(D138,Equipment[],Equipment!$W$2)*N138^2+VLOOKUP(D138,Equipment[],Equipment!$X$2)*N138+VLOOKUP(D138,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D138,Equipment[],Equipment!$AE$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AF$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AG$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AH$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D138,Equipment[],Equipment!$AE$2)*O138^4+VLOOKUP(D138,Equipment[],Equipment!$AF$2)*O138^3+VLOOKUP(D138,Equipment[],Equipment!$AG$2)*O138^2+VLOOKUP(D138,Equipment[],Equipment!$AH$2)*O138+VLOOKUP(D138,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(OR(C138=\"a\",C138=\"f\"),\nVLOOKUP(D138,Equipment[],Equipment!$BP$2)+VLOOKUP(D138,Equipment[],Equipment!$BQ$2)+VLOOKUP(D138,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nVLOOKUP(D138,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",\nIF(OR(C138=\"a\",C138=\"c\",C138=\"f\"),VLOOKUP(A138,Quantities[],Quantities!$Y$2),VLOOKUP(A138,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN138)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$Z$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AA$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AB$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AC$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$P$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$Q$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$R$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$S$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$U$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$V$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$W$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$X$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$U$2)*N139^4+VLOOKUP(D139,Equipment[],Equipment!$V$2)*N139^3+VLOOKUP(D139,Equipment[],Equipment!$W$2)*N139^2+VLOOKUP(D139,Equipment[],Equipment!$X$2)*N139+VLOOKUP(D139,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D139,Equipment[],Equipment!$AE$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AF$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AG$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AH$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D139,Equipment[],Equipment!$AE$2)*O139^4+VLOOKUP(D139,Equipment[],Equipment!$AF$2)*O139^3+VLOOKUP(D139,Equipment[],Equipment!$AG$2)*O139^2+VLOOKUP(D139,Equipment[],Equipment!$AH$2)*O139+VLOOKUP(D139,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(OR(C139=\"a\",C139=\"f\"),\nVLOOKUP(D139,Equipment[],Equipment!$BP$2)+VLOOKUP(D139,Equipment[],Equipment!$BQ$2)+VLOOKUP(D139,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nVLOOKUP(D139,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",\nIF(OR(C139=\"a\",C139=\"c\",C139=\"f\"),VLOOKUP(A139,Quantities[],Quantities!$Y$2),VLOOKUP(A139,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN139)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$Z$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AA$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AB$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AC$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$P$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$Q$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$R$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$S$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$U$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$V$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$W$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$X$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$U$2)*N140^4+VLOOKUP(D140,Equipment[],Equipment!$V$2)*N140^3+VLOOKUP(D140,Equipment[],Equipment!$W$2)*N140^2+VLOOKUP(D140,Equipment[],Equipment!$X$2)*N140+VLOOKUP(D140,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D140,Equipment[],Equipment!$AE$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AF$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AG$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AH$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D140,Equipment[],Equipment!$AE$2)*O140^4+VLOOKUP(D140,Equipment[],Equipment!$AF$2)*O140^3+VLOOKUP(D140,Equipment[],Equipment!$AG$2)*O140^2+VLOOKUP(D140,Equipment[],Equipment!$AH$2)*O140+VLOOKUP(D140,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(OR(C140=\"a\",C140=\"f\"),\nVLOOKUP(D140,Equipment[],Equipment!$BP$2)+VLOOKUP(D140,Equipment[],Equipment!$BQ$2)+VLOOKUP(D140,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nVLOOKUP(D140,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",\nIF(OR(C140=\"a\",C140=\"c\",C140=\"f\"),VLOOKUP(A140,Quantities[],Quantities!$Y$2),VLOOKUP(A140,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN140)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$Z$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AA$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AB$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AC$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$P$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$Q$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$R$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$S$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$U$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$V$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$W$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$X$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$U$2)*N141^4+VLOOKUP(D141,Equipment[],Equipment!$V$2)*N141^3+VLOOKUP(D141,Equipment[],Equipment!$W$2)*N141^2+VLOOKUP(D141,Equipment[],Equipment!$X$2)*N141+VLOOKUP(D141,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D141,Equipment[],Equipment!$AE$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AF$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AG$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AH$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D141,Equipment[],Equipment!$AE$2)*O141^4+VLOOKUP(D141,Equipment[],Equipment!$AF$2)*O141^3+VLOOKUP(D141,Equipment[],Equipment!$AG$2)*O141^2+VLOOKUP(D141,Equipment[],Equipment!$AH$2)*O141+VLOOKUP(D141,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(OR(C141=\"a\",C141=\"f\"),\nVLOOKUP(D141,Equipment[],Equipment!$BP$2)+VLOOKUP(D141,Equipment[],Equipment!$BQ$2)+VLOOKUP(D141,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nVLOOKUP(D141,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",\nIF(OR(C141=\"a\",C141=\"c\",C141=\"f\"),VLOOKUP(A141,Quantities[],Quantities!$Y$2),VLOOKUP(A141,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN141)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$Z$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AA$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AB$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AC$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$P$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$Q$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$R$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$S$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$U$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$V$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$W$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$X$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$U$2)*N142^4+VLOOKUP(D142,Equipment[],Equipment!$V$2)*N142^3+VLOOKUP(D142,Equipment[],Equipment!$W$2)*N142^2+VLOOKUP(D142,Equipment[],Equipment!$X$2)*N142+VLOOKUP(D142,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D142,Equipment[],Equipment!$AE$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AF$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AG$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AH$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D142,Equipment[],Equipment!$AE$2)*O142^4+VLOOKUP(D142,Equipment[],Equipment!$AF$2)*O142^3+VLOOKUP(D142,Equipment[],Equipment!$AG$2)*O142^2+VLOOKUP(D142,Equipment[],Equipment!$AH$2)*O142+VLOOKUP(D142,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(OR(C142=\"a\",C142=\"f\"),\nVLOOKUP(D142,Equipment[],Equipment!$BP$2)+VLOOKUP(D142,Equipment[],Equipment!$BQ$2)+VLOOKUP(D142,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nVLOOKUP(D142,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",\nIF(OR(C142=\"a\",C142=\"c\",C142=\"f\"),VLOOKUP(A142,Quantities[],Quantities!$Y$2),VLOOKUP(A142,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN142)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$Z$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AA$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AB$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AC$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$P$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$Q$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$R$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$S$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$U$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$V$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$W$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$X$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$U$2)*N143^4+VLOOKUP(D143,Equipment[],Equipment!$V$2)*N143^3+VLOOKUP(D143,Equipment[],Equipment!$W$2)*N143^2+VLOOKUP(D143,Equipment[],Equipment!$X$2)*N143+VLOOKUP(D143,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D143,Equipment[],Equipment!$AE$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AF$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AG$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AH$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D143,Equipment[],Equipment!$AE$2)*O143^4+VLOOKUP(D143,Equipment[],Equipment!$AF$2)*O143^3+VLOOKUP(D143,Equipment[],Equipment!$AG$2)*O143^2+VLOOKUP(D143,Equipment[],Equipment!$AH$2)*O143+VLOOKUP(D143,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(OR(C143=\"a\",C143=\"f\"),\nVLOOKUP(D143,Equipment[],Equipment!$BP$2)+VLOOKUP(D143,Equipment[],Equipment!$BQ$2)+VLOOKUP(D143,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nVLOOKUP(D143,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",\nIF(OR(C143=\"a\",C143=\"c\",C143=\"f\"),VLOOKUP(A143,Quantities[],Quantities!$Y$2),VLOOKUP(A143,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN143)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$Z$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AA$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AB$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AC$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$P$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$Q$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$R$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$S$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$U$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$V$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$W$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$X$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$U$2)*N144^4+VLOOKUP(D144,Equipment[],Equipment!$V$2)*N144^3+VLOOKUP(D144,Equipment[],Equipment!$W$2)*N144^2+VLOOKUP(D144,Equipment[],Equipment!$X$2)*N144+VLOOKUP(D144,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D144,Equipment[],Equipment!$AE$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AF$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AG$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AH$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D144,Equipment[],Equipment!$AE$2)*O144^4+VLOOKUP(D144,Equipment[],Equipment!$AF$2)*O144^3+VLOOKUP(D144,Equipment[],Equipment!$AG$2)*O144^2+VLOOKUP(D144,Equipment[],Equipment!$AH$2)*O144+VLOOKUP(D144,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(OR(C144=\"a\",C144=\"f\"),\nVLOOKUP(D144,Equipment[],Equipment!$BP$2)+VLOOKUP(D144,Equipment[],Equipment!$BQ$2)+VLOOKUP(D144,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nVLOOKUP(D144,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",\nIF(OR(C144=\"a\",C144=\"c\",C144=\"f\"),VLOOKUP(A144,Quantities[],Quantities!$Y$2),VLOOKUP(A144,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN144)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$Z$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AA$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AB$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AC$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$P$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$Q$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$R$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$S$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$U$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$V$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$W$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$X$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$U$2)*N145^4+VLOOKUP(D145,Equipment[],Equipment!$V$2)*N145^3+VLOOKUP(D145,Equipment[],Equipment!$W$2)*N145^2+VLOOKUP(D145,Equipment[],Equipment!$X$2)*N145+VLOOKUP(D145,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D145,Equipment[],Equipment!$AE$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AF$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AG$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AH$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D145,Equipment[],Equipment!$AE$2)*O145^4+VLOOKUP(D145,Equipment[],Equipment!$AF$2)*O145^3+VLOOKUP(D145,Equipment[],Equipment!$AG$2)*O145^2+VLOOKUP(D145,Equipment[],Equipment!$AH$2)*O145+VLOOKUP(D145,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(OR(C145=\"a\",C145=\"f\"),\nVLOOKUP(D145,Equipment[],Equipment!$BP$2)+VLOOKUP(D145,Equipment[],Equipment!$BQ$2)+VLOOKUP(D145,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nVLOOKUP(D145,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",\nIF(OR(C145=\"a\",C145=\"c\",C145=\"f\"),VLOOKUP(A145,Quantities[],Quantities!$Y$2),VLOOKUP(A145,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN145)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$Z$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AA$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AB$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AC$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$P$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$Q$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$R$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$S$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$U$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$V$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$W$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$X$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$U$2)*N146^4+VLOOKUP(D146,Equipment[],Equipment!$V$2)*N146^3+VLOOKUP(D146,Equipment[],Equipment!$W$2)*N146^2+VLOOKUP(D146,Equipment[],Equipment!$X$2)*N146+VLOOKUP(D146,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D146,Equipment[],Equipment!$AE$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AF$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AG$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AH$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D146,Equipment[],Equipment!$AE$2)*O146^4+VLOOKUP(D146,Equipment[],Equipment!$AF$2)*O146^3+VLOOKUP(D146,Equipment[],Equipment!$AG$2)*O146^2+VLOOKUP(D146,Equipment[],Equipment!$AH$2)*O146+VLOOKUP(D146,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(OR(C146=\"a\",C146=\"f\"),\nVLOOKUP(D146,Equipment[],Equipment!$BP$2)+VLOOKUP(D146,Equipment[],Equipment!$BQ$2)+VLOOKUP(D146,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nVLOOKUP(D146,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",\nIF(OR(C146=\"a\",C146=\"c\",C146=\"f\"),VLOOKUP(A146,Quantities[],Quantities!$Y$2),VLOOKUP(A146,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN146)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$Z$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AA$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AB$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AC$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$P$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$Q$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$R$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$S$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$U$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$V$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$W$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$X$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$U$2)*N147^4+VLOOKUP(D147,Equipment[],Equipment!$V$2)*N147^3+VLOOKUP(D147,Equipment[],Equipment!$W$2)*N147^2+VLOOKUP(D147,Equipment[],Equipment!$X$2)*N147+VLOOKUP(D147,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D147,Equipment[],Equipment!$AE$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AF$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AG$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AH$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D147,Equipment[],Equipment!$AE$2)*O147^4+VLOOKUP(D147,Equipment[],Equipment!$AF$2)*O147^3+VLOOKUP(D147,Equipment[],Equipment!$AG$2)*O147^2+VLOOKUP(D147,Equipment[],Equipment!$AH$2)*O147+VLOOKUP(D147,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(OR(C147=\"a\",C147=\"f\"),\nVLOOKUP(D147,Equipment[],Equipment!$BP$2)+VLOOKUP(D147,Equipment[],Equipment!$BQ$2)+VLOOKUP(D147,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nVLOOKUP(D147,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",\nIF(OR(C147=\"a\",C147=\"c\",C147=\"f\"),VLOOKUP(A147,Quantities[],Quantities!$Y$2),VLOOKUP(A147,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN147)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$Z$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AA$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AB$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AC$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$P$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$Q$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$R$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$S$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$U$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$V$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$W$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$X$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$U$2)*N148^4+VLOOKUP(D148,Equipment[],Equipment!$V$2)*N148^3+VLOOKUP(D148,Equipment[],Equipment!$W$2)*N148^2+VLOOKUP(D148,Equipment[],Equipment!$X$2)*N148+VLOOKUP(D148,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D148,Equipment[],Equipment!$AE$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AF$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AG$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AH$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D148,Equipment[],Equipment!$AE$2)*O148^4+VLOOKUP(D148,Equipment[],Equipment!$AF$2)*O148^3+VLOOKUP(D148,Equipment[],Equipment!$AG$2)*O148^2+VLOOKUP(D148,Equipment[],Equipment!$AH$2)*O148+VLOOKUP(D148,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(OR(C148=\"a\",C148=\"f\"),\nVLOOKUP(D148,Equipment[],Equipment!$BP$2)+VLOOKUP(D148,Equipment[],Equipment!$BQ$2)+VLOOKUP(D148,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nVLOOKUP(D148,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",\nIF(OR(C148=\"a\",C148=\"c\",C148=\"f\"),VLOOKUP(A148,Quantities[],Quantities!$Y$2),VLOOKUP(A148,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN148)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$Z$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AA$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AB$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AC$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$P$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$Q$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$R$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$S$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$U$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$V$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$W$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$X$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$U$2)*N149^4+VLOOKUP(D149,Equipment[],Equipment!$V$2)*N149^3+VLOOKUP(D149,Equipment[],Equipment!$W$2)*N149^2+VLOOKUP(D149,Equipment[],Equipment!$X$2)*N149+VLOOKUP(D149,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D149,Equipment[],Equipment!$AE$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AF$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AG$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AH$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D149,Equipment[],Equipment!$AE$2)*O149^4+VLOOKUP(D149,Equipment[],Equipment!$AF$2)*O149^3+VLOOKUP(D149,Equipment[],Equipment!$AG$2)*O149^2+VLOOKUP(D149,Equipment[],Equipment!$AH$2)*O149+VLOOKUP(D149,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(OR(C149=\"a\",C149=\"f\"),\nVLOOKUP(D149,Equipment[],Equipment!$BP$2)+VLOOKUP(D149,Equipment[],Equipment!$BQ$2)+VLOOKUP(D149,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nVLOOKUP(D149,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(OR(C149=\"a\",C149=\"c\",C149=\"f\"),VLOOKUP(A149,Quantities[],Quantities!$Y$2),VLOOKUP(A149,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN149)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$Z$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AA$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AB$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AC$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$P$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$Q$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$R$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$S$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$U$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$V$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$W$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$X$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$U$2)*N150^4+VLOOKUP(D150,Equipment[],Equipment!$V$2)*N150^3+VLOOKUP(D150,Equipment[],Equipment!$W$2)*N150^2+VLOOKUP(D150,Equipment[],Equipment!$X$2)*N150+VLOOKUP(D150,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D150,Equipment[],Equipment!$AE$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AF$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AG$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AH$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D150,Equipment[],Equipment!$AE$2)*O150^4+VLOOKUP(D150,Equipment[],Equipment!$AF$2)*O150^3+VLOOKUP(D150,Equipment[],Equipment!$AG$2)*O150^2+VLOOKUP(D150,Equipment[],Equipment!$AH$2)*O150+VLOOKUP(D150,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(OR(C150=\"a\",C150=\"f\"),\nVLOOKUP(D150,Equipment[],Equipment!$BP$2)+VLOOKUP(D150,Equipment[],Equipment!$BQ$2)+VLOOKUP(D150,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nVLOOKUP(D150,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",\nIF(OR(C150=\"a\",C150=\"c\",C150=\"f\"),VLOOKUP(A150,Quantities[],Quantities!$Y$2),VLOOKUP(A150,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN150)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$Z$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AA$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AB$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AC$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$P$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$Q$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$R$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$S$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$U$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$V$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$W$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$X$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$U$2)*N151^4+VLOOKUP(D151,Equipment[],Equipment!$V$2)*N151^3+VLOOKUP(D151,Equipment[],Equipment!$W$2)*N151^2+VLOOKUP(D151,Equipment[],Equipment!$X$2)*N151+VLOOKUP(D151,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D151,Equipment[],Equipment!$AE$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AF$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AG$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AH$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D151,Equipment[],Equipment!$AE$2)*O151^4+VLOOKUP(D151,Equipment[],Equipment!$AF$2)*O151^3+VLOOKUP(D151,Equipment[],Equipment!$AG$2)*O151^2+VLOOKUP(D151,Equipment[],Equipment!$AH$2)*O151+VLOOKUP(D151,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(OR(C151=\"a\",C151=\"f\"),\nVLOOKUP(D151,Equipment[],Equipment!$BP$2)+VLOOKUP(D151,Equipment[],Equipment!$BQ$2)+VLOOKUP(D151,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nVLOOKUP(D151,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",\nIF(OR(C151=\"a\",C151=\"c\",C151=\"f\"),VLOOKUP(A151,Quantities[],Quantities!$Y$2),VLOOKUP(A151,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN151)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$Z$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AA$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AB$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AC$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$P$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$Q$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$R$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$S$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$U$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$V$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$W$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$X$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$U$2)*N152^4+VLOOKUP(D152,Equipment[],Equipment!$V$2)*N152^3+VLOOKUP(D152,Equipment[],Equipment!$W$2)*N152^2+VLOOKUP(D152,Equipment[],Equipment!$X$2)*N152+VLOOKUP(D152,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D152,Equipment[],Equipment!$AE$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AF$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AG$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AH$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D152,Equipment[],Equipment!$AE$2)*O152^4+VLOOKUP(D152,Equipment[],Equipment!$AF$2)*O152^3+VLOOKUP(D152,Equipment[],Equipment!$AG$2)*O152^2+VLOOKUP(D152,Equipment[],Equipment!$AH$2)*O152+VLOOKUP(D152,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(OR(C152=\"a\",C152=\"f\"),\nVLOOKUP(D152,Equipment[],Equipment!$BP$2)+VLOOKUP(D152,Equipment[],Equipment!$BQ$2)+VLOOKUP(D152,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nVLOOKUP(D152,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",\nIF(OR(C152=\"a\",C152=\"c\",C152=\"f\"),VLOOKUP(A152,Quantities[],Quantities!$Y$2),VLOOKUP(A152,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN152)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$Z$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AA$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AB$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AC$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$P$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$Q$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$R$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$S$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$U$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$V$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$W$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$X$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$U$2)*N153^4+VLOOKUP(D153,Equipment[],Equipment!$V$2)*N153^3+VLOOKUP(D153,Equipment[],Equipment!$W$2)*N153^2+VLOOKUP(D153,Equipment[],Equipment!$X$2)*N153+VLOOKUP(D153,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D153,Equipment[],Equipment!$AE$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AF$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AG$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AH$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D153,Equipment[],Equipment!$AE$2)*O153^4+VLOOKUP(D153,Equipment[],Equipment!$AF$2)*O153^3+VLOOKUP(D153,Equipment[],Equipment!$AG$2)*O153^2+VLOOKUP(D153,Equipment[],Equipment!$AH$2)*O153+VLOOKUP(D153,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(OR(C153=\"a\",C153=\"f\"),\nVLOOKUP(D153,Equipment[],Equipment!$BP$2)+VLOOKUP(D153,Equipment[],Equipment!$BQ$2)+VLOOKUP(D153,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nVLOOKUP(D153,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",\nIF(OR(C153=\"a\",C153=\"c\",C153=\"f\"),VLOOKUP(A153,Quantities[],Quantities!$Y$2),VLOOKUP(A153,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN153)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$Z$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AA$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AB$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AC$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$P$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$Q$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$R$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$S$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$U$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$V$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$W$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$X$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$U$2)*N154^4+VLOOKUP(D154,Equipment[],Equipment!$V$2)*N154^3+VLOOKUP(D154,Equipment[],Equipment!$W$2)*N154^2+VLOOKUP(D154,Equipment[],Equipment!$X$2)*N154+VLOOKUP(D154,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D154,Equipment[],Equipment!$AE$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AF$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AG$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AH$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D154,Equipment[],Equipment!$AE$2)*O154^4+VLOOKUP(D154,Equipment[],Equipment!$AF$2)*O154^3+VLOOKUP(D154,Equipment[],Equipment!$AG$2)*O154^2+VLOOKUP(D154,Equipment[],Equipment!$AH$2)*O154+VLOOKUP(D154,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(OR(C154=\"a\",C154=\"f\"),\nVLOOKUP(D154,Equipment[],Equipment!$BP$2)+VLOOKUP(D154,Equipment[],Equipment!$BQ$2)+VLOOKUP(D154,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nVLOOKUP(D154,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",\nIF(OR(C154=\"a\",C154=\"c\",C154=\"f\"),VLOOKUP(A154,Quantities[],Quantities!$Y$2),VLOOKUP(A154,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN154)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$Z$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AA$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AB$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AC$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$P$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$Q$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$R$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$S$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$U$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$V$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$W$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$X$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$U$2)*N155^4+VLOOKUP(D155,Equipment[],Equipment!$V$2)*N155^3+VLOOKUP(D155,Equipment[],Equipment!$W$2)*N155^2+VLOOKUP(D155,Equipment[],Equipment!$X$2)*N155+VLOOKUP(D155,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D155,Equipment[],Equipment!$AE$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AF$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AG$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AH$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D155,Equipment[],Equipment!$AE$2)*O155^4+VLOOKUP(D155,Equipment[],Equipment!$AF$2)*O155^3+VLOOKUP(D155,Equipment[],Equipment!$AG$2)*O155^2+VLOOKUP(D155,Equipment[],Equipment!$AH$2)*O155+VLOOKUP(D155,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(OR(C155=\"a\",C155=\"f\"),\nVLOOKUP(D155,Equipment[],Equipment!$BP$2)+VLOOKUP(D155,Equipment[],Equipment!$BQ$2)+VLOOKUP(D155,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nVLOOKUP(D155,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",\nIF(OR(C155=\"a\",C155=\"c\",C155=\"f\"),VLOOKUP(A155,Quantities[],Quantities!$Y$2),VLOOKUP(A155,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN155)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$Z$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AA$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AB$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AC$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$P$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$Q$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$R$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$S$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$U$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$V$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$W$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$X$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$U$2)*N156^4+VLOOKUP(D156,Equipment[],Equipment!$V$2)*N156^3+VLOOKUP(D156,Equipment[],Equipment!$W$2)*N156^2+VLOOKUP(D156,Equipment[],Equipment!$X$2)*N156+VLOOKUP(D156,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D156,Equipment[],Equipment!$AE$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AF$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AG$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AH$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D156,Equipment[],Equipment!$AE$2)*O156^4+VLOOKUP(D156,Equipment[],Equipment!$AF$2)*O156^3+VLOOKUP(D156,Equipment[],Equipment!$AG$2)*O156^2+VLOOKUP(D156,Equipment[],Equipment!$AH$2)*O156+VLOOKUP(D156,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(OR(C156=\"a\",C156=\"f\"),\nVLOOKUP(D156,Equipment[],Equipment!$BP$2)+VLOOKUP(D156,Equipment[],Equipment!$BQ$2)+VLOOKUP(D156,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nVLOOKUP(D156,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",\nIF(OR(C156=\"a\",C156=\"c\",C156=\"f\"),VLOOKUP(A156,Quantities[],Quantities!$Y$2),VLOOKUP(A156,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN156)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$Z$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AA$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AB$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AC$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$P$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$Q$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$R$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$S$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$U$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$V$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$W$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$X$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$U$2)*N157^4+VLOOKUP(D157,Equipment[],Equipment!$V$2)*N157^3+VLOOKUP(D157,Equipment[],Equipment!$W$2)*N157^2+VLOOKUP(D157,Equipment[],Equipment!$X$2)*N157+VLOOKUP(D157,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D157,Equipment[],Equipment!$AE$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AF$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AG$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AH$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D157,Equipment[],Equipment!$AE$2)*O157^4+VLOOKUP(D157,Equipment[],Equipment!$AF$2)*O157^3+VLOOKUP(D157,Equipment[],Equipment!$AG$2)*O157^2+VLOOKUP(D157,Equipment[],Equipment!$AH$2)*O157+VLOOKUP(D157,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(OR(C157=\"a\",C157=\"f\"),\nVLOOKUP(D157,Equipment[],Equipment!$BP$2)+VLOOKUP(D157,Equipment[],Equipment!$BQ$2)+VLOOKUP(D157,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nVLOOKUP(D157,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",\nIF(OR(C157=\"a\",C157=\"c\",C157=\"f\"),VLOOKUP(A157,Quantities[],Quantities!$Y$2),VLOOKUP(A157,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN157)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(L158+M158>0,ABS(L158)+M158,0),0\n)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(L158-M158<0,0,ABS(L158)-M158),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$Z$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AA$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AB$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AC$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$P$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$Q$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$R$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$S$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$U$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$V$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$W$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$X$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$U$2)*N158^4+VLOOKUP(D158,Equipment[],Equipment!$V$2)*N158^3+VLOOKUP(D158,Equipment[],Equipment!$W$2)*N158^2+VLOOKUP(D158,Equipment[],Equipment!$X$2)*N158+VLOOKUP(D158,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D158,Equipment[],Equipment!$AE$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AF$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AG$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AH$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D158,Equipment[],Equipment!$AE$2)*O158^4+VLOOKUP(D158,Equipment[],Equipment!$AF$2)*O158^3+VLOOKUP(D158,Equipment[],Equipment!$AG$2)*O158^2+VLOOKUP(D158,Equipment[],Equipment!$AH$2)*O158+VLOOKUP(D158,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",(K158/(S158*88))+(K158/(R158*88))+P158+Q158,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(OR(C158=\"a\",C158=\"f\"),\nVLOOKUP(D158,Equipment[],Equipment!$BP$2)+VLOOKUP(D158,Equipment[],Equipment!$BQ$2)+VLOOKUP(D158,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nVLOOKUP(D158,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\nIF(OR(C158=\"a\",C158=\"c\",C158=\"f\"),VLOOKUP(A158,Quantities[],Quantities!$Y$2),VLOOKUP(A158,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",Y158/T158,)","v":0},{"$f":"IF(LEFT(D158,2)=\"Sc\",\n(TRUNC(Z158))*(MIN(X158,(V158/W158))),\n0)","v":0},{"$f":"IF(AA158>0,J158/AA158,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN158)","v":0},{"$f":"IF(AC158>0,AB158/AC158,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$Z$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AA$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AB$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AC$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$P$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$Q$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$R$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$S$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$U$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$V$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$W$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$X$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$U$2)*N159^4+VLOOKUP(D159,Equipment[],Equipment!$V$2)*N159^3+VLOOKUP(D159,Equipment[],Equipment!$W$2)*N159^2+VLOOKUP(D159,Equipment[],Equipment!$X$2)*N159+VLOOKUP(D159,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D159,Equipment[],Equipment!$AE$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AF$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AG$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AH$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D159,Equipment[],Equipment!$AE$2)*O159^4+VLOOKUP(D159,Equipment[],Equipment!$AF$2)*O159^3+VLOOKUP(D159,Equipment[],Equipment!$AG$2)*O159^2+VLOOKUP(D159,Equipment[],Equipment!$AH$2)*O159+VLOOKUP(D159,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(OR(C159=\"a\",C159=\"f\"),\nVLOOKUP(D159,Equipment[],Equipment!$BP$2)+VLOOKUP(D159,Equipment[],Equipment!$BQ$2)+VLOOKUP(D159,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nVLOOKUP(D159,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",\nIF(OR(C159=\"a\",C159=\"c\",C159=\"f\"),VLOOKUP(A159,Quantities[],Quantities!$Y$2),VLOOKUP(A159,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN159)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$Z$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AA$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AB$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AC$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$P$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$Q$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$R$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$S$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$U$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$V$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$W$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$X$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$U$2)*N160^4+VLOOKUP(D160,Equipment[],Equipment!$V$2)*N160^3+VLOOKUP(D160,Equipment[],Equipment!$W$2)*N160^2+VLOOKUP(D160,Equipment[],Equipment!$X$2)*N160+VLOOKUP(D160,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D160,Equipment[],Equipment!$AE$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AF$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AG$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AH$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D160,Equipment[],Equipment!$AE$2)*O160^4+VLOOKUP(D160,Equipment[],Equipment!$AF$2)*O160^3+VLOOKUP(D160,Equipment[],Equipment!$AG$2)*O160^2+VLOOKUP(D160,Equipment[],Equipment!$AH$2)*O160+VLOOKUP(D160,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(OR(C160=\"a\",C160=\"f\"),\nVLOOKUP(D160,Equipment[],Equipment!$BP$2)+VLOOKUP(D160,Equipment[],Equipment!$BQ$2)+VLOOKUP(D160,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nVLOOKUP(D160,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",\nIF(OR(C160=\"a\",C160=\"c\",C160=\"f\"),VLOOKUP(A160,Quantities[],Quantities!$Y$2),VLOOKUP(A160,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN160)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$Z$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AA$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AB$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AC$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$P$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$Q$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$R$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$S$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$U$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$V$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$W$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$X$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$U$2)*N161^4+VLOOKUP(D161,Equipment[],Equipment!$V$2)*N161^3+VLOOKUP(D161,Equipment[],Equipment!$W$2)*N161^2+VLOOKUP(D161,Equipment[],Equipment!$X$2)*N161+VLOOKUP(D161,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D161,Equipment[],Equipment!$AE$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AF$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AG$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AH$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D161,Equipment[],Equipment!$AE$2)*O161^4+VLOOKUP(D161,Equipment[],Equipment!$AF$2)*O161^3+VLOOKUP(D161,Equipment[],Equipment!$AG$2)*O161^2+VLOOKUP(D161,Equipment[],Equipment!$AH$2)*O161+VLOOKUP(D161,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(OR(C161=\"a\",C161=\"f\"),\nVLOOKUP(D161,Equipment[],Equipment!$BP$2)+VLOOKUP(D161,Equipment[],Equipment!$BQ$2)+VLOOKUP(D161,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nVLOOKUP(D161,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",\nIF(OR(C161=\"a\",C161=\"c\",C161=\"f\"),VLOOKUP(A161,Quantities[],Quantities!$Y$2),VLOOKUP(A161,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN161)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$Z$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AA$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AB$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AC$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$P$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$Q$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$R$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$S$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$U$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$V$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$W$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$X$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$U$2)*N162^4+VLOOKUP(D162,Equipment[],Equipment!$V$2)*N162^3+VLOOKUP(D162,Equipment[],Equipment!$W$2)*N162^2+VLOOKUP(D162,Equipment[],Equipment!$X$2)*N162+VLOOKUP(D162,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D162,Equipment[],Equipment!$AE$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AF$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AG$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AH$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D162,Equipment[],Equipment!$AE$2)*O162^4+VLOOKUP(D162,Equipment[],Equipment!$AF$2)*O162^3+VLOOKUP(D162,Equipment[],Equipment!$AG$2)*O162^2+VLOOKUP(D162,Equipment[],Equipment!$AH$2)*O162+VLOOKUP(D162,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(OR(C162=\"a\",C162=\"f\"),\nVLOOKUP(D162,Equipment[],Equipment!$BP$2)+VLOOKUP(D162,Equipment[],Equipment!$BQ$2)+VLOOKUP(D162,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nVLOOKUP(D162,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",\nIF(OR(C162=\"a\",C162=\"c\",C162=\"f\"),VLOOKUP(A162,Quantities[],Quantities!$Y$2),VLOOKUP(A162,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN162)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$Z$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AA$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AB$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AC$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$P$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$Q$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$R$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$S$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$U$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$V$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$W$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$X$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$U$2)*N163^4+VLOOKUP(D163,Equipment[],Equipment!$V$2)*N163^3+VLOOKUP(D163,Equipment[],Equipment!$W$2)*N163^2+VLOOKUP(D163,Equipment[],Equipment!$X$2)*N163+VLOOKUP(D163,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D163,Equipment[],Equipment!$AE$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AF$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AG$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AH$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D163,Equipment[],Equipment!$AE$2)*O163^4+VLOOKUP(D163,Equipment[],Equipment!$AF$2)*O163^3+VLOOKUP(D163,Equipment[],Equipment!$AG$2)*O163^2+VLOOKUP(D163,Equipment[],Equipment!$AH$2)*O163+VLOOKUP(D163,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(OR(C163=\"a\",C163=\"f\"),\nVLOOKUP(D163,Equipment[],Equipment!$BP$2)+VLOOKUP(D163,Equipment[],Equipment!$BQ$2)+VLOOKUP(D163,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nVLOOKUP(D163,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",\nIF(OR(C163=\"a\",C163=\"c\",C163=\"f\"),VLOOKUP(A163,Quantities[],Quantities!$Y$2),VLOOKUP(A163,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN163)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$Z$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AA$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AB$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AC$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$P$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$Q$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$R$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$S$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$U$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$V$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$W$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$X$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$U$2)*N164^4+VLOOKUP(D164,Equipment[],Equipment!$V$2)*N164^3+VLOOKUP(D164,Equipment[],Equipment!$W$2)*N164^2+VLOOKUP(D164,Equipment[],Equipment!$X$2)*N164+VLOOKUP(D164,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D164,Equipment[],Equipment!$AE$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AF$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AG$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AH$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D164,Equipment[],Equipment!$AE$2)*O164^4+VLOOKUP(D164,Equipment[],Equipment!$AF$2)*O164^3+VLOOKUP(D164,Equipment[],Equipment!$AG$2)*O164^2+VLOOKUP(D164,Equipment[],Equipment!$AH$2)*O164+VLOOKUP(D164,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(OR(C164=\"a\",C164=\"f\"),\nVLOOKUP(D164,Equipment[],Equipment!$BP$2)+VLOOKUP(D164,Equipment[],Equipment!$BQ$2)+VLOOKUP(D164,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nVLOOKUP(D164,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",\nIF(OR(C164=\"a\",C164=\"c\",C164=\"f\"),VLOOKUP(A164,Quantities[],Quantities!$Y$2),VLOOKUP(A164,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN164)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$Z$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AA$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AB$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AC$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$P$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$Q$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$R$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$S$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$U$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$V$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$W$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$X$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$U$2)*N165^4+VLOOKUP(D165,Equipment[],Equipment!$V$2)*N165^3+VLOOKUP(D165,Equipment[],Equipment!$W$2)*N165^2+VLOOKUP(D165,Equipment[],Equipment!$X$2)*N165+VLOOKUP(D165,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D165,Equipment[],Equipment!$AE$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AF$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AG$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AH$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D165,Equipment[],Equipment!$AE$2)*O165^4+VLOOKUP(D165,Equipment[],Equipment!$AF$2)*O165^3+VLOOKUP(D165,Equipment[],Equipment!$AG$2)*O165^2+VLOOKUP(D165,Equipment[],Equipment!$AH$2)*O165+VLOOKUP(D165,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(OR(C165=\"a\",C165=\"f\"),\nVLOOKUP(D165,Equipment[],Equipment!$BP$2)+VLOOKUP(D165,Equipment[],Equipment!$BQ$2)+VLOOKUP(D165,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nVLOOKUP(D165,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",\nIF(OR(C165=\"a\",C165=\"c\",C165=\"f\"),VLOOKUP(A165,Quantities[],Quantities!$Y$2),VLOOKUP(A165,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN165)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$Z$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AA$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AB$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AC$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$P$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$Q$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$R$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$S$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$U$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$V$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$W$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$X$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$U$2)*N166^4+VLOOKUP(D166,Equipment[],Equipment!$V$2)*N166^3+VLOOKUP(D166,Equipment[],Equipment!$W$2)*N166^2+VLOOKUP(D166,Equipment[],Equipment!$X$2)*N166+VLOOKUP(D166,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D166,Equipment[],Equipment!$AE$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AF$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AG$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AH$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D166,Equipment[],Equipment!$AE$2)*O166^4+VLOOKUP(D166,Equipment[],Equipment!$AF$2)*O166^3+VLOOKUP(D166,Equipment[],Equipment!$AG$2)*O166^2+VLOOKUP(D166,Equipment[],Equipment!$AH$2)*O166+VLOOKUP(D166,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(OR(C166=\"a\",C166=\"f\"),\nVLOOKUP(D166,Equipment[],Equipment!$BP$2)+VLOOKUP(D166,Equipment[],Equipment!$BQ$2)+VLOOKUP(D166,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nVLOOKUP(D166,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",\nIF(OR(C166=\"a\",C166=\"c\",C166=\"f\"),VLOOKUP(A166,Quantities[],Quantities!$Y$2),VLOOKUP(A166,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN166)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$Z$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AA$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AB$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AC$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$P$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$Q$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$R$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$S$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$U$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$V$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$W$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$X$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$U$2)*N167^4+VLOOKUP(D167,Equipment[],Equipment!$V$2)*N167^3+VLOOKUP(D167,Equipment[],Equipment!$W$2)*N167^2+VLOOKUP(D167,Equipment[],Equipment!$X$2)*N167+VLOOKUP(D167,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D167,Equipment[],Equipment!$AE$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AF$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AG$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AH$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D167,Equipment[],Equipment!$AE$2)*O167^4+VLOOKUP(D167,Equipment[],Equipment!$AF$2)*O167^3+VLOOKUP(D167,Equipment[],Equipment!$AG$2)*O167^2+VLOOKUP(D167,Equipment[],Equipment!$AH$2)*O167+VLOOKUP(D167,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(OR(C167=\"a\",C167=\"f\"),\nVLOOKUP(D167,Equipment[],Equipment!$BP$2)+VLOOKUP(D167,Equipment[],Equipment!$BQ$2)+VLOOKUP(D167,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nVLOOKUP(D167,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",\nIF(OR(C167=\"a\",C167=\"c\",C167=\"f\"),VLOOKUP(A167,Quantities[],Quantities!$Y$2),VLOOKUP(A167,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN167)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$Z$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AA$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AB$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AC$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$P$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$Q$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$R$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$S$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$U$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$V$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$W$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$X$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$U$2)*N168^4+VLOOKUP(D168,Equipment[],Equipment!$V$2)*N168^3+VLOOKUP(D168,Equipment[],Equipment!$W$2)*N168^2+VLOOKUP(D168,Equipment[],Equipment!$X$2)*N168+VLOOKUP(D168,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D168,Equipment[],Equipment!$AE$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AF$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AG$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AH$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D168,Equipment[],Equipment!$AE$2)*O168^4+VLOOKUP(D168,Equipment[],Equipment!$AF$2)*O168^3+VLOOKUP(D168,Equipment[],Equipment!$AG$2)*O168^2+VLOOKUP(D168,Equipment[],Equipment!$AH$2)*O168+VLOOKUP(D168,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(OR(C168=\"a\",C168=\"f\"),\nVLOOKUP(D168,Equipment[],Equipment!$BP$2)+VLOOKUP(D168,Equipment[],Equipment!$BQ$2)+VLOOKUP(D168,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nVLOOKUP(D168,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",\nIF(OR(C168=\"a\",C168=\"c\",C168=\"f\"),VLOOKUP(A168,Quantities[],Quantities!$Y$2),VLOOKUP(A168,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN168)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$Z$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AA$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AB$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AC$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$P$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$Q$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$R$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$S$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$U$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$V$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$W$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$X$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$U$2)*N169^4+VLOOKUP(D169,Equipment[],Equipment!$V$2)*N169^3+VLOOKUP(D169,Equipment[],Equipment!$W$2)*N169^2+VLOOKUP(D169,Equipment[],Equipment!$X$2)*N169+VLOOKUP(D169,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D169,Equipment[],Equipment!$AE$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AF$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AG$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AH$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D169,Equipment[],Equipment!$AE$2)*O169^4+VLOOKUP(D169,Equipment[],Equipment!$AF$2)*O169^3+VLOOKUP(D169,Equipment[],Equipment!$AG$2)*O169^2+VLOOKUP(D169,Equipment[],Equipment!$AH$2)*O169+VLOOKUP(D169,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(OR(C169=\"a\",C169=\"f\"),\nVLOOKUP(D169,Equipment[],Equipment!$BP$2)+VLOOKUP(D169,Equipment[],Equipment!$BQ$2)+VLOOKUP(D169,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nVLOOKUP(D169,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",\nIF(OR(C169=\"a\",C169=\"c\",C169=\"f\"),VLOOKUP(A169,Quantities[],Quantities!$Y$2),VLOOKUP(A169,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN169)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$Z$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AA$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AB$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AC$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$P$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$Q$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$R$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$S$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$U$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$V$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$W$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$X$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$U$2)*N170^4+VLOOKUP(D170,Equipment[],Equipment!$V$2)*N170^3+VLOOKUP(D170,Equipment[],Equipment!$W$2)*N170^2+VLOOKUP(D170,Equipment[],Equipment!$X$2)*N170+VLOOKUP(D170,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D170,Equipment[],Equipment!$AE$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AF$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AG$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AH$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D170,Equipment[],Equipment!$AE$2)*O170^4+VLOOKUP(D170,Equipment[],Equipment!$AF$2)*O170^3+VLOOKUP(D170,Equipment[],Equipment!$AG$2)*O170^2+VLOOKUP(D170,Equipment[],Equipment!$AH$2)*O170+VLOOKUP(D170,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(OR(C170=\"a\",C170=\"f\"),\nVLOOKUP(D170,Equipment[],Equipment!$BP$2)+VLOOKUP(D170,Equipment[],Equipment!$BQ$2)+VLOOKUP(D170,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nVLOOKUP(D170,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",\nIF(OR(C170=\"a\",C170=\"c\",C170=\"f\"),VLOOKUP(A170,Quantities[],Quantities!$Y$2),VLOOKUP(A170,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN170)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$Z$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AA$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AB$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AC$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$P$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$Q$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$R$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$S$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$U$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$V$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$W$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$X$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$U$2)*N171^4+VLOOKUP(D171,Equipment[],Equipment!$V$2)*N171^3+VLOOKUP(D171,Equipment[],Equipment!$W$2)*N171^2+VLOOKUP(D171,Equipment[],Equipment!$X$2)*N171+VLOOKUP(D171,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D171,Equipment[],Equipment!$AE$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AF$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AG$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AH$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D171,Equipment[],Equipment!$AE$2)*O171^4+VLOOKUP(D171,Equipment[],Equipment!$AF$2)*O171^3+VLOOKUP(D171,Equipment[],Equipment!$AG$2)*O171^2+VLOOKUP(D171,Equipment[],Equipment!$AH$2)*O171+VLOOKUP(D171,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(OR(C171=\"a\",C171=\"f\"),\nVLOOKUP(D171,Equipment[],Equipment!$BP$2)+VLOOKUP(D171,Equipment[],Equipment!$BQ$2)+VLOOKUP(D171,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nVLOOKUP(D171,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",\nIF(OR(C171=\"a\",C171=\"c\",C171=\"f\"),VLOOKUP(A171,Quantities[],Quantities!$Y$2),VLOOKUP(A171,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN171)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$Z$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AA$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AB$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AC$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$P$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$Q$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$R$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$S$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$U$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$V$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$W$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$X$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$U$2)*N172^4+VLOOKUP(D172,Equipment[],Equipment!$V$2)*N172^3+VLOOKUP(D172,Equipment[],Equipment!$W$2)*N172^2+VLOOKUP(D172,Equipment[],Equipment!$X$2)*N172+VLOOKUP(D172,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D172,Equipment[],Equipment!$AE$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AF$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AG$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AH$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D172,Equipment[],Equipment!$AE$2)*O172^4+VLOOKUP(D172,Equipment[],Equipment!$AF$2)*O172^3+VLOOKUP(D172,Equipment[],Equipment!$AG$2)*O172^2+VLOOKUP(D172,Equipment[],Equipment!$AH$2)*O172+VLOOKUP(D172,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(OR(C172=\"a\",C172=\"f\"),\nVLOOKUP(D172,Equipment[],Equipment!$BP$2)+VLOOKUP(D172,Equipment[],Equipment!$BQ$2)+VLOOKUP(D172,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nVLOOKUP(D172,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",\nIF(OR(C172=\"a\",C172=\"c\",C172=\"f\"),VLOOKUP(A172,Quantities[],Quantities!$Y$2),VLOOKUP(A172,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN172)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$Z$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AA$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AB$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AC$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$P$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$Q$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$R$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$S$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$U$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$V$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$W$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$X$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$U$2)*N173^4+VLOOKUP(D173,Equipment[],Equipment!$V$2)*N173^3+VLOOKUP(D173,Equipment[],Equipment!$W$2)*N173^2+VLOOKUP(D173,Equipment[],Equipment!$X$2)*N173+VLOOKUP(D173,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D173,Equipment[],Equipment!$AE$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AF$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AG$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AH$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D173,Equipment[],Equipment!$AE$2)*O173^4+VLOOKUP(D173,Equipment[],Equipment!$AF$2)*O173^3+VLOOKUP(D173,Equipment[],Equipment!$AG$2)*O173^2+VLOOKUP(D173,Equipment[],Equipment!$AH$2)*O173+VLOOKUP(D173,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(OR(C173=\"a\",C173=\"f\"),\nVLOOKUP(D173,Equipment[],Equipment!$BP$2)+VLOOKUP(D173,Equipment[],Equipment!$BQ$2)+VLOOKUP(D173,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nVLOOKUP(D173,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",\nIF(OR(C173=\"a\",C173=\"c\",C173=\"f\"),VLOOKUP(A173,Quantities[],Quantities!$Y$2),VLOOKUP(A173,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN173)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$Z$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AA$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AB$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AC$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$P$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$Q$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$R$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$S$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$U$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$V$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$W$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$X$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$U$2)*N174^4+VLOOKUP(D174,Equipment[],Equipment!$V$2)*N174^3+VLOOKUP(D174,Equipment[],Equipment!$W$2)*N174^2+VLOOKUP(D174,Equipment[],Equipment!$X$2)*N174+VLOOKUP(D174,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D174,Equipment[],Equipment!$AE$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AF$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AG$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AH$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D174,Equipment[],Equipment!$AE$2)*O174^4+VLOOKUP(D174,Equipment[],Equipment!$AF$2)*O174^3+VLOOKUP(D174,Equipment[],Equipment!$AG$2)*O174^2+VLOOKUP(D174,Equipment[],Equipment!$AH$2)*O174+VLOOKUP(D174,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(OR(C174=\"a\",C174=\"f\"),\nVLOOKUP(D174,Equipment[],Equipment!$BP$2)+VLOOKUP(D174,Equipment[],Equipment!$BQ$2)+VLOOKUP(D174,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nVLOOKUP(D174,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",\nIF(OR(C174=\"a\",C174=\"c\",C174=\"f\"),VLOOKUP(A174,Quantities[],Quantities!$Y$2),VLOOKUP(A174,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN174)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$Z$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AA$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AB$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AC$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$P$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$Q$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$R$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$S$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$U$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$V$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$W$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$X$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$U$2)*N175^4+VLOOKUP(D175,Equipment[],Equipment!$V$2)*N175^3+VLOOKUP(D175,Equipment[],Equipment!$W$2)*N175^2+VLOOKUP(D175,Equipment[],Equipment!$X$2)*N175+VLOOKUP(D175,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D175,Equipment[],Equipment!$AE$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AF$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AG$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AH$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D175,Equipment[],Equipment!$AE$2)*O175^4+VLOOKUP(D175,Equipment[],Equipment!$AF$2)*O175^3+VLOOKUP(D175,Equipment[],Equipment!$AG$2)*O175^2+VLOOKUP(D175,Equipment[],Equipment!$AH$2)*O175+VLOOKUP(D175,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(OR(C175=\"a\",C175=\"f\"),\nVLOOKUP(D175,Equipment[],Equipment!$BP$2)+VLOOKUP(D175,Equipment[],Equipment!$BQ$2)+VLOOKUP(D175,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nVLOOKUP(D175,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",\nIF(OR(C175=\"a\",C175=\"c\",C175=\"f\"),VLOOKUP(A175,Quantities[],Quantities!$Y$2),VLOOKUP(A175,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN175)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$Z$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AA$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AB$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AC$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$P$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$Q$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$R$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$S$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$U$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$V$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$W$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$X$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$U$2)*N176^4+VLOOKUP(D176,Equipment[],Equipment!$V$2)*N176^3+VLOOKUP(D176,Equipment[],Equipment!$W$2)*N176^2+VLOOKUP(D176,Equipment[],Equipment!$X$2)*N176+VLOOKUP(D176,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D176,Equipment[],Equipment!$AE$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AF$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AG$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AH$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D176,Equipment[],Equipment!$AE$2)*O176^4+VLOOKUP(D176,Equipment[],Equipment!$AF$2)*O176^3+VLOOKUP(D176,Equipment[],Equipment!$AG$2)*O176^2+VLOOKUP(D176,Equipment[],Equipment!$AH$2)*O176+VLOOKUP(D176,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(OR(C176=\"a\",C176=\"f\"),\nVLOOKUP(D176,Equipment[],Equipment!$BP$2)+VLOOKUP(D176,Equipment[],Equipment!$BQ$2)+VLOOKUP(D176,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nVLOOKUP(D176,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",\nIF(OR(C176=\"a\",C176=\"c\",C176=\"f\"),VLOOKUP(A176,Quantities[],Quantities!$Y$2),VLOOKUP(A176,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN176)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$Z$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AA$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AB$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AC$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$P$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$Q$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$R$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$S$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$U$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$V$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$W$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$X$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$U$2)*N177^4+VLOOKUP(D177,Equipment[],Equipment!$V$2)*N177^3+VLOOKUP(D177,Equipment[],Equipment!$W$2)*N177^2+VLOOKUP(D177,Equipment[],Equipment!$X$2)*N177+VLOOKUP(D177,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D177,Equipment[],Equipment!$AE$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AF$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AG$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AH$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D177,Equipment[],Equipment!$AE$2)*O177^4+VLOOKUP(D177,Equipment[],Equipment!$AF$2)*O177^3+VLOOKUP(D177,Equipment[],Equipment!$AG$2)*O177^2+VLOOKUP(D177,Equipment[],Equipment!$AH$2)*O177+VLOOKUP(D177,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(OR(C177=\"a\",C177=\"f\"),\nVLOOKUP(D177,Equipment[],Equipment!$BP$2)+VLOOKUP(D177,Equipment[],Equipment!$BQ$2)+VLOOKUP(D177,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nVLOOKUP(D177,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",\nIF(OR(C177=\"a\",C177=\"c\",C177=\"f\"),VLOOKUP(A177,Quantities[],Quantities!$Y$2),VLOOKUP(A177,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN177)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$Z$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AA$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AB$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AC$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$P$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$Q$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$R$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$S$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$U$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$V$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$W$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$X$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$U$2)*N178^4+VLOOKUP(D178,Equipment[],Equipment!$V$2)*N178^3+VLOOKUP(D178,Equipment[],Equipment!$W$2)*N178^2+VLOOKUP(D178,Equipment[],Equipment!$X$2)*N178+VLOOKUP(D178,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D178,Equipment[],Equipment!$AE$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AF$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AG$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AH$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D178,Equipment[],Equipment!$AE$2)*O178^4+VLOOKUP(D178,Equipment[],Equipment!$AF$2)*O178^3+VLOOKUP(D178,Equipment[],Equipment!$AG$2)*O178^2+VLOOKUP(D178,Equipment[],Equipment!$AH$2)*O178+VLOOKUP(D178,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(OR(C178=\"a\",C178=\"f\"),\nVLOOKUP(D178,Equipment[],Equipment!$BP$2)+VLOOKUP(D178,Equipment[],Equipment!$BQ$2)+VLOOKUP(D178,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nVLOOKUP(D178,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",\nIF(OR(C178=\"a\",C178=\"c\",C178=\"f\"),VLOOKUP(A178,Quantities[],Quantities!$Y$2),VLOOKUP(A178,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN178)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$Z$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AA$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AB$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AC$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$P$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$Q$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$R$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$S$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$U$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$V$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$W$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$X$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$U$2)*N179^4+VLOOKUP(D179,Equipment[],Equipment!$V$2)*N179^3+VLOOKUP(D179,Equipment[],Equipment!$W$2)*N179^2+VLOOKUP(D179,Equipment[],Equipment!$X$2)*N179+VLOOKUP(D179,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D179,Equipment[],Equipment!$AE$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AF$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AG$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AH$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D179,Equipment[],Equipment!$AE$2)*O179^4+VLOOKUP(D179,Equipment[],Equipment!$AF$2)*O179^3+VLOOKUP(D179,Equipment[],Equipment!$AG$2)*O179^2+VLOOKUP(D179,Equipment[],Equipment!$AH$2)*O179+VLOOKUP(D179,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(OR(C179=\"a\",C179=\"f\"),\nVLOOKUP(D179,Equipment[],Equipment!$BP$2)+VLOOKUP(D179,Equipment[],Equipment!$BQ$2)+VLOOKUP(D179,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nVLOOKUP(D179,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",\nIF(OR(C179=\"a\",C179=\"c\",C179=\"f\"),VLOOKUP(A179,Quantities[],Quantities!$Y$2),VLOOKUP(A179,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN179)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$Z$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AA$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AB$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AC$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$P$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$Q$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$R$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$S$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$U$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$V$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$W$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$X$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$U$2)*N180^4+VLOOKUP(D180,Equipment[],Equipment!$V$2)*N180^3+VLOOKUP(D180,Equipment[],Equipment!$W$2)*N180^2+VLOOKUP(D180,Equipment[],Equipment!$X$2)*N180+VLOOKUP(D180,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D180,Equipment[],Equipment!$AE$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AF$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AG$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AH$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D180,Equipment[],Equipment!$AE$2)*O180^4+VLOOKUP(D180,Equipment[],Equipment!$AF$2)*O180^3+VLOOKUP(D180,Equipment[],Equipment!$AG$2)*O180^2+VLOOKUP(D180,Equipment[],Equipment!$AH$2)*O180+VLOOKUP(D180,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(OR(C180=\"a\",C180=\"f\"),\nVLOOKUP(D180,Equipment[],Equipment!$BP$2)+VLOOKUP(D180,Equipment[],Equipment!$BQ$2)+VLOOKUP(D180,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nVLOOKUP(D180,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",\nIF(OR(C180=\"a\",C180=\"c\",C180=\"f\"),VLOOKUP(A180,Quantities[],Quantities!$Y$2),VLOOKUP(A180,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN180)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$Z$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AA$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AB$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AC$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$P$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$Q$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$R$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$S$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$U$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$V$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$W$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$X$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$U$2)*N181^4+VLOOKUP(D181,Equipment[],Equipment!$V$2)*N181^3+VLOOKUP(D181,Equipment[],Equipment!$W$2)*N181^2+VLOOKUP(D181,Equipment[],Equipment!$X$2)*N181+VLOOKUP(D181,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D181,Equipment[],Equipment!$AE$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AF$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AG$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AH$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D181,Equipment[],Equipment!$AE$2)*O181^4+VLOOKUP(D181,Equipment[],Equipment!$AF$2)*O181^3+VLOOKUP(D181,Equipment[],Equipment!$AG$2)*O181^2+VLOOKUP(D181,Equipment[],Equipment!$AH$2)*O181+VLOOKUP(D181,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(OR(C181=\"a\",C181=\"f\"),\nVLOOKUP(D181,Equipment[],Equipment!$BP$2)+VLOOKUP(D181,Equipment[],Equipment!$BQ$2)+VLOOKUP(D181,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nVLOOKUP(D181,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",\nIF(OR(C181=\"a\",C181=\"c\",C181=\"f\"),VLOOKUP(A181,Quantities[],Quantities!$Y$2),VLOOKUP(A181,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN181)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$Z$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AA$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AB$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AC$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$P$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$Q$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$R$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$S$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$U$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$V$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$W$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$X$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$U$2)*N182^4+VLOOKUP(D182,Equipment[],Equipment!$V$2)*N182^3+VLOOKUP(D182,Equipment[],Equipment!$W$2)*N182^2+VLOOKUP(D182,Equipment[],Equipment!$X$2)*N182+VLOOKUP(D182,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D182,Equipment[],Equipment!$AE$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AF$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AG$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AH$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D182,Equipment[],Equipment!$AE$2)*O182^4+VLOOKUP(D182,Equipment[],Equipment!$AF$2)*O182^3+VLOOKUP(D182,Equipment[],Equipment!$AG$2)*O182^2+VLOOKUP(D182,Equipment[],Equipment!$AH$2)*O182+VLOOKUP(D182,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(OR(C182=\"a\",C182=\"f\"),\nVLOOKUP(D182,Equipment[],Equipment!$BP$2)+VLOOKUP(D182,Equipment[],Equipment!$BQ$2)+VLOOKUP(D182,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nVLOOKUP(D182,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",\nIF(OR(C182=\"a\",C182=\"c\",C182=\"f\"),VLOOKUP(A182,Quantities[],Quantities!$Y$2),VLOOKUP(A182,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN182)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$Z$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AA$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AB$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AC$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$P$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$Q$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$R$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$S$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$U$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$V$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$W$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$X$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$U$2)*N183^4+VLOOKUP(D183,Equipment[],Equipment!$V$2)*N183^3+VLOOKUP(D183,Equipment[],Equipment!$W$2)*N183^2+VLOOKUP(D183,Equipment[],Equipment!$X$2)*N183+VLOOKUP(D183,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D183,Equipment[],Equipment!$AE$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AF$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AG$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AH$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D183,Equipment[],Equipment!$AE$2)*O183^4+VLOOKUP(D183,Equipment[],Equipment!$AF$2)*O183^3+VLOOKUP(D183,Equipment[],Equipment!$AG$2)*O183^2+VLOOKUP(D183,Equipment[],Equipment!$AH$2)*O183+VLOOKUP(D183,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(OR(C183=\"a\",C183=\"f\"),\nVLOOKUP(D183,Equipment[],Equipment!$BP$2)+VLOOKUP(D183,Equipment[],Equipment!$BQ$2)+VLOOKUP(D183,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nVLOOKUP(D183,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",\nIF(OR(C183=\"a\",C183=\"c\",C183=\"f\"),VLOOKUP(A183,Quantities[],Quantities!$Y$2),VLOOKUP(A183,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN183)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$Z$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AA$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AB$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AC$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$P$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$Q$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$R$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$S$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$U$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$V$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$W$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$X$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$U$2)*N184^4+VLOOKUP(D184,Equipment[],Equipment!$V$2)*N184^3+VLOOKUP(D184,Equipment[],Equipment!$W$2)*N184^2+VLOOKUP(D184,Equipment[],Equipment!$X$2)*N184+VLOOKUP(D184,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D184,Equipment[],Equipment!$AE$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AF$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AG$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AH$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D184,Equipment[],Equipment!$AE$2)*O184^4+VLOOKUP(D184,Equipment[],Equipment!$AF$2)*O184^3+VLOOKUP(D184,Equipment[],Equipment!$AG$2)*O184^2+VLOOKUP(D184,Equipment[],Equipment!$AH$2)*O184+VLOOKUP(D184,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(OR(C184=\"a\",C184=\"f\"),\nVLOOKUP(D184,Equipment[],Equipment!$BP$2)+VLOOKUP(D184,Equipment[],Equipment!$BQ$2)+VLOOKUP(D184,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nVLOOKUP(D184,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",\nIF(OR(C184=\"a\",C184=\"c\",C184=\"f\"),VLOOKUP(A184,Quantities[],Quantities!$Y$2),VLOOKUP(A184,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN184)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$Z$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AA$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AB$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AC$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$P$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$Q$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$R$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$S$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$U$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$V$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$W$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$X$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$U$2)*N185^4+VLOOKUP(D185,Equipment[],Equipment!$V$2)*N185^3+VLOOKUP(D185,Equipment[],Equipment!$W$2)*N185^2+VLOOKUP(D185,Equipment[],Equipment!$X$2)*N185+VLOOKUP(D185,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D185,Equipment[],Equipment!$AE$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AF$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AG$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AH$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D185,Equipment[],Equipment!$AE$2)*O185^4+VLOOKUP(D185,Equipment[],Equipment!$AF$2)*O185^3+VLOOKUP(D185,Equipment[],Equipment!$AG$2)*O185^2+VLOOKUP(D185,Equipment[],Equipment!$AH$2)*O185+VLOOKUP(D185,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(OR(C185=\"a\",C185=\"f\"),\nVLOOKUP(D185,Equipment[],Equipment!$BP$2)+VLOOKUP(D185,Equipment[],Equipment!$BQ$2)+VLOOKUP(D185,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nVLOOKUP(D185,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",\nIF(OR(C185=\"a\",C185=\"c\",C185=\"f\"),VLOOKUP(A185,Quantities[],Quantities!$Y$2),VLOOKUP(A185,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN185)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$Z$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AA$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AB$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AC$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$P$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$Q$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$R$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$S$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$U$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$V$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$W$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$X$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$U$2)*N186^4+VLOOKUP(D186,Equipment[],Equipment!$V$2)*N186^3+VLOOKUP(D186,Equipment[],Equipment!$W$2)*N186^2+VLOOKUP(D186,Equipment[],Equipment!$X$2)*N186+VLOOKUP(D186,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D186,Equipment[],Equipment!$AE$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AF$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AG$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AH$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D186,Equipment[],Equipment!$AE$2)*O186^4+VLOOKUP(D186,Equipment[],Equipment!$AF$2)*O186^3+VLOOKUP(D186,Equipment[],Equipment!$AG$2)*O186^2+VLOOKUP(D186,Equipment[],Equipment!$AH$2)*O186+VLOOKUP(D186,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(OR(C186=\"a\",C186=\"f\"),\nVLOOKUP(D186,Equipment[],Equipment!$BP$2)+VLOOKUP(D186,Equipment[],Equipment!$BQ$2)+VLOOKUP(D186,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nVLOOKUP(D186,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",\nIF(OR(C186=\"a\",C186=\"c\",C186=\"f\"),VLOOKUP(A186,Quantities[],Quantities!$Y$2),VLOOKUP(A186,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN186)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$Z$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AA$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AB$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AC$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$P$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$Q$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$R$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$S$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$U$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$V$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$W$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$X$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$U$2)*N187^4+VLOOKUP(D187,Equipment[],Equipment!$V$2)*N187^3+VLOOKUP(D187,Equipment[],Equipment!$W$2)*N187^2+VLOOKUP(D187,Equipment[],Equipment!$X$2)*N187+VLOOKUP(D187,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D187,Equipment[],Equipment!$AE$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AF$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AG$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AH$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D187,Equipment[],Equipment!$AE$2)*O187^4+VLOOKUP(D187,Equipment[],Equipment!$AF$2)*O187^3+VLOOKUP(D187,Equipment[],Equipment!$AG$2)*O187^2+VLOOKUP(D187,Equipment[],Equipment!$AH$2)*O187+VLOOKUP(D187,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(OR(C187=\"a\",C187=\"f\"),\nVLOOKUP(D187,Equipment[],Equipment!$BP$2)+VLOOKUP(D187,Equipment[],Equipment!$BQ$2)+VLOOKUP(D187,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nVLOOKUP(D187,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",\nIF(OR(C187=\"a\",C187=\"c\",C187=\"f\"),VLOOKUP(A187,Quantities[],Quantities!$Y$2),VLOOKUP(A187,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN187)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$Z$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AA$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AB$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AC$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$P$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$Q$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$R$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$S$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$U$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$V$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$W$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$X$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$U$2)*N188^4+VLOOKUP(D188,Equipment[],Equipment!$V$2)*N188^3+VLOOKUP(D188,Equipment[],Equipment!$W$2)*N188^2+VLOOKUP(D188,Equipment[],Equipment!$X$2)*N188+VLOOKUP(D188,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D188,Equipment[],Equipment!$AE$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AF$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AG$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AH$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D188,Equipment[],Equipment!$AE$2)*O188^4+VLOOKUP(D188,Equipment[],Equipment!$AF$2)*O188^3+VLOOKUP(D188,Equipment[],Equipment!$AG$2)*O188^2+VLOOKUP(D188,Equipment[],Equipment!$AH$2)*O188+VLOOKUP(D188,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(OR(C188=\"a\",C188=\"f\"),\nVLOOKUP(D188,Equipment[],Equipment!$BP$2)+VLOOKUP(D188,Equipment[],Equipment!$BQ$2)+VLOOKUP(D188,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nVLOOKUP(D188,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",\nIF(OR(C188=\"a\",C188=\"c\",C188=\"f\"),VLOOKUP(A188,Quantities[],Quantities!$Y$2),VLOOKUP(A188,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN188)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$Z$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AA$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AB$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AC$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$P$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$Q$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$R$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$S$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$U$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$V$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$W$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$X$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$U$2)*N189^4+VLOOKUP(D189,Equipment[],Equipment!$V$2)*N189^3+VLOOKUP(D189,Equipment[],Equipment!$W$2)*N189^2+VLOOKUP(D189,Equipment[],Equipment!$X$2)*N189+VLOOKUP(D189,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D189,Equipment[],Equipment!$AE$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AF$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AG$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AH$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D189,Equipment[],Equipment!$AE$2)*O189^4+VLOOKUP(D189,Equipment[],Equipment!$AF$2)*O189^3+VLOOKUP(D189,Equipment[],Equipment!$AG$2)*O189^2+VLOOKUP(D189,Equipment[],Equipment!$AH$2)*O189+VLOOKUP(D189,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(OR(C189=\"a\",C189=\"f\"),\nVLOOKUP(D189,Equipment[],Equipment!$BP$2)+VLOOKUP(D189,Equipment[],Equipment!$BQ$2)+VLOOKUP(D189,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nVLOOKUP(D189,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",\nIF(OR(C189=\"a\",C189=\"c\",C189=\"f\"),VLOOKUP(A189,Quantities[],Quantities!$Y$2),VLOOKUP(A189,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN189)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$Z$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AA$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AB$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AC$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$P$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$Q$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$R$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$S$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$U$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$V$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$W$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$X$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$U$2)*N190^4+VLOOKUP(D190,Equipment[],Equipment!$V$2)*N190^3+VLOOKUP(D190,Equipment[],Equipment!$W$2)*N190^2+VLOOKUP(D190,Equipment[],Equipment!$X$2)*N190+VLOOKUP(D190,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D190,Equipment[],Equipment!$AE$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AF$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AG$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AH$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D190,Equipment[],Equipment!$AE$2)*O190^4+VLOOKUP(D190,Equipment[],Equipment!$AF$2)*O190^3+VLOOKUP(D190,Equipment[],Equipment!$AG$2)*O190^2+VLOOKUP(D190,Equipment[],Equipment!$AH$2)*O190+VLOOKUP(D190,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(OR(C190=\"a\",C190=\"f\"),\nVLOOKUP(D190,Equipment[],Equipment!$BP$2)+VLOOKUP(D190,Equipment[],Equipment!$BQ$2)+VLOOKUP(D190,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nVLOOKUP(D190,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",\nIF(OR(C190=\"a\",C190=\"c\",C190=\"f\"),VLOOKUP(A190,Quantities[],Quantities!$Y$2),VLOOKUP(A190,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN190)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$Z$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AA$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AB$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AC$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$P$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$Q$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$R$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$S$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$U$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$V$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$W$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$X$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$U$2)*N191^4+VLOOKUP(D191,Equipment[],Equipment!$V$2)*N191^3+VLOOKUP(D191,Equipment[],Equipment!$W$2)*N191^2+VLOOKUP(D191,Equipment[],Equipment!$X$2)*N191+VLOOKUP(D191,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D191,Equipment[],Equipment!$AE$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AF$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AG$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AH$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D191,Equipment[],Equipment!$AE$2)*O191^4+VLOOKUP(D191,Equipment[],Equipment!$AF$2)*O191^3+VLOOKUP(D191,Equipment[],Equipment!$AG$2)*O191^2+VLOOKUP(D191,Equipment[],Equipment!$AH$2)*O191+VLOOKUP(D191,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(OR(C191=\"a\",C191=\"f\"),\nVLOOKUP(D191,Equipment[],Equipment!$BP$2)+VLOOKUP(D191,Equipment[],Equipment!$BQ$2)+VLOOKUP(D191,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nVLOOKUP(D191,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",\nIF(OR(C191=\"a\",C191=\"c\",C191=\"f\"),VLOOKUP(A191,Quantities[],Quantities!$Y$2),VLOOKUP(A191,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN191)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$Z$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AA$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AB$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AC$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$P$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$Q$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$R$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$S$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$U$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$V$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$W$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$X$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$U$2)*N192^4+VLOOKUP(D192,Equipment[],Equipment!$V$2)*N192^3+VLOOKUP(D192,Equipment[],Equipment!$W$2)*N192^2+VLOOKUP(D192,Equipment[],Equipment!$X$2)*N192+VLOOKUP(D192,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D192,Equipment[],Equipment!$AE$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AF$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AG$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AH$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D192,Equipment[],Equipment!$AE$2)*O192^4+VLOOKUP(D192,Equipment[],Equipment!$AF$2)*O192^3+VLOOKUP(D192,Equipment[],Equipment!$AG$2)*O192^2+VLOOKUP(D192,Equipment[],Equipment!$AH$2)*O192+VLOOKUP(D192,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(OR(C192=\"a\",C192=\"f\"),\nVLOOKUP(D192,Equipment[],Equipment!$BP$2)+VLOOKUP(D192,Equipment[],Equipment!$BQ$2)+VLOOKUP(D192,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nVLOOKUP(D192,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",\nIF(OR(C192=\"a\",C192=\"c\",C192=\"f\"),VLOOKUP(A192,Quantities[],Quantities!$Y$2),VLOOKUP(A192,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN192)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$Z$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AA$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AB$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AC$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$P$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$Q$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$R$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$S$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$U$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$V$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$W$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$X$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$U$2)*N193^4+VLOOKUP(D193,Equipment[],Equipment!$V$2)*N193^3+VLOOKUP(D193,Equipment[],Equipment!$W$2)*N193^2+VLOOKUP(D193,Equipment[],Equipment!$X$2)*N193+VLOOKUP(D193,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D193,Equipment[],Equipment!$AE$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AF$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AG$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AH$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D193,Equipment[],Equipment!$AE$2)*O193^4+VLOOKUP(D193,Equipment[],Equipment!$AF$2)*O193^3+VLOOKUP(D193,Equipment[],Equipment!$AG$2)*O193^2+VLOOKUP(D193,Equipment[],Equipment!$AH$2)*O193+VLOOKUP(D193,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(OR(C193=\"a\",C193=\"f\"),\nVLOOKUP(D193,Equipment[],Equipment!$BP$2)+VLOOKUP(D193,Equipment[],Equipment!$BQ$2)+VLOOKUP(D193,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nVLOOKUP(D193,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",\nIF(OR(C193=\"a\",C193=\"c\",C193=\"f\"),VLOOKUP(A193,Quantities[],Quantities!$Y$2),VLOOKUP(A193,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN193)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$Z$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AA$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AB$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AC$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$P$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$Q$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$R$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$S$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$U$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$V$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$W$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$X$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$U$2)*N194^4+VLOOKUP(D194,Equipment[],Equipment!$V$2)*N194^3+VLOOKUP(D194,Equipment[],Equipment!$W$2)*N194^2+VLOOKUP(D194,Equipment[],Equipment!$X$2)*N194+VLOOKUP(D194,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D194,Equipment[],Equipment!$AE$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AF$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AG$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AH$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D194,Equipment[],Equipment!$AE$2)*O194^4+VLOOKUP(D194,Equipment[],Equipment!$AF$2)*O194^3+VLOOKUP(D194,Equipment[],Equipment!$AG$2)*O194^2+VLOOKUP(D194,Equipment[],Equipment!$AH$2)*O194+VLOOKUP(D194,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(OR(C194=\"a\",C194=\"f\"),\nVLOOKUP(D194,Equipment[],Equipment!$BP$2)+VLOOKUP(D194,Equipment[],Equipment!$BQ$2)+VLOOKUP(D194,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nVLOOKUP(D194,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",\nIF(OR(C194=\"a\",C194=\"c\",C194=\"f\"),VLOOKUP(A194,Quantities[],Quantities!$Y$2),VLOOKUP(A194,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN194)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$Z$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AA$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AB$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AC$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$P$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$Q$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$R$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$S$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$U$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$V$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$W$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$X$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$U$2)*N195^4+VLOOKUP(D195,Equipment[],Equipment!$V$2)*N195^3+VLOOKUP(D195,Equipment[],Equipment!$W$2)*N195^2+VLOOKUP(D195,Equipment[],Equipment!$X$2)*N195+VLOOKUP(D195,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D195,Equipment[],Equipment!$AE$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AF$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AG$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AH$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D195,Equipment[],Equipment!$AE$2)*O195^4+VLOOKUP(D195,Equipment[],Equipment!$AF$2)*O195^3+VLOOKUP(D195,Equipment[],Equipment!$AG$2)*O195^2+VLOOKUP(D195,Equipment[],Equipment!$AH$2)*O195+VLOOKUP(D195,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(OR(C195=\"a\",C195=\"f\"),\nVLOOKUP(D195,Equipment[],Equipment!$BP$2)+VLOOKUP(D195,Equipment[],Equipment!$BQ$2)+VLOOKUP(D195,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nVLOOKUP(D195,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",\nIF(OR(C195=\"a\",C195=\"c\",C195=\"f\"),VLOOKUP(A195,Quantities[],Quantities!$Y$2),VLOOKUP(A195,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN195)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$Z$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AA$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AB$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AC$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$P$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$Q$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$R$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$S$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$U$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$V$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$W$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$X$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$U$2)*N196^4+VLOOKUP(D196,Equipment[],Equipment!$V$2)*N196^3+VLOOKUP(D196,Equipment[],Equipment!$W$2)*N196^2+VLOOKUP(D196,Equipment[],Equipment!$X$2)*N196+VLOOKUP(D196,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D196,Equipment[],Equipment!$AE$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AF$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AG$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AH$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D196,Equipment[],Equipment!$AE$2)*O196^4+VLOOKUP(D196,Equipment[],Equipment!$AF$2)*O196^3+VLOOKUP(D196,Equipment[],Equipment!$AG$2)*O196^2+VLOOKUP(D196,Equipment[],Equipment!$AH$2)*O196+VLOOKUP(D196,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(OR(C196=\"a\",C196=\"f\"),\nVLOOKUP(D196,Equipment[],Equipment!$BP$2)+VLOOKUP(D196,Equipment[],Equipment!$BQ$2)+VLOOKUP(D196,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nVLOOKUP(D196,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",\nIF(OR(C196=\"a\",C196=\"c\",C196=\"f\"),VLOOKUP(A196,Quantities[],Quantities!$Y$2),VLOOKUP(A196,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN196)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$Z$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AA$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AB$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AC$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$P$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$Q$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$R$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$S$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$U$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$V$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$W$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$X$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$U$2)*N197^4+VLOOKUP(D197,Equipment[],Equipment!$V$2)*N197^3+VLOOKUP(D197,Equipment[],Equipment!$W$2)*N197^2+VLOOKUP(D197,Equipment[],Equipment!$X$2)*N197+VLOOKUP(D197,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D197,Equipment[],Equipment!$AE$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AF$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AG$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AH$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D197,Equipment[],Equipment!$AE$2)*O197^4+VLOOKUP(D197,Equipment[],Equipment!$AF$2)*O197^3+VLOOKUP(D197,Equipment[],Equipment!$AG$2)*O197^2+VLOOKUP(D197,Equipment[],Equipment!$AH$2)*O197+VLOOKUP(D197,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(OR(C197=\"a\",C197=\"f\"),\nVLOOKUP(D197,Equipment[],Equipment!$BP$2)+VLOOKUP(D197,Equipment[],Equipment!$BQ$2)+VLOOKUP(D197,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nVLOOKUP(D197,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",\nIF(OR(C197=\"a\",C197=\"c\",C197=\"f\"),VLOOKUP(A197,Quantities[],Quantities!$Y$2),VLOOKUP(A197,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN197)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$Z$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AA$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AB$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AC$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$P$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$Q$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$R$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$S$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$U$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$V$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$W$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$X$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$U$2)*N198^4+VLOOKUP(D198,Equipment[],Equipment!$V$2)*N198^3+VLOOKUP(D198,Equipment[],Equipment!$W$2)*N198^2+VLOOKUP(D198,Equipment[],Equipment!$X$2)*N198+VLOOKUP(D198,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D198,Equipment[],Equipment!$AE$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AF$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AG$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AH$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D198,Equipment[],Equipment!$AE$2)*O198^4+VLOOKUP(D198,Equipment[],Equipment!$AF$2)*O198^3+VLOOKUP(D198,Equipment[],Equipment!$AG$2)*O198^2+VLOOKUP(D198,Equipment[],Equipment!$AH$2)*O198+VLOOKUP(D198,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(OR(C198=\"a\",C198=\"f\"),\nVLOOKUP(D198,Equipment[],Equipment!$BP$2)+VLOOKUP(D198,Equipment[],Equipment!$BQ$2)+VLOOKUP(D198,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nVLOOKUP(D198,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",\nIF(OR(C198=\"a\",C198=\"c\",C198=\"f\"),VLOOKUP(A198,Quantities[],Quantities!$Y$2),VLOOKUP(A198,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN198)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$Z$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AA$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AB$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AC$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$P$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$Q$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$R$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$S$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$U$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$V$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$W$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$X$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$U$2)*N199^4+VLOOKUP(D199,Equipment[],Equipment!$V$2)*N199^3+VLOOKUP(D199,Equipment[],Equipment!$W$2)*N199^2+VLOOKUP(D199,Equipment[],Equipment!$X$2)*N199+VLOOKUP(D199,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D199,Equipment[],Equipment!$AE$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AF$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AG$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AH$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D199,Equipment[],Equipment!$AE$2)*O199^4+VLOOKUP(D199,Equipment[],Equipment!$AF$2)*O199^3+VLOOKUP(D199,Equipment[],Equipment!$AG$2)*O199^2+VLOOKUP(D199,Equipment[],Equipment!$AH$2)*O199+VLOOKUP(D199,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(OR(C199=\"a\",C199=\"f\"),\nVLOOKUP(D199,Equipment[],Equipment!$BP$2)+VLOOKUP(D199,Equipment[],Equipment!$BQ$2)+VLOOKUP(D199,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nVLOOKUP(D199,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",\nIF(OR(C199=\"a\",C199=\"c\",C199=\"f\"),VLOOKUP(A199,Quantities[],Quantities!$Y$2),VLOOKUP(A199,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN199)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$Z$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AA$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AB$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AC$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$P$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$Q$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$R$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$S$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$U$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$V$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$W$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$X$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$U$2)*N200^4+VLOOKUP(D200,Equipment[],Equipment!$V$2)*N200^3+VLOOKUP(D200,Equipment[],Equipment!$W$2)*N200^2+VLOOKUP(D200,Equipment[],Equipment!$X$2)*N200+VLOOKUP(D200,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D200,Equipment[],Equipment!$AE$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AF$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AG$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AH$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D200,Equipment[],Equipment!$AE$2)*O200^4+VLOOKUP(D200,Equipment[],Equipment!$AF$2)*O200^3+VLOOKUP(D200,Equipment[],Equipment!$AG$2)*O200^2+VLOOKUP(D200,Equipment[],Equipment!$AH$2)*O200+VLOOKUP(D200,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(OR(C200=\"a\",C200=\"f\"),\nVLOOKUP(D200,Equipment[],Equipment!$BP$2)+VLOOKUP(D200,Equipment[],Equipment!$BQ$2)+VLOOKUP(D200,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nVLOOKUP(D200,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",\nIF(OR(C200=\"a\",C200=\"c\",C200=\"f\"),VLOOKUP(A200,Quantities[],Quantities!$Y$2),VLOOKUP(A200,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN200)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$Z$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AA$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AB$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AC$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$P$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$Q$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$R$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$S$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$U$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$V$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$W$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$X$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$U$2)*N201^4+VLOOKUP(D201,Equipment[],Equipment!$V$2)*N201^3+VLOOKUP(D201,Equipment[],Equipment!$W$2)*N201^2+VLOOKUP(D201,Equipment[],Equipment!$X$2)*N201+VLOOKUP(D201,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D201,Equipment[],Equipment!$AE$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AF$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AG$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AH$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D201,Equipment[],Equipment!$AE$2)*O201^4+VLOOKUP(D201,Equipment[],Equipment!$AF$2)*O201^3+VLOOKUP(D201,Equipment[],Equipment!$AG$2)*O201^2+VLOOKUP(D201,Equipment[],Equipment!$AH$2)*O201+VLOOKUP(D201,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(OR(C201=\"a\",C201=\"f\"),\nVLOOKUP(D201,Equipment[],Equipment!$BP$2)+VLOOKUP(D201,Equipment[],Equipment!$BQ$2)+VLOOKUP(D201,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nVLOOKUP(D201,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",\nIF(OR(C201=\"a\",C201=\"c\",C201=\"f\"),VLOOKUP(A201,Quantities[],Quantities!$Y$2),VLOOKUP(A201,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN201)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$Z$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AA$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AB$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AC$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$P$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$Q$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$R$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$S$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$U$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$V$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$W$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$X$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$U$2)*N202^4+VLOOKUP(D202,Equipment[],Equipment!$V$2)*N202^3+VLOOKUP(D202,Equipment[],Equipment!$W$2)*N202^2+VLOOKUP(D202,Equipment[],Equipment!$X$2)*N202+VLOOKUP(D202,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D202,Equipment[],Equipment!$AE$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AF$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AG$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AH$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D202,Equipment[],Equipment!$AE$2)*O202^4+VLOOKUP(D202,Equipment[],Equipment!$AF$2)*O202^3+VLOOKUP(D202,Equipment[],Equipment!$AG$2)*O202^2+VLOOKUP(D202,Equipment[],Equipment!$AH$2)*O202+VLOOKUP(D202,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(OR(C202=\"a\",C202=\"f\"),\nVLOOKUP(D202,Equipment[],Equipment!$BP$2)+VLOOKUP(D202,Equipment[],Equipment!$BQ$2)+VLOOKUP(D202,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nVLOOKUP(D202,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",\nIF(OR(C202=\"a\",C202=\"c\",C202=\"f\"),VLOOKUP(A202,Quantities[],Quantities!$Y$2),VLOOKUP(A202,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN202)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$Z$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AA$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AB$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AC$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$P$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$Q$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$R$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$S$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$U$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$V$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$W$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$X$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$U$2)*N203^4+VLOOKUP(D203,Equipment[],Equipment!$V$2)*N203^3+VLOOKUP(D203,Equipment[],Equipment!$W$2)*N203^2+VLOOKUP(D203,Equipment[],Equipment!$X$2)*N203+VLOOKUP(D203,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D203,Equipment[],Equipment!$AE$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AF$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AG$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AH$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D203,Equipment[],Equipment!$AE$2)*O203^4+VLOOKUP(D203,Equipment[],Equipment!$AF$2)*O203^3+VLOOKUP(D203,Equipment[],Equipment!$AG$2)*O203^2+VLOOKUP(D203,Equipment[],Equipment!$AH$2)*O203+VLOOKUP(D203,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(OR(C203=\"a\",C203=\"f\"),\nVLOOKUP(D203,Equipment[],Equipment!$BP$2)+VLOOKUP(D203,Equipment[],Equipment!$BQ$2)+VLOOKUP(D203,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nVLOOKUP(D203,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",\nIF(OR(C203=\"a\",C203=\"c\",C203=\"f\"),VLOOKUP(A203,Quantities[],Quantities!$Y$2),VLOOKUP(A203,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN203)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$Z$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AA$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AB$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AC$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$P$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$Q$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$R$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$S$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$U$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$V$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$W$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$X$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$U$2)*N204^4+VLOOKUP(D204,Equipment[],Equipment!$V$2)*N204^3+VLOOKUP(D204,Equipment[],Equipment!$W$2)*N204^2+VLOOKUP(D204,Equipment[],Equipment!$X$2)*N204+VLOOKUP(D204,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D204,Equipment[],Equipment!$AE$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AF$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AG$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AH$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D204,Equipment[],Equipment!$AE$2)*O204^4+VLOOKUP(D204,Equipment[],Equipment!$AF$2)*O204^3+VLOOKUP(D204,Equipment[],Equipment!$AG$2)*O204^2+VLOOKUP(D204,Equipment[],Equipment!$AH$2)*O204+VLOOKUP(D204,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(OR(C204=\"a\",C204=\"f\"),\nVLOOKUP(D204,Equipment[],Equipment!$BP$2)+VLOOKUP(D204,Equipment[],Equipment!$BQ$2)+VLOOKUP(D204,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nVLOOKUP(D204,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",\nIF(OR(C204=\"a\",C204=\"c\",C204=\"f\"),VLOOKUP(A204,Quantities[],Quantities!$Y$2),VLOOKUP(A204,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN204)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$Z$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AA$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AB$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AC$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$P$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$Q$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$R$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$S$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$U$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$V$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$W$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$X$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$U$2)*N205^4+VLOOKUP(D205,Equipment[],Equipment!$V$2)*N205^3+VLOOKUP(D205,Equipment[],Equipment!$W$2)*N205^2+VLOOKUP(D205,Equipment[],Equipment!$X$2)*N205+VLOOKUP(D205,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D205,Equipment[],Equipment!$AE$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AF$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AG$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AH$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D205,Equipment[],Equipment!$AE$2)*O205^4+VLOOKUP(D205,Equipment[],Equipment!$AF$2)*O205^3+VLOOKUP(D205,Equipment[],Equipment!$AG$2)*O205^2+VLOOKUP(D205,Equipment[],Equipment!$AH$2)*O205+VLOOKUP(D205,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(OR(C205=\"a\",C205=\"f\"),\nVLOOKUP(D205,Equipment[],Equipment!$BP$2)+VLOOKUP(D205,Equipment[],Equipment!$BQ$2)+VLOOKUP(D205,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nVLOOKUP(D205,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",\nIF(OR(C205=\"a\",C205=\"c\",C205=\"f\"),VLOOKUP(A205,Quantities[],Quantities!$Y$2),VLOOKUP(A205,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN205)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$Z$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AA$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AB$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AC$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$P$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$Q$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$R$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$S$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$U$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$V$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$W$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$X$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$U$2)*N206^4+VLOOKUP(D206,Equipment[],Equipment!$V$2)*N206^3+VLOOKUP(D206,Equipment[],Equipment!$W$2)*N206^2+VLOOKUP(D206,Equipment[],Equipment!$X$2)*N206+VLOOKUP(D206,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D206,Equipment[],Equipment!$AE$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AF$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AG$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AH$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D206,Equipment[],Equipment!$AE$2)*O206^4+VLOOKUP(D206,Equipment[],Equipment!$AF$2)*O206^3+VLOOKUP(D206,Equipment[],Equipment!$AG$2)*O206^2+VLOOKUP(D206,Equipment[],Equipment!$AH$2)*O206+VLOOKUP(D206,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(OR(C206=\"a\",C206=\"f\"),\nVLOOKUP(D206,Equipment[],Equipment!$BP$2)+VLOOKUP(D206,Equipment[],Equipment!$BQ$2)+VLOOKUP(D206,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nVLOOKUP(D206,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",\nIF(OR(C206=\"a\",C206=\"c\",C206=\"f\"),VLOOKUP(A206,Quantities[],Quantities!$Y$2),VLOOKUP(A206,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN206)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$Z$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AA$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AB$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AC$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$P$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$Q$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$R$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$S$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$U$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$V$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$W$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$X$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$U$2)*N207^4+VLOOKUP(D207,Equipment[],Equipment!$V$2)*N207^3+VLOOKUP(D207,Equipment[],Equipment!$W$2)*N207^2+VLOOKUP(D207,Equipment[],Equipment!$X$2)*N207+VLOOKUP(D207,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D207,Equipment[],Equipment!$AE$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AF$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AG$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AH$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D207,Equipment[],Equipment!$AE$2)*O207^4+VLOOKUP(D207,Equipment[],Equipment!$AF$2)*O207^3+VLOOKUP(D207,Equipment[],Equipment!$AG$2)*O207^2+VLOOKUP(D207,Equipment[],Equipment!$AH$2)*O207+VLOOKUP(D207,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(OR(C207=\"a\",C207=\"f\"),\nVLOOKUP(D207,Equipment[],Equipment!$BP$2)+VLOOKUP(D207,Equipment[],Equipment!$BQ$2)+VLOOKUP(D207,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nVLOOKUP(D207,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",\nIF(OR(C207=\"a\",C207=\"c\",C207=\"f\"),VLOOKUP(A207,Quantities[],Quantities!$Y$2),VLOOKUP(A207,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN207)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$Z$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AA$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AB$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AC$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$P$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$Q$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$R$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$S$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$U$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$V$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$W$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$X$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$U$2)*N208^4+VLOOKUP(D208,Equipment[],Equipment!$V$2)*N208^3+VLOOKUP(D208,Equipment[],Equipment!$W$2)*N208^2+VLOOKUP(D208,Equipment[],Equipment!$X$2)*N208+VLOOKUP(D208,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D208,Equipment[],Equipment!$AE$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AF$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AG$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AH$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D208,Equipment[],Equipment!$AE$2)*O208^4+VLOOKUP(D208,Equipment[],Equipment!$AF$2)*O208^3+VLOOKUP(D208,Equipment[],Equipment!$AG$2)*O208^2+VLOOKUP(D208,Equipment[],Equipment!$AH$2)*O208+VLOOKUP(D208,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(OR(C208=\"a\",C208=\"f\"),\nVLOOKUP(D208,Equipment[],Equipment!$BP$2)+VLOOKUP(D208,Equipment[],Equipment!$BQ$2)+VLOOKUP(D208,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nVLOOKUP(D208,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",\nIF(OR(C208=\"a\",C208=\"c\",C208=\"f\"),VLOOKUP(A208,Quantities[],Quantities!$Y$2),VLOOKUP(A208,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN208)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$Z$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AA$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AB$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AC$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$P$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$Q$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$R$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$S$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$U$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$V$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$W$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$X$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$U$2)*N209^4+VLOOKUP(D209,Equipment[],Equipment!$V$2)*N209^3+VLOOKUP(D209,Equipment[],Equipment!$W$2)*N209^2+VLOOKUP(D209,Equipment[],Equipment!$X$2)*N209+VLOOKUP(D209,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D209,Equipment[],Equipment!$AE$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AF$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AG$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AH$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D209,Equipment[],Equipment!$AE$2)*O209^4+VLOOKUP(D209,Equipment[],Equipment!$AF$2)*O209^3+VLOOKUP(D209,Equipment[],Equipment!$AG$2)*O209^2+VLOOKUP(D209,Equipment[],Equipment!$AH$2)*O209+VLOOKUP(D209,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(OR(C209=\"a\",C209=\"f\"),\nVLOOKUP(D209,Equipment[],Equipment!$BP$2)+VLOOKUP(D209,Equipment[],Equipment!$BQ$2)+VLOOKUP(D209,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nVLOOKUP(D209,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",\nIF(OR(C209=\"a\",C209=\"c\",C209=\"f\"),VLOOKUP(A209,Quantities[],Quantities!$Y$2),VLOOKUP(A209,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN209)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$Z$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AA$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AB$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AC$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$P$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$Q$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$R$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$S$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$U$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$V$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$W$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$X$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$U$2)*N210^4+VLOOKUP(D210,Equipment[],Equipment!$V$2)*N210^3+VLOOKUP(D210,Equipment[],Equipment!$W$2)*N210^2+VLOOKUP(D210,Equipment[],Equipment!$X$2)*N210+VLOOKUP(D210,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D210,Equipment[],Equipment!$AE$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AF$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AG$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AH$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D210,Equipment[],Equipment!$AE$2)*O210^4+VLOOKUP(D210,Equipment[],Equipment!$AF$2)*O210^3+VLOOKUP(D210,Equipment[],Equipment!$AG$2)*O210^2+VLOOKUP(D210,Equipment[],Equipment!$AH$2)*O210+VLOOKUP(D210,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(OR(C210=\"a\",C210=\"f\"),\nVLOOKUP(D210,Equipment[],Equipment!$BP$2)+VLOOKUP(D210,Equipment[],Equipment!$BQ$2)+VLOOKUP(D210,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nVLOOKUP(D210,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",\nIF(OR(C210=\"a\",C210=\"c\",C210=\"f\"),VLOOKUP(A210,Quantities[],Quantities!$Y$2),VLOOKUP(A210,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN210)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$Z$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AA$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AB$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AC$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$P$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$Q$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$R$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$S$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$U$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$V$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$W$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$X$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$U$2)*N211^4+VLOOKUP(D211,Equipment[],Equipment!$V$2)*N211^3+VLOOKUP(D211,Equipment[],Equipment!$W$2)*N211^2+VLOOKUP(D211,Equipment[],Equipment!$X$2)*N211+VLOOKUP(D211,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D211,Equipment[],Equipment!$AE$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AF$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AG$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AH$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D211,Equipment[],Equipment!$AE$2)*O211^4+VLOOKUP(D211,Equipment[],Equipment!$AF$2)*O211^3+VLOOKUP(D211,Equipment[],Equipment!$AG$2)*O211^2+VLOOKUP(D211,Equipment[],Equipment!$AH$2)*O211+VLOOKUP(D211,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(OR(C211=\"a\",C211=\"f\"),\nVLOOKUP(D211,Equipment[],Equipment!$BP$2)+VLOOKUP(D211,Equipment[],Equipment!$BQ$2)+VLOOKUP(D211,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nVLOOKUP(D211,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",\nIF(OR(C211=\"a\",C211=\"c\",C211=\"f\"),VLOOKUP(A211,Quantities[],Quantities!$Y$2),VLOOKUP(A211,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN211)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$Z$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AA$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AB$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AC$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$P$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$Q$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$R$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$S$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$U$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$V$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$W$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$X$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$U$2)*N212^4+VLOOKUP(D212,Equipment[],Equipment!$V$2)*N212^3+VLOOKUP(D212,Equipment[],Equipment!$W$2)*N212^2+VLOOKUP(D212,Equipment[],Equipment!$X$2)*N212+VLOOKUP(D212,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D212,Equipment[],Equipment!$AE$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AF$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AG$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AH$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D212,Equipment[],Equipment!$AE$2)*O212^4+VLOOKUP(D212,Equipment[],Equipment!$AF$2)*O212^3+VLOOKUP(D212,Equipment[],Equipment!$AG$2)*O212^2+VLOOKUP(D212,Equipment[],Equipment!$AH$2)*O212+VLOOKUP(D212,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(OR(C212=\"a\",C212=\"f\"),\nVLOOKUP(D212,Equipment[],Equipment!$BP$2)+VLOOKUP(D212,Equipment[],Equipment!$BQ$2)+VLOOKUP(D212,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nVLOOKUP(D212,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",\nIF(OR(C212=\"a\",C212=\"c\",C212=\"f\"),VLOOKUP(A212,Quantities[],Quantities!$Y$2),VLOOKUP(A212,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN212)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$Z$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AA$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AB$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AC$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$P$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$Q$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$R$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$S$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$U$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$V$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$W$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$X$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$U$2)*N213^4+VLOOKUP(D213,Equipment[],Equipment!$V$2)*N213^3+VLOOKUP(D213,Equipment[],Equipment!$W$2)*N213^2+VLOOKUP(D213,Equipment[],Equipment!$X$2)*N213+VLOOKUP(D213,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D213,Equipment[],Equipment!$AE$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AF$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AG$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AH$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D213,Equipment[],Equipment!$AE$2)*O213^4+VLOOKUP(D213,Equipment[],Equipment!$AF$2)*O213^3+VLOOKUP(D213,Equipment[],Equipment!$AG$2)*O213^2+VLOOKUP(D213,Equipment[],Equipment!$AH$2)*O213+VLOOKUP(D213,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(OR(C213=\"a\",C213=\"f\"),\nVLOOKUP(D213,Equipment[],Equipment!$BP$2)+VLOOKUP(D213,Equipment[],Equipment!$BQ$2)+VLOOKUP(D213,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nVLOOKUP(D213,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(OR(C213=\"a\",C213=\"c\",C213=\"f\"),VLOOKUP(A213,Quantities[],Quantities!$Y$2),VLOOKUP(A213,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN213)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$Z$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AA$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AB$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AC$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$P$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$Q$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$R$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$S$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$U$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$V$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$W$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$X$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$U$2)*N214^4+VLOOKUP(D214,Equipment[],Equipment!$V$2)*N214^3+VLOOKUP(D214,Equipment[],Equipment!$W$2)*N214^2+VLOOKUP(D214,Equipment[],Equipment!$X$2)*N214+VLOOKUP(D214,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D214,Equipment[],Equipment!$AE$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AF$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AG$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AH$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D214,Equipment[],Equipment!$AE$2)*O214^4+VLOOKUP(D214,Equipment[],Equipment!$AF$2)*O214^3+VLOOKUP(D214,Equipment[],Equipment!$AG$2)*O214^2+VLOOKUP(D214,Equipment[],Equipment!$AH$2)*O214+VLOOKUP(D214,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(OR(C214=\"a\",C214=\"f\"),\nVLOOKUP(D214,Equipment[],Equipment!$BP$2)+VLOOKUP(D214,Equipment[],Equipment!$BQ$2)+VLOOKUP(D214,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nVLOOKUP(D214,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",\nIF(OR(C214=\"a\",C214=\"c\",C214=\"f\"),VLOOKUP(A214,Quantities[],Quantities!$Y$2),VLOOKUP(A214,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN214)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$Z$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AA$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AB$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AC$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$P$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$Q$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$R$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$S$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$U$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$V$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$W$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$X$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$U$2)*N215^4+VLOOKUP(D215,Equipment[],Equipment!$V$2)*N215^3+VLOOKUP(D215,Equipment[],Equipment!$W$2)*N215^2+VLOOKUP(D215,Equipment[],Equipment!$X$2)*N215+VLOOKUP(D215,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D215,Equipment[],Equipment!$AE$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AF$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AG$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AH$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D215,Equipment[],Equipment!$AE$2)*O215^4+VLOOKUP(D215,Equipment[],Equipment!$AF$2)*O215^3+VLOOKUP(D215,Equipment[],Equipment!$AG$2)*O215^2+VLOOKUP(D215,Equipment[],Equipment!$AH$2)*O215+VLOOKUP(D215,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(OR(C215=\"a\",C215=\"f\"),\nVLOOKUP(D215,Equipment[],Equipment!$BP$2)+VLOOKUP(D215,Equipment[],Equipment!$BQ$2)+VLOOKUP(D215,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nVLOOKUP(D215,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",\nIF(OR(C215=\"a\",C215=\"c\",C215=\"f\"),VLOOKUP(A215,Quantities[],Quantities!$Y$2),VLOOKUP(A215,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN215)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$Z$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AA$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AB$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AC$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$P$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$Q$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$R$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$S$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$U$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$V$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$W$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$X$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$U$2)*N216^4+VLOOKUP(D216,Equipment[],Equipment!$V$2)*N216^3+VLOOKUP(D216,Equipment[],Equipment!$W$2)*N216^2+VLOOKUP(D216,Equipment[],Equipment!$X$2)*N216+VLOOKUP(D216,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D216,Equipment[],Equipment!$AE$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AF$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AG$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AH$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D216,Equipment[],Equipment!$AE$2)*O216^4+VLOOKUP(D216,Equipment[],Equipment!$AF$2)*O216^3+VLOOKUP(D216,Equipment[],Equipment!$AG$2)*O216^2+VLOOKUP(D216,Equipment[],Equipment!$AH$2)*O216+VLOOKUP(D216,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(OR(C216=\"a\",C216=\"f\"),\nVLOOKUP(D216,Equipment[],Equipment!$BP$2)+VLOOKUP(D216,Equipment[],Equipment!$BQ$2)+VLOOKUP(D216,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nVLOOKUP(D216,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",\nIF(OR(C216=\"a\",C216=\"c\",C216=\"f\"),VLOOKUP(A216,Quantities[],Quantities!$Y$2),VLOOKUP(A216,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN216)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$Z$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AA$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AB$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AC$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$P$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$Q$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$R$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$S$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$U$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$V$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$W$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$X$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$U$2)*N217^4+VLOOKUP(D217,Equipment[],Equipment!$V$2)*N217^3+VLOOKUP(D217,Equipment[],Equipment!$W$2)*N217^2+VLOOKUP(D217,Equipment[],Equipment!$X$2)*N217+VLOOKUP(D217,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D217,Equipment[],Equipment!$AE$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AF$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AG$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AH$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D217,Equipment[],Equipment!$AE$2)*O217^4+VLOOKUP(D217,Equipment[],Equipment!$AF$2)*O217^3+VLOOKUP(D217,Equipment[],Equipment!$AG$2)*O217^2+VLOOKUP(D217,Equipment[],Equipment!$AH$2)*O217+VLOOKUP(D217,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(OR(C217=\"a\",C217=\"f\"),\nVLOOKUP(D217,Equipment[],Equipment!$BP$2)+VLOOKUP(D217,Equipment[],Equipment!$BQ$2)+VLOOKUP(D217,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nVLOOKUP(D217,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",\nIF(OR(C217=\"a\",C217=\"c\",C217=\"f\"),VLOOKUP(A217,Quantities[],Quantities!$Y$2),VLOOKUP(A217,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN217)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$Z$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AA$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AB$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AC$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$P$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$Q$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$R$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$S$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$U$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$V$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$W$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$X$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$U$2)*N218^4+VLOOKUP(D218,Equipment[],Equipment!$V$2)*N218^3+VLOOKUP(D218,Equipment[],Equipment!$W$2)*N218^2+VLOOKUP(D218,Equipment[],Equipment!$X$2)*N218+VLOOKUP(D218,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D218,Equipment[],Equipment!$AE$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AF$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AG$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AH$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D218,Equipment[],Equipment!$AE$2)*O218^4+VLOOKUP(D218,Equipment[],Equipment!$AF$2)*O218^3+VLOOKUP(D218,Equipment[],Equipment!$AG$2)*O218^2+VLOOKUP(D218,Equipment[],Equipment!$AH$2)*O218+VLOOKUP(D218,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(OR(C218=\"a\",C218=\"f\"),\nVLOOKUP(D218,Equipment[],Equipment!$BP$2)+VLOOKUP(D218,Equipment[],Equipment!$BQ$2)+VLOOKUP(D218,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nVLOOKUP(D218,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",\nIF(OR(C218=\"a\",C218=\"c\",C218=\"f\"),VLOOKUP(A218,Quantities[],Quantities!$Y$2),VLOOKUP(A218,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN218)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$Z$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AA$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AB$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AC$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$P$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$Q$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$R$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$S$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$U$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$V$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$W$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$X$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$U$2)*N219^4+VLOOKUP(D219,Equipment[],Equipment!$V$2)*N219^3+VLOOKUP(D219,Equipment[],Equipment!$W$2)*N219^2+VLOOKUP(D219,Equipment[],Equipment!$X$2)*N219+VLOOKUP(D219,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D219,Equipment[],Equipment!$AE$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AF$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AG$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AH$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D219,Equipment[],Equipment!$AE$2)*O219^4+VLOOKUP(D219,Equipment[],Equipment!$AF$2)*O219^3+VLOOKUP(D219,Equipment[],Equipment!$AG$2)*O219^2+VLOOKUP(D219,Equipment[],Equipment!$AH$2)*O219+VLOOKUP(D219,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(OR(C219=\"a\",C219=\"f\"),\nVLOOKUP(D219,Equipment[],Equipment!$BP$2)+VLOOKUP(D219,Equipment[],Equipment!$BQ$2)+VLOOKUP(D219,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nVLOOKUP(D219,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",\nIF(OR(C219=\"a\",C219=\"c\",C219=\"f\"),VLOOKUP(A219,Quantities[],Quantities!$Y$2),VLOOKUP(A219,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN219)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$Z$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AA$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AB$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AC$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$P$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$Q$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$R$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$S$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$U$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$V$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$W$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$X$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$U$2)*N220^4+VLOOKUP(D220,Equipment[],Equipment!$V$2)*N220^3+VLOOKUP(D220,Equipment[],Equipment!$W$2)*N220^2+VLOOKUP(D220,Equipment[],Equipment!$X$2)*N220+VLOOKUP(D220,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D220,Equipment[],Equipment!$AE$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AF$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AG$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AH$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D220,Equipment[],Equipment!$AE$2)*O220^4+VLOOKUP(D220,Equipment[],Equipment!$AF$2)*O220^3+VLOOKUP(D220,Equipment[],Equipment!$AG$2)*O220^2+VLOOKUP(D220,Equipment[],Equipment!$AH$2)*O220+VLOOKUP(D220,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(OR(C220=\"a\",C220=\"f\"),\nVLOOKUP(D220,Equipment[],Equipment!$BP$2)+VLOOKUP(D220,Equipment[],Equipment!$BQ$2)+VLOOKUP(D220,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nVLOOKUP(D220,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",\nIF(OR(C220=\"a\",C220=\"c\",C220=\"f\"),VLOOKUP(A220,Quantities[],Quantities!$Y$2),VLOOKUP(A220,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN220)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$Z$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AA$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AB$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AC$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$P$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$Q$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$R$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$S$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$U$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$V$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$W$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$X$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$U$2)*N221^4+VLOOKUP(D221,Equipment[],Equipment!$V$2)*N221^3+VLOOKUP(D221,Equipment[],Equipment!$W$2)*N221^2+VLOOKUP(D221,Equipment[],Equipment!$X$2)*N221+VLOOKUP(D221,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D221,Equipment[],Equipment!$AE$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AF$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AG$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AH$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D221,Equipment[],Equipment!$AE$2)*O221^4+VLOOKUP(D221,Equipment[],Equipment!$AF$2)*O221^3+VLOOKUP(D221,Equipment[],Equipment!$AG$2)*O221^2+VLOOKUP(D221,Equipment[],Equipment!$AH$2)*O221+VLOOKUP(D221,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(OR(C221=\"a\",C221=\"f\"),\nVLOOKUP(D221,Equipment[],Equipment!$BP$2)+VLOOKUP(D221,Equipment[],Equipment!$BQ$2)+VLOOKUP(D221,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nVLOOKUP(D221,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",\nIF(OR(C221=\"a\",C221=\"c\",C221=\"f\"),VLOOKUP(A221,Quantities[],Quantities!$Y$2),VLOOKUP(A221,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN221)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(L222+M222>0,ABS(L222)+M222,0),0\n)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(L222-M222<0,0,ABS(L222)-M222),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$Z$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AA$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AB$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AC$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$P$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$Q$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$R$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$S$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$U$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$V$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$W$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$X$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$U$2)*N222^4+VLOOKUP(D222,Equipment[],Equipment!$V$2)*N222^3+VLOOKUP(D222,Equipment[],Equipment!$W$2)*N222^2+VLOOKUP(D222,Equipment[],Equipment!$X$2)*N222+VLOOKUP(D222,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D222,Equipment[],Equipment!$AE$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AF$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AG$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AH$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D222,Equipment[],Equipment!$AE$2)*O222^4+VLOOKUP(D222,Equipment[],Equipment!$AF$2)*O222^3+VLOOKUP(D222,Equipment[],Equipment!$AG$2)*O222^2+VLOOKUP(D222,Equipment[],Equipment!$AH$2)*O222+VLOOKUP(D222,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",(K222/(S222*88))+(K222/(R222*88))+P222+Q222,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(OR(C222=\"a\",C222=\"f\"),\nVLOOKUP(D222,Equipment[],Equipment!$BP$2)+VLOOKUP(D222,Equipment[],Equipment!$BQ$2)+VLOOKUP(D222,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nVLOOKUP(D222,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\nIF(OR(C222=\"a\",C222=\"c\",C222=\"f\"),VLOOKUP(A222,Quantities[],Quantities!$Y$2),VLOOKUP(A222,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",Y222/T222,)","v":0},{"$f":"IF(LEFT(D222,2)=\"Sc\",\n(TRUNC(Z222))*(MIN(X222,(V222/W222))),\n0)","v":0},{"$f":"IF(AA222>0,J222/AA222,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN222)","v":0},{"$f":"IF(AC222>0,AB222/AC222,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$Z$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AA$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AB$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AC$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$P$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$Q$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$R$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$S$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$U$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$V$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$W$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$X$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$U$2)*N223^4+VLOOKUP(D223,Equipment[],Equipment!$V$2)*N223^3+VLOOKUP(D223,Equipment[],Equipment!$W$2)*N223^2+VLOOKUP(D223,Equipment[],Equipment!$X$2)*N223+VLOOKUP(D223,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D223,Equipment[],Equipment!$AE$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AF$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AG$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AH$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D223,Equipment[],Equipment!$AE$2)*O223^4+VLOOKUP(D223,Equipment[],Equipment!$AF$2)*O223^3+VLOOKUP(D223,Equipment[],Equipment!$AG$2)*O223^2+VLOOKUP(D223,Equipment[],Equipment!$AH$2)*O223+VLOOKUP(D223,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(OR(C223=\"a\",C223=\"f\"),\nVLOOKUP(D223,Equipment[],Equipment!$BP$2)+VLOOKUP(D223,Equipment[],Equipment!$BQ$2)+VLOOKUP(D223,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nVLOOKUP(D223,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",\nIF(OR(C223=\"a\",C223=\"c\",C223=\"f\"),VLOOKUP(A223,Quantities[],Quantities!$Y$2),VLOOKUP(A223,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN223)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$Z$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AA$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AB$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AC$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$P$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$Q$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$R$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$S$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$U$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$V$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$W$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$X$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$U$2)*N224^4+VLOOKUP(D224,Equipment[],Equipment!$V$2)*N224^3+VLOOKUP(D224,Equipment[],Equipment!$W$2)*N224^2+VLOOKUP(D224,Equipment[],Equipment!$X$2)*N224+VLOOKUP(D224,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D224,Equipment[],Equipment!$AE$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AF$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AG$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AH$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D224,Equipment[],Equipment!$AE$2)*O224^4+VLOOKUP(D224,Equipment[],Equipment!$AF$2)*O224^3+VLOOKUP(D224,Equipment[],Equipment!$AG$2)*O224^2+VLOOKUP(D224,Equipment[],Equipment!$AH$2)*O224+VLOOKUP(D224,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(OR(C224=\"a\",C224=\"f\"),\nVLOOKUP(D224,Equipment[],Equipment!$BP$2)+VLOOKUP(D224,Equipment[],Equipment!$BQ$2)+VLOOKUP(D224,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nVLOOKUP(D224,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",\nIF(OR(C224=\"a\",C224=\"c\",C224=\"f\"),VLOOKUP(A224,Quantities[],Quantities!$Y$2),VLOOKUP(A224,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN224)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$Z$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AA$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AB$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AC$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$P$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$Q$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$R$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$S$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$U$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$V$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$W$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$X$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$U$2)*N225^4+VLOOKUP(D225,Equipment[],Equipment!$V$2)*N225^3+VLOOKUP(D225,Equipment[],Equipment!$W$2)*N225^2+VLOOKUP(D225,Equipment[],Equipment!$X$2)*N225+VLOOKUP(D225,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D225,Equipment[],Equipment!$AE$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AF$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AG$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AH$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D225,Equipment[],Equipment!$AE$2)*O225^4+VLOOKUP(D225,Equipment[],Equipment!$AF$2)*O225^3+VLOOKUP(D225,Equipment[],Equipment!$AG$2)*O225^2+VLOOKUP(D225,Equipment[],Equipment!$AH$2)*O225+VLOOKUP(D225,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(OR(C225=\"a\",C225=\"f\"),\nVLOOKUP(D225,Equipment[],Equipment!$BP$2)+VLOOKUP(D225,Equipment[],Equipment!$BQ$2)+VLOOKUP(D225,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nVLOOKUP(D225,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",\nIF(OR(C225=\"a\",C225=\"c\",C225=\"f\"),VLOOKUP(A225,Quantities[],Quantities!$Y$2),VLOOKUP(A225,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN225)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$Z$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AA$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AB$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AC$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$P$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$Q$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$R$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$S$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$U$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$V$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$W$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$X$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$U$2)*N226^4+VLOOKUP(D226,Equipment[],Equipment!$V$2)*N226^3+VLOOKUP(D226,Equipment[],Equipment!$W$2)*N226^2+VLOOKUP(D226,Equipment[],Equipment!$X$2)*N226+VLOOKUP(D226,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D226,Equipment[],Equipment!$AE$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AF$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AG$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AH$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D226,Equipment[],Equipment!$AE$2)*O226^4+VLOOKUP(D226,Equipment[],Equipment!$AF$2)*O226^3+VLOOKUP(D226,Equipment[],Equipment!$AG$2)*O226^2+VLOOKUP(D226,Equipment[],Equipment!$AH$2)*O226+VLOOKUP(D226,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(OR(C226=\"a\",C226=\"f\"),\nVLOOKUP(D226,Equipment[],Equipment!$BP$2)+VLOOKUP(D226,Equipment[],Equipment!$BQ$2)+VLOOKUP(D226,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nVLOOKUP(D226,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",\nIF(OR(C226=\"a\",C226=\"c\",C226=\"f\"),VLOOKUP(A226,Quantities[],Quantities!$Y$2),VLOOKUP(A226,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN226)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$Z$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AA$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AB$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AC$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$P$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$Q$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$R$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$S$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$U$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$V$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$W$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$X$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$U$2)*N227^4+VLOOKUP(D227,Equipment[],Equipment!$V$2)*N227^3+VLOOKUP(D227,Equipment[],Equipment!$W$2)*N227^2+VLOOKUP(D227,Equipment[],Equipment!$X$2)*N227+VLOOKUP(D227,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D227,Equipment[],Equipment!$AE$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AF$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AG$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AH$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D227,Equipment[],Equipment!$AE$2)*O227^4+VLOOKUP(D227,Equipment[],Equipment!$AF$2)*O227^3+VLOOKUP(D227,Equipment[],Equipment!$AG$2)*O227^2+VLOOKUP(D227,Equipment[],Equipment!$AH$2)*O227+VLOOKUP(D227,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(OR(C227=\"a\",C227=\"f\"),\nVLOOKUP(D227,Equipment[],Equipment!$BP$2)+VLOOKUP(D227,Equipment[],Equipment!$BQ$2)+VLOOKUP(D227,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nVLOOKUP(D227,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",\nIF(OR(C227=\"a\",C227=\"c\",C227=\"f\"),VLOOKUP(A227,Quantities[],Quantities!$Y$2),VLOOKUP(A227,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN227)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$Z$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AA$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AB$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AC$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$P$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$Q$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$R$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$S$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$U$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$V$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$W$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$X$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$U$2)*N228^4+VLOOKUP(D228,Equipment[],Equipment!$V$2)*N228^3+VLOOKUP(D228,Equipment[],Equipment!$W$2)*N228^2+VLOOKUP(D228,Equipment[],Equipment!$X$2)*N228+VLOOKUP(D228,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D228,Equipment[],Equipment!$AE$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AF$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AG$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AH$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D228,Equipment[],Equipment!$AE$2)*O228^4+VLOOKUP(D228,Equipment[],Equipment!$AF$2)*O228^3+VLOOKUP(D228,Equipment[],Equipment!$AG$2)*O228^2+VLOOKUP(D228,Equipment[],Equipment!$AH$2)*O228+VLOOKUP(D228,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(OR(C228=\"a\",C228=\"f\"),\nVLOOKUP(D228,Equipment[],Equipment!$BP$2)+VLOOKUP(D228,Equipment[],Equipment!$BQ$2)+VLOOKUP(D228,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nVLOOKUP(D228,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",\nIF(OR(C228=\"a\",C228=\"c\",C228=\"f\"),VLOOKUP(A228,Quantities[],Quantities!$Y$2),VLOOKUP(A228,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN228)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$Z$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AA$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AB$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AC$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$P$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$Q$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$R$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$S$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$U$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$V$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$W$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$X$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$U$2)*N229^4+VLOOKUP(D229,Equipment[],Equipment!$V$2)*N229^3+VLOOKUP(D229,Equipment[],Equipment!$W$2)*N229^2+VLOOKUP(D229,Equipment[],Equipment!$X$2)*N229+VLOOKUP(D229,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D229,Equipment[],Equipment!$AE$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AF$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AG$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AH$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D229,Equipment[],Equipment!$AE$2)*O229^4+VLOOKUP(D229,Equipment[],Equipment!$AF$2)*O229^3+VLOOKUP(D229,Equipment[],Equipment!$AG$2)*O229^2+VLOOKUP(D229,Equipment[],Equipment!$AH$2)*O229+VLOOKUP(D229,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(OR(C229=\"a\",C229=\"f\"),\nVLOOKUP(D229,Equipment[],Equipment!$BP$2)+VLOOKUP(D229,Equipment[],Equipment!$BQ$2)+VLOOKUP(D229,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nVLOOKUP(D229,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",\nIF(OR(C229=\"a\",C229=\"c\",C229=\"f\"),VLOOKUP(A229,Quantities[],Quantities!$Y$2),VLOOKUP(A229,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN229)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$Z$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AA$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AB$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AC$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$P$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$Q$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$R$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$S$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$U$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$V$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$W$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$X$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$U$2)*N230^4+VLOOKUP(D230,Equipment[],Equipment!$V$2)*N230^3+VLOOKUP(D230,Equipment[],Equipment!$W$2)*N230^2+VLOOKUP(D230,Equipment[],Equipment!$X$2)*N230+VLOOKUP(D230,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D230,Equipment[],Equipment!$AE$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AF$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AG$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AH$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D230,Equipment[],Equipment!$AE$2)*O230^4+VLOOKUP(D230,Equipment[],Equipment!$AF$2)*O230^3+VLOOKUP(D230,Equipment[],Equipment!$AG$2)*O230^2+VLOOKUP(D230,Equipment[],Equipment!$AH$2)*O230+VLOOKUP(D230,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(OR(C230=\"a\",C230=\"f\"),\nVLOOKUP(D230,Equipment[],Equipment!$BP$2)+VLOOKUP(D230,Equipment[],Equipment!$BQ$2)+VLOOKUP(D230,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nVLOOKUP(D230,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",\nIF(OR(C230=\"a\",C230=\"c\",C230=\"f\"),VLOOKUP(A230,Quantities[],Quantities!$Y$2),VLOOKUP(A230,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN230)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$Z$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AA$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AB$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AC$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$P$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$Q$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$R$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$S$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$U$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$V$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$W$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$X$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$U$2)*N231^4+VLOOKUP(D231,Equipment[],Equipment!$V$2)*N231^3+VLOOKUP(D231,Equipment[],Equipment!$W$2)*N231^2+VLOOKUP(D231,Equipment[],Equipment!$X$2)*N231+VLOOKUP(D231,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D231,Equipment[],Equipment!$AE$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AF$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AG$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AH$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D231,Equipment[],Equipment!$AE$2)*O231^4+VLOOKUP(D231,Equipment[],Equipment!$AF$2)*O231^3+VLOOKUP(D231,Equipment[],Equipment!$AG$2)*O231^2+VLOOKUP(D231,Equipment[],Equipment!$AH$2)*O231+VLOOKUP(D231,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(OR(C231=\"a\",C231=\"f\"),\nVLOOKUP(D231,Equipment[],Equipment!$BP$2)+VLOOKUP(D231,Equipment[],Equipment!$BQ$2)+VLOOKUP(D231,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nVLOOKUP(D231,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",\nIF(OR(C231=\"a\",C231=\"c\",C231=\"f\"),VLOOKUP(A231,Quantities[],Quantities!$Y$2),VLOOKUP(A231,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN231)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$Z$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AA$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AB$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AC$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$P$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$Q$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$R$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$S$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$U$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$V$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$W$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$X$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$U$2)*N232^4+VLOOKUP(D232,Equipment[],Equipment!$V$2)*N232^3+VLOOKUP(D232,Equipment[],Equipment!$W$2)*N232^2+VLOOKUP(D232,Equipment[],Equipment!$X$2)*N232+VLOOKUP(D232,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D232,Equipment[],Equipment!$AE$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AF$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AG$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AH$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D232,Equipment[],Equipment!$AE$2)*O232^4+VLOOKUP(D232,Equipment[],Equipment!$AF$2)*O232^3+VLOOKUP(D232,Equipment[],Equipment!$AG$2)*O232^2+VLOOKUP(D232,Equipment[],Equipment!$AH$2)*O232+VLOOKUP(D232,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(OR(C232=\"a\",C232=\"f\"),\nVLOOKUP(D232,Equipment[],Equipment!$BP$2)+VLOOKUP(D232,Equipment[],Equipment!$BQ$2)+VLOOKUP(D232,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nVLOOKUP(D232,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",\nIF(OR(C232=\"a\",C232=\"c\",C232=\"f\"),VLOOKUP(A232,Quantities[],Quantities!$Y$2),VLOOKUP(A232,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN232)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$Z$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AA$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AB$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AC$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$P$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$Q$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$R$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$S$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$U$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$V$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$W$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$X$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$U$2)*N233^4+VLOOKUP(D233,Equipment[],Equipment!$V$2)*N233^3+VLOOKUP(D233,Equipment[],Equipment!$W$2)*N233^2+VLOOKUP(D233,Equipment[],Equipment!$X$2)*N233+VLOOKUP(D233,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D233,Equipment[],Equipment!$AE$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AF$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AG$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AH$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D233,Equipment[],Equipment!$AE$2)*O233^4+VLOOKUP(D233,Equipment[],Equipment!$AF$2)*O233^3+VLOOKUP(D233,Equipment[],Equipment!$AG$2)*O233^2+VLOOKUP(D233,Equipment[],Equipment!$AH$2)*O233+VLOOKUP(D233,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(OR(C233=\"a\",C233=\"f\"),\nVLOOKUP(D233,Equipment[],Equipment!$BP$2)+VLOOKUP(D233,Equipment[],Equipment!$BQ$2)+VLOOKUP(D233,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nVLOOKUP(D233,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",\nIF(OR(C233=\"a\",C233=\"c\",C233=\"f\"),VLOOKUP(A233,Quantities[],Quantities!$Y$2),VLOOKUP(A233,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN233)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$Z$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AA$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AB$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AC$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$P$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$Q$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$R$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$S$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$U$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$V$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$W$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$X$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$U$2)*N234^4+VLOOKUP(D234,Equipment[],Equipment!$V$2)*N234^3+VLOOKUP(D234,Equipment[],Equipment!$W$2)*N234^2+VLOOKUP(D234,Equipment[],Equipment!$X$2)*N234+VLOOKUP(D234,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D234,Equipment[],Equipment!$AE$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AF$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AG$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AH$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D234,Equipment[],Equipment!$AE$2)*O234^4+VLOOKUP(D234,Equipment[],Equipment!$AF$2)*O234^3+VLOOKUP(D234,Equipment[],Equipment!$AG$2)*O234^2+VLOOKUP(D234,Equipment[],Equipment!$AH$2)*O234+VLOOKUP(D234,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(OR(C234=\"a\",C234=\"f\"),\nVLOOKUP(D234,Equipment[],Equipment!$BP$2)+VLOOKUP(D234,Equipment[],Equipment!$BQ$2)+VLOOKUP(D234,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nVLOOKUP(D234,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",\nIF(OR(C234=\"a\",C234=\"c\",C234=\"f\"),VLOOKUP(A234,Quantities[],Quantities!$Y$2),VLOOKUP(A234,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN234)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$Z$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AA$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AB$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AC$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$P$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$Q$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$R$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$S$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$U$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$V$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$W$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$X$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$U$2)*N235^4+VLOOKUP(D235,Equipment[],Equipment!$V$2)*N235^3+VLOOKUP(D235,Equipment[],Equipment!$W$2)*N235^2+VLOOKUP(D235,Equipment[],Equipment!$X$2)*N235+VLOOKUP(D235,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D235,Equipment[],Equipment!$AE$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AF$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AG$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AH$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D235,Equipment[],Equipment!$AE$2)*O235^4+VLOOKUP(D235,Equipment[],Equipment!$AF$2)*O235^3+VLOOKUP(D235,Equipment[],Equipment!$AG$2)*O235^2+VLOOKUP(D235,Equipment[],Equipment!$AH$2)*O235+VLOOKUP(D235,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(OR(C235=\"a\",C235=\"f\"),\nVLOOKUP(D235,Equipment[],Equipment!$BP$2)+VLOOKUP(D235,Equipment[],Equipment!$BQ$2)+VLOOKUP(D235,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nVLOOKUP(D235,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",\nIF(OR(C235=\"a\",C235=\"c\",C235=\"f\"),VLOOKUP(A235,Quantities[],Quantities!$Y$2),VLOOKUP(A235,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN235)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$Z$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AA$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AB$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AC$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$P$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$Q$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$R$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$S$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$U$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$V$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$W$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$X$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$U$2)*N236^4+VLOOKUP(D236,Equipment[],Equipment!$V$2)*N236^3+VLOOKUP(D236,Equipment[],Equipment!$W$2)*N236^2+VLOOKUP(D236,Equipment[],Equipment!$X$2)*N236+VLOOKUP(D236,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D236,Equipment[],Equipment!$AE$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AF$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AG$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AH$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D236,Equipment[],Equipment!$AE$2)*O236^4+VLOOKUP(D236,Equipment[],Equipment!$AF$2)*O236^3+VLOOKUP(D236,Equipment[],Equipment!$AG$2)*O236^2+VLOOKUP(D236,Equipment[],Equipment!$AH$2)*O236+VLOOKUP(D236,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(OR(C236=\"a\",C236=\"f\"),\nVLOOKUP(D236,Equipment[],Equipment!$BP$2)+VLOOKUP(D236,Equipment[],Equipment!$BQ$2)+VLOOKUP(D236,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nVLOOKUP(D236,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",\nIF(OR(C236=\"a\",C236=\"c\",C236=\"f\"),VLOOKUP(A236,Quantities[],Quantities!$Y$2),VLOOKUP(A236,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN236)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$Z$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AA$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AB$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AC$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$P$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$Q$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$R$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$S$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$U$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$V$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$W$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$X$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$U$2)*N237^4+VLOOKUP(D237,Equipment[],Equipment!$V$2)*N237^3+VLOOKUP(D237,Equipment[],Equipment!$W$2)*N237^2+VLOOKUP(D237,Equipment[],Equipment!$X$2)*N237+VLOOKUP(D237,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D237,Equipment[],Equipment!$AE$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AF$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AG$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AH$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D237,Equipment[],Equipment!$AE$2)*O237^4+VLOOKUP(D237,Equipment[],Equipment!$AF$2)*O237^3+VLOOKUP(D237,Equipment[],Equipment!$AG$2)*O237^2+VLOOKUP(D237,Equipment[],Equipment!$AH$2)*O237+VLOOKUP(D237,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(OR(C237=\"a\",C237=\"f\"),\nVLOOKUP(D237,Equipment[],Equipment!$BP$2)+VLOOKUP(D237,Equipment[],Equipment!$BQ$2)+VLOOKUP(D237,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nVLOOKUP(D237,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",\nIF(OR(C237=\"a\",C237=\"c\",C237=\"f\"),VLOOKUP(A237,Quantities[],Quantities!$Y$2),VLOOKUP(A237,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN237)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$Z$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AA$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AB$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AC$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$P$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$Q$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$R$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$S$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$U$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$V$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$W$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$X$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$U$2)*N238^4+VLOOKUP(D238,Equipment[],Equipment!$V$2)*N238^3+VLOOKUP(D238,Equipment[],Equipment!$W$2)*N238^2+VLOOKUP(D238,Equipment[],Equipment!$X$2)*N238+VLOOKUP(D238,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D238,Equipment[],Equipment!$AE$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AF$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AG$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AH$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D238,Equipment[],Equipment!$AE$2)*O238^4+VLOOKUP(D238,Equipment[],Equipment!$AF$2)*O238^3+VLOOKUP(D238,Equipment[],Equipment!$AG$2)*O238^2+VLOOKUP(D238,Equipment[],Equipment!$AH$2)*O238+VLOOKUP(D238,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(OR(C238=\"a\",C238=\"f\"),\nVLOOKUP(D238,Equipment[],Equipment!$BP$2)+VLOOKUP(D238,Equipment[],Equipment!$BQ$2)+VLOOKUP(D238,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nVLOOKUP(D238,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",\nIF(OR(C238=\"a\",C238=\"c\",C238=\"f\"),VLOOKUP(A238,Quantities[],Quantities!$Y$2),VLOOKUP(A238,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN238)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$Z$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AA$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AB$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AC$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$P$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$Q$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$R$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$S$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$U$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$V$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$W$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$X$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$U$2)*N239^4+VLOOKUP(D239,Equipment[],Equipment!$V$2)*N239^3+VLOOKUP(D239,Equipment[],Equipment!$W$2)*N239^2+VLOOKUP(D239,Equipment[],Equipment!$X$2)*N239+VLOOKUP(D239,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D239,Equipment[],Equipment!$AE$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AF$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AG$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AH$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D239,Equipment[],Equipment!$AE$2)*O239^4+VLOOKUP(D239,Equipment[],Equipment!$AF$2)*O239^3+VLOOKUP(D239,Equipment[],Equipment!$AG$2)*O239^2+VLOOKUP(D239,Equipment[],Equipment!$AH$2)*O239+VLOOKUP(D239,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(OR(C239=\"a\",C239=\"f\"),\nVLOOKUP(D239,Equipment[],Equipment!$BP$2)+VLOOKUP(D239,Equipment[],Equipment!$BQ$2)+VLOOKUP(D239,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nVLOOKUP(D239,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",\nIF(OR(C239=\"a\",C239=\"c\",C239=\"f\"),VLOOKUP(A239,Quantities[],Quantities!$Y$2),VLOOKUP(A239,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN239)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$Z$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AA$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AB$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AC$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$P$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$Q$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$R$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$S$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$U$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$V$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$W$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$X$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$U$2)*N240^4+VLOOKUP(D240,Equipment[],Equipment!$V$2)*N240^3+VLOOKUP(D240,Equipment[],Equipment!$W$2)*N240^2+VLOOKUP(D240,Equipment[],Equipment!$X$2)*N240+VLOOKUP(D240,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D240,Equipment[],Equipment!$AE$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AF$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AG$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AH$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D240,Equipment[],Equipment!$AE$2)*O240^4+VLOOKUP(D240,Equipment[],Equipment!$AF$2)*O240^3+VLOOKUP(D240,Equipment[],Equipment!$AG$2)*O240^2+VLOOKUP(D240,Equipment[],Equipment!$AH$2)*O240+VLOOKUP(D240,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(OR(C240=\"a\",C240=\"f\"),\nVLOOKUP(D240,Equipment[],Equipment!$BP$2)+VLOOKUP(D240,Equipment[],Equipment!$BQ$2)+VLOOKUP(D240,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nVLOOKUP(D240,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",\nIF(OR(C240=\"a\",C240=\"c\",C240=\"f\"),VLOOKUP(A240,Quantities[],Quantities!$Y$2),VLOOKUP(A240,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN240)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$Z$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AA$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AB$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AC$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$P$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$Q$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$R$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$S$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$U$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$V$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$W$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$X$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$U$2)*N241^4+VLOOKUP(D241,Equipment[],Equipment!$V$2)*N241^3+VLOOKUP(D241,Equipment[],Equipment!$W$2)*N241^2+VLOOKUP(D241,Equipment[],Equipment!$X$2)*N241+VLOOKUP(D241,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D241,Equipment[],Equipment!$AE$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AF$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AG$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AH$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D241,Equipment[],Equipment!$AE$2)*O241^4+VLOOKUP(D241,Equipment[],Equipment!$AF$2)*O241^3+VLOOKUP(D241,Equipment[],Equipment!$AG$2)*O241^2+VLOOKUP(D241,Equipment[],Equipment!$AH$2)*O241+VLOOKUP(D241,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(OR(C241=\"a\",C241=\"f\"),\nVLOOKUP(D241,Equipment[],Equipment!$BP$2)+VLOOKUP(D241,Equipment[],Equipment!$BQ$2)+VLOOKUP(D241,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nVLOOKUP(D241,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",\nIF(OR(C241=\"a\",C241=\"c\",C241=\"f\"),VLOOKUP(A241,Quantities[],Quantities!$Y$2),VLOOKUP(A241,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN241)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$Z$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AA$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AB$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AC$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$P$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$Q$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$R$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$S$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$U$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$V$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$W$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$X$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$U$2)*N242^4+VLOOKUP(D242,Equipment[],Equipment!$V$2)*N242^3+VLOOKUP(D242,Equipment[],Equipment!$W$2)*N242^2+VLOOKUP(D242,Equipment[],Equipment!$X$2)*N242+VLOOKUP(D242,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D242,Equipment[],Equipment!$AE$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AF$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AG$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AH$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D242,Equipment[],Equipment!$AE$2)*O242^4+VLOOKUP(D242,Equipment[],Equipment!$AF$2)*O242^3+VLOOKUP(D242,Equipment[],Equipment!$AG$2)*O242^2+VLOOKUP(D242,Equipment[],Equipment!$AH$2)*O242+VLOOKUP(D242,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(OR(C242=\"a\",C242=\"f\"),\nVLOOKUP(D242,Equipment[],Equipment!$BP$2)+VLOOKUP(D242,Equipment[],Equipment!$BQ$2)+VLOOKUP(D242,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nVLOOKUP(D242,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",\nIF(OR(C242=\"a\",C242=\"c\",C242=\"f\"),VLOOKUP(A242,Quantities[],Quantities!$Y$2),VLOOKUP(A242,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN242)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$Z$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AA$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AB$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AC$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$P$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$Q$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$R$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$S$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$U$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$V$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$W$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$X$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$U$2)*N243^4+VLOOKUP(D243,Equipment[],Equipment!$V$2)*N243^3+VLOOKUP(D243,Equipment[],Equipment!$W$2)*N243^2+VLOOKUP(D243,Equipment[],Equipment!$X$2)*N243+VLOOKUP(D243,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D243,Equipment[],Equipment!$AE$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AF$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AG$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AH$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D243,Equipment[],Equipment!$AE$2)*O243^4+VLOOKUP(D243,Equipment[],Equipment!$AF$2)*O243^3+VLOOKUP(D243,Equipment[],Equipment!$AG$2)*O243^2+VLOOKUP(D243,Equipment[],Equipment!$AH$2)*O243+VLOOKUP(D243,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(OR(C243=\"a\",C243=\"f\"),\nVLOOKUP(D243,Equipment[],Equipment!$BP$2)+VLOOKUP(D243,Equipment[],Equipment!$BQ$2)+VLOOKUP(D243,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nVLOOKUP(D243,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",\nIF(OR(C243=\"a\",C243=\"c\",C243=\"f\"),VLOOKUP(A243,Quantities[],Quantities!$Y$2),VLOOKUP(A243,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN243)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$Z$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AA$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AB$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AC$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$P$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$Q$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$R$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$S$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$U$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$V$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$W$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$X$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$U$2)*N244^4+VLOOKUP(D244,Equipment[],Equipment!$V$2)*N244^3+VLOOKUP(D244,Equipment[],Equipment!$W$2)*N244^2+VLOOKUP(D244,Equipment[],Equipment!$X$2)*N244+VLOOKUP(D244,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D244,Equipment[],Equipment!$AE$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AF$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AG$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AH$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D244,Equipment[],Equipment!$AE$2)*O244^4+VLOOKUP(D244,Equipment[],Equipment!$AF$2)*O244^3+VLOOKUP(D244,Equipment[],Equipment!$AG$2)*O244^2+VLOOKUP(D244,Equipment[],Equipment!$AH$2)*O244+VLOOKUP(D244,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(OR(C244=\"a\",C244=\"f\"),\nVLOOKUP(D244,Equipment[],Equipment!$BP$2)+VLOOKUP(D244,Equipment[],Equipment!$BQ$2)+VLOOKUP(D244,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nVLOOKUP(D244,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",\nIF(OR(C244=\"a\",C244=\"c\",C244=\"f\"),VLOOKUP(A244,Quantities[],Quantities!$Y$2),VLOOKUP(A244,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN244)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$Z$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AA$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AB$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AC$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$P$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$Q$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$R$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$S$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$U$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$V$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$W$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$X$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$U$2)*N245^4+VLOOKUP(D245,Equipment[],Equipment!$V$2)*N245^3+VLOOKUP(D245,Equipment[],Equipment!$W$2)*N245^2+VLOOKUP(D245,Equipment[],Equipment!$X$2)*N245+VLOOKUP(D245,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D245,Equipment[],Equipment!$AE$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AF$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AG$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AH$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D245,Equipment[],Equipment!$AE$2)*O245^4+VLOOKUP(D245,Equipment[],Equipment!$AF$2)*O245^3+VLOOKUP(D245,Equipment[],Equipment!$AG$2)*O245^2+VLOOKUP(D245,Equipment[],Equipment!$AH$2)*O245+VLOOKUP(D245,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(OR(C245=\"a\",C245=\"f\"),\nVLOOKUP(D245,Equipment[],Equipment!$BP$2)+VLOOKUP(D245,Equipment[],Equipment!$BQ$2)+VLOOKUP(D245,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nVLOOKUP(D245,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",\nIF(OR(C245=\"a\",C245=\"c\",C245=\"f\"),VLOOKUP(A245,Quantities[],Quantities!$Y$2),VLOOKUP(A245,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN245)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$Z$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AA$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AB$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AC$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$P$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$Q$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$R$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$S$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$U$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$V$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$W$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$X$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$U$2)*N246^4+VLOOKUP(D246,Equipment[],Equipment!$V$2)*N246^3+VLOOKUP(D246,Equipment[],Equipment!$W$2)*N246^2+VLOOKUP(D246,Equipment[],Equipment!$X$2)*N246+VLOOKUP(D246,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D246,Equipment[],Equipment!$AE$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AF$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AG$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AH$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D246,Equipment[],Equipment!$AE$2)*O246^4+VLOOKUP(D246,Equipment[],Equipment!$AF$2)*O246^3+VLOOKUP(D246,Equipment[],Equipment!$AG$2)*O246^2+VLOOKUP(D246,Equipment[],Equipment!$AH$2)*O246+VLOOKUP(D246,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(OR(C246=\"a\",C246=\"f\"),\nVLOOKUP(D246,Equipment[],Equipment!$BP$2)+VLOOKUP(D246,Equipment[],Equipment!$BQ$2)+VLOOKUP(D246,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nVLOOKUP(D246,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",\nIF(OR(C246=\"a\",C246=\"c\",C246=\"f\"),VLOOKUP(A246,Quantities[],Quantities!$Y$2),VLOOKUP(A246,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN246)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$Z$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AA$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AB$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AC$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$P$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$Q$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$R$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$S$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$U$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$V$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$W$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$X$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$U$2)*N247^4+VLOOKUP(D247,Equipment[],Equipment!$V$2)*N247^3+VLOOKUP(D247,Equipment[],Equipment!$W$2)*N247^2+VLOOKUP(D247,Equipment[],Equipment!$X$2)*N247+VLOOKUP(D247,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D247,Equipment[],Equipment!$AE$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AF$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AG$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AH$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D247,Equipment[],Equipment!$AE$2)*O247^4+VLOOKUP(D247,Equipment[],Equipment!$AF$2)*O247^3+VLOOKUP(D247,Equipment[],Equipment!$AG$2)*O247^2+VLOOKUP(D247,Equipment[],Equipment!$AH$2)*O247+VLOOKUP(D247,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(OR(C247=\"a\",C247=\"f\"),\nVLOOKUP(D247,Equipment[],Equipment!$BP$2)+VLOOKUP(D247,Equipment[],Equipment!$BQ$2)+VLOOKUP(D247,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nVLOOKUP(D247,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",\nIF(OR(C247=\"a\",C247=\"c\",C247=\"f\"),VLOOKUP(A247,Quantities[],Quantities!$Y$2),VLOOKUP(A247,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN247)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$Z$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AA$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AB$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AC$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$P$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$Q$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$R$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$S$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$U$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$V$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$W$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$X$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$U$2)*N248^4+VLOOKUP(D248,Equipment[],Equipment!$V$2)*N248^3+VLOOKUP(D248,Equipment[],Equipment!$W$2)*N248^2+VLOOKUP(D248,Equipment[],Equipment!$X$2)*N248+VLOOKUP(D248,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D248,Equipment[],Equipment!$AE$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AF$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AG$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AH$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D248,Equipment[],Equipment!$AE$2)*O248^4+VLOOKUP(D248,Equipment[],Equipment!$AF$2)*O248^3+VLOOKUP(D248,Equipment[],Equipment!$AG$2)*O248^2+VLOOKUP(D248,Equipment[],Equipment!$AH$2)*O248+VLOOKUP(D248,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(OR(C248=\"a\",C248=\"f\"),\nVLOOKUP(D248,Equipment[],Equipment!$BP$2)+VLOOKUP(D248,Equipment[],Equipment!$BQ$2)+VLOOKUP(D248,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nVLOOKUP(D248,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",\nIF(OR(C248=\"a\",C248=\"c\",C248=\"f\"),VLOOKUP(A248,Quantities[],Quantities!$Y$2),VLOOKUP(A248,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN248)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$Z$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AA$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AB$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AC$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$P$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$Q$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$R$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$S$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$U$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$V$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$W$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$X$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$U$2)*N249^4+VLOOKUP(D249,Equipment[],Equipment!$V$2)*N249^3+VLOOKUP(D249,Equipment[],Equipment!$W$2)*N249^2+VLOOKUP(D249,Equipment[],Equipment!$X$2)*N249+VLOOKUP(D249,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D249,Equipment[],Equipment!$AE$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AF$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AG$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AH$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D249,Equipment[],Equipment!$AE$2)*O249^4+VLOOKUP(D249,Equipment[],Equipment!$AF$2)*O249^3+VLOOKUP(D249,Equipment[],Equipment!$AG$2)*O249^2+VLOOKUP(D249,Equipment[],Equipment!$AH$2)*O249+VLOOKUP(D249,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(OR(C249=\"a\",C249=\"f\"),\nVLOOKUP(D249,Equipment[],Equipment!$BP$2)+VLOOKUP(D249,Equipment[],Equipment!$BQ$2)+VLOOKUP(D249,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nVLOOKUP(D249,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",\nIF(OR(C249=\"a\",C249=\"c\",C249=\"f\"),VLOOKUP(A249,Quantities[],Quantities!$Y$2),VLOOKUP(A249,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN249)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$Z$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AA$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AB$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AC$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$P$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$Q$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$R$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$S$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$U$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$V$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$W$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$X$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$U$2)*N250^4+VLOOKUP(D250,Equipment[],Equipment!$V$2)*N250^3+VLOOKUP(D250,Equipment[],Equipment!$W$2)*N250^2+VLOOKUP(D250,Equipment[],Equipment!$X$2)*N250+VLOOKUP(D250,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D250,Equipment[],Equipment!$AE$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AF$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AG$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AH$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D250,Equipment[],Equipment!$AE$2)*O250^4+VLOOKUP(D250,Equipment[],Equipment!$AF$2)*O250^3+VLOOKUP(D250,Equipment[],Equipment!$AG$2)*O250^2+VLOOKUP(D250,Equipment[],Equipment!$AH$2)*O250+VLOOKUP(D250,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(OR(C250=\"a\",C250=\"f\"),\nVLOOKUP(D250,Equipment[],Equipment!$BP$2)+VLOOKUP(D250,Equipment[],Equipment!$BQ$2)+VLOOKUP(D250,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nVLOOKUP(D250,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",\nIF(OR(C250=\"a\",C250=\"c\",C250=\"f\"),VLOOKUP(A250,Quantities[],Quantities!$Y$2),VLOOKUP(A250,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN250)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$Z$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AA$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AB$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AC$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$P$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$Q$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$R$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$S$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$U$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$V$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$W$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$X$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$U$2)*N251^4+VLOOKUP(D251,Equipment[],Equipment!$V$2)*N251^3+VLOOKUP(D251,Equipment[],Equipment!$W$2)*N251^2+VLOOKUP(D251,Equipment[],Equipment!$X$2)*N251+VLOOKUP(D251,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D251,Equipment[],Equipment!$AE$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AF$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AG$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AH$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D251,Equipment[],Equipment!$AE$2)*O251^4+VLOOKUP(D251,Equipment[],Equipment!$AF$2)*O251^3+VLOOKUP(D251,Equipment[],Equipment!$AG$2)*O251^2+VLOOKUP(D251,Equipment[],Equipment!$AH$2)*O251+VLOOKUP(D251,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(OR(C251=\"a\",C251=\"f\"),\nVLOOKUP(D251,Equipment[],Equipment!$BP$2)+VLOOKUP(D251,Equipment[],Equipment!$BQ$2)+VLOOKUP(D251,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nVLOOKUP(D251,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",\nIF(OR(C251=\"a\",C251=\"c\",C251=\"f\"),VLOOKUP(A251,Quantities[],Quantities!$Y$2),VLOOKUP(A251,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN251)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$Z$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AA$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AB$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AC$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$P$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$Q$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$R$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$S$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$U$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$V$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$W$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$X$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$U$2)*N252^4+VLOOKUP(D252,Equipment[],Equipment!$V$2)*N252^3+VLOOKUP(D252,Equipment[],Equipment!$W$2)*N252^2+VLOOKUP(D252,Equipment[],Equipment!$X$2)*N252+VLOOKUP(D252,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D252,Equipment[],Equipment!$AE$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AF$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AG$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AH$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D252,Equipment[],Equipment!$AE$2)*O252^4+VLOOKUP(D252,Equipment[],Equipment!$AF$2)*O252^3+VLOOKUP(D252,Equipment[],Equipment!$AG$2)*O252^2+VLOOKUP(D252,Equipment[],Equipment!$AH$2)*O252+VLOOKUP(D252,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(OR(C252=\"a\",C252=\"f\"),\nVLOOKUP(D252,Equipment[],Equipment!$BP$2)+VLOOKUP(D252,Equipment[],Equipment!$BQ$2)+VLOOKUP(D252,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nVLOOKUP(D252,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",\nIF(OR(C252=\"a\",C252=\"c\",C252=\"f\"),VLOOKUP(A252,Quantities[],Quantities!$Y$2),VLOOKUP(A252,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN252)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$Z$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AA$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AB$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AC$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$P$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$Q$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$R$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$S$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$U$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$V$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$W$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$X$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$U$2)*N253^4+VLOOKUP(D253,Equipment[],Equipment!$V$2)*N253^3+VLOOKUP(D253,Equipment[],Equipment!$W$2)*N253^2+VLOOKUP(D253,Equipment[],Equipment!$X$2)*N253+VLOOKUP(D253,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D253,Equipment[],Equipment!$AE$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AF$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AG$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AH$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D253,Equipment[],Equipment!$AE$2)*O253^4+VLOOKUP(D253,Equipment[],Equipment!$AF$2)*O253^3+VLOOKUP(D253,Equipment[],Equipment!$AG$2)*O253^2+VLOOKUP(D253,Equipment[],Equipment!$AH$2)*O253+VLOOKUP(D253,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(OR(C253=\"a\",C253=\"f\"),\nVLOOKUP(D253,Equipment[],Equipment!$BP$2)+VLOOKUP(D253,Equipment[],Equipment!$BQ$2)+VLOOKUP(D253,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nVLOOKUP(D253,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",\nIF(OR(C253=\"a\",C253=\"c\",C253=\"f\"),VLOOKUP(A253,Quantities[],Quantities!$Y$2),VLOOKUP(A253,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN253)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$Z$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AA$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AB$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AC$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$P$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$Q$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$R$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$S$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$U$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$V$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$W$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$X$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$U$2)*N254^4+VLOOKUP(D254,Equipment[],Equipment!$V$2)*N254^3+VLOOKUP(D254,Equipment[],Equipment!$W$2)*N254^2+VLOOKUP(D254,Equipment[],Equipment!$X$2)*N254+VLOOKUP(D254,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D254,Equipment[],Equipment!$AE$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AF$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AG$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AH$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D254,Equipment[],Equipment!$AE$2)*O254^4+VLOOKUP(D254,Equipment[],Equipment!$AF$2)*O254^3+VLOOKUP(D254,Equipment[],Equipment!$AG$2)*O254^2+VLOOKUP(D254,Equipment[],Equipment!$AH$2)*O254+VLOOKUP(D254,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(OR(C254=\"a\",C254=\"f\"),\nVLOOKUP(D254,Equipment[],Equipment!$BP$2)+VLOOKUP(D254,Equipment[],Equipment!$BQ$2)+VLOOKUP(D254,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nVLOOKUP(D254,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",\nIF(OR(C254=\"a\",C254=\"c\",C254=\"f\"),VLOOKUP(A254,Quantities[],Quantities!$Y$2),VLOOKUP(A254,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN254)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$Z$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AA$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AB$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AC$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$P$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$Q$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$R$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$S$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$U$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$V$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$W$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$X$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$U$2)*N255^4+VLOOKUP(D255,Equipment[],Equipment!$V$2)*N255^3+VLOOKUP(D255,Equipment[],Equipment!$W$2)*N255^2+VLOOKUP(D255,Equipment[],Equipment!$X$2)*N255+VLOOKUP(D255,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D255,Equipment[],Equipment!$AE$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AF$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AG$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AH$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D255,Equipment[],Equipment!$AE$2)*O255^4+VLOOKUP(D255,Equipment[],Equipment!$AF$2)*O255^3+VLOOKUP(D255,Equipment[],Equipment!$AG$2)*O255^2+VLOOKUP(D255,Equipment[],Equipment!$AH$2)*O255+VLOOKUP(D255,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(OR(C255=\"a\",C255=\"f\"),\nVLOOKUP(D255,Equipment[],Equipment!$BP$2)+VLOOKUP(D255,Equipment[],Equipment!$BQ$2)+VLOOKUP(D255,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nVLOOKUP(D255,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",\nIF(OR(C255=\"a\",C255=\"c\",C255=\"f\"),VLOOKUP(A255,Quantities[],Quantities!$Y$2),VLOOKUP(A255,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN255)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$Z$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AA$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AB$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AC$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$P$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$Q$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$R$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$S$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$U$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$V$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$W$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$X$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$U$2)*N256^4+VLOOKUP(D256,Equipment[],Equipment!$V$2)*N256^3+VLOOKUP(D256,Equipment[],Equipment!$W$2)*N256^2+VLOOKUP(D256,Equipment[],Equipment!$X$2)*N256+VLOOKUP(D256,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D256,Equipment[],Equipment!$AE$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AF$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AG$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AH$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D256,Equipment[],Equipment!$AE$2)*O256^4+VLOOKUP(D256,Equipment[],Equipment!$AF$2)*O256^3+VLOOKUP(D256,Equipment[],Equipment!$AG$2)*O256^2+VLOOKUP(D256,Equipment[],Equipment!$AH$2)*O256+VLOOKUP(D256,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(OR(C256=\"a\",C256=\"f\"),\nVLOOKUP(D256,Equipment[],Equipment!$BP$2)+VLOOKUP(D256,Equipment[],Equipment!$BQ$2)+VLOOKUP(D256,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nVLOOKUP(D256,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",\nIF(OR(C256=\"a\",C256=\"c\",C256=\"f\"),VLOOKUP(A256,Quantities[],Quantities!$Y$2),VLOOKUP(A256,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN256)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$Z$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AA$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AB$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AC$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$P$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$Q$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$R$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$S$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$U$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$V$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$W$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$X$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$U$2)*N257^4+VLOOKUP(D257,Equipment[],Equipment!$V$2)*N257^3+VLOOKUP(D257,Equipment[],Equipment!$W$2)*N257^2+VLOOKUP(D257,Equipment[],Equipment!$X$2)*N257+VLOOKUP(D257,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D257,Equipment[],Equipment!$AE$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AF$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AG$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AH$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D257,Equipment[],Equipment!$AE$2)*O257^4+VLOOKUP(D257,Equipment[],Equipment!$AF$2)*O257^3+VLOOKUP(D257,Equipment[],Equipment!$AG$2)*O257^2+VLOOKUP(D257,Equipment[],Equipment!$AH$2)*O257+VLOOKUP(D257,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(OR(C257=\"a\",C257=\"f\"),\nVLOOKUP(D257,Equipment[],Equipment!$BP$2)+VLOOKUP(D257,Equipment[],Equipment!$BQ$2)+VLOOKUP(D257,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nVLOOKUP(D257,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",\nIF(OR(C257=\"a\",C257=\"c\",C257=\"f\"),VLOOKUP(A257,Quantities[],Quantities!$Y$2),VLOOKUP(A257,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN257)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$Z$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AA$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AB$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AC$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$P$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$Q$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$R$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$S$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$U$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$V$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$W$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$X$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$U$2)*N258^4+VLOOKUP(D258,Equipment[],Equipment!$V$2)*N258^3+VLOOKUP(D258,Equipment[],Equipment!$W$2)*N258^2+VLOOKUP(D258,Equipment[],Equipment!$X$2)*N258+VLOOKUP(D258,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D258,Equipment[],Equipment!$AE$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AF$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AG$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AH$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D258,Equipment[],Equipment!$AE$2)*O258^4+VLOOKUP(D258,Equipment[],Equipment!$AF$2)*O258^3+VLOOKUP(D258,Equipment[],Equipment!$AG$2)*O258^2+VLOOKUP(D258,Equipment[],Equipment!$AH$2)*O258+VLOOKUP(D258,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(OR(C258=\"a\",C258=\"f\"),\nVLOOKUP(D258,Equipment[],Equipment!$BP$2)+VLOOKUP(D258,Equipment[],Equipment!$BQ$2)+VLOOKUP(D258,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nVLOOKUP(D258,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",\nIF(OR(C258=\"a\",C258=\"c\",C258=\"f\"),VLOOKUP(A258,Quantities[],Quantities!$Y$2),VLOOKUP(A258,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN258)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$Z$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AA$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AB$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AC$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$P$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$Q$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$R$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$S$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$U$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$V$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$W$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$X$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$U$2)*N259^4+VLOOKUP(D259,Equipment[],Equipment!$V$2)*N259^3+VLOOKUP(D259,Equipment[],Equipment!$W$2)*N259^2+VLOOKUP(D259,Equipment[],Equipment!$X$2)*N259+VLOOKUP(D259,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D259,Equipment[],Equipment!$AE$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AF$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AG$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AH$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D259,Equipment[],Equipment!$AE$2)*O259^4+VLOOKUP(D259,Equipment[],Equipment!$AF$2)*O259^3+VLOOKUP(D259,Equipment[],Equipment!$AG$2)*O259^2+VLOOKUP(D259,Equipment[],Equipment!$AH$2)*O259+VLOOKUP(D259,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(OR(C259=\"a\",C259=\"f\"),\nVLOOKUP(D259,Equipment[],Equipment!$BP$2)+VLOOKUP(D259,Equipment[],Equipment!$BQ$2)+VLOOKUP(D259,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nVLOOKUP(D259,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",\nIF(OR(C259=\"a\",C259=\"c\",C259=\"f\"),VLOOKUP(A259,Quantities[],Quantities!$Y$2),VLOOKUP(A259,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN259)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$Z$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AA$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AB$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AC$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$P$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$Q$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$R$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$S$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$U$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$V$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$W$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$X$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$U$2)*N260^4+VLOOKUP(D260,Equipment[],Equipment!$V$2)*N260^3+VLOOKUP(D260,Equipment[],Equipment!$W$2)*N260^2+VLOOKUP(D260,Equipment[],Equipment!$X$2)*N260+VLOOKUP(D260,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D260,Equipment[],Equipment!$AE$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AF$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AG$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AH$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D260,Equipment[],Equipment!$AE$2)*O260^4+VLOOKUP(D260,Equipment[],Equipment!$AF$2)*O260^3+VLOOKUP(D260,Equipment[],Equipment!$AG$2)*O260^2+VLOOKUP(D260,Equipment[],Equipment!$AH$2)*O260+VLOOKUP(D260,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(OR(C260=\"a\",C260=\"f\"),\nVLOOKUP(D260,Equipment[],Equipment!$BP$2)+VLOOKUP(D260,Equipment[],Equipment!$BQ$2)+VLOOKUP(D260,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nVLOOKUP(D260,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",\nIF(OR(C260=\"a\",C260=\"c\",C260=\"f\"),VLOOKUP(A260,Quantities[],Quantities!$Y$2),VLOOKUP(A260,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN260)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$Z$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AA$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AB$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AC$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$P$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$Q$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$R$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$S$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$U$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$V$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$W$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$X$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$U$2)*N261^4+VLOOKUP(D261,Equipment[],Equipment!$V$2)*N261^3+VLOOKUP(D261,Equipment[],Equipment!$W$2)*N261^2+VLOOKUP(D261,Equipment[],Equipment!$X$2)*N261+VLOOKUP(D261,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D261,Equipment[],Equipment!$AE$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AF$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AG$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AH$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D261,Equipment[],Equipment!$AE$2)*O261^4+VLOOKUP(D261,Equipment[],Equipment!$AF$2)*O261^3+VLOOKUP(D261,Equipment[],Equipment!$AG$2)*O261^2+VLOOKUP(D261,Equipment[],Equipment!$AH$2)*O261+VLOOKUP(D261,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(OR(C261=\"a\",C261=\"f\"),\nVLOOKUP(D261,Equipment[],Equipment!$BP$2)+VLOOKUP(D261,Equipment[],Equipment!$BQ$2)+VLOOKUP(D261,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nVLOOKUP(D261,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",\nIF(OR(C261=\"a\",C261=\"c\",C261=\"f\"),VLOOKUP(A261,Quantities[],Quantities!$Y$2),VLOOKUP(A261,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN261)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$Z$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AA$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AB$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AC$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$P$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$Q$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$R$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$S$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$U$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$V$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$W$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$X$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$U$2)*N262^4+VLOOKUP(D262,Equipment[],Equipment!$V$2)*N262^3+VLOOKUP(D262,Equipment[],Equipment!$W$2)*N262^2+VLOOKUP(D262,Equipment[],Equipment!$X$2)*N262+VLOOKUP(D262,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D262,Equipment[],Equipment!$AE$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AF$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AG$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AH$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D262,Equipment[],Equipment!$AE$2)*O262^4+VLOOKUP(D262,Equipment[],Equipment!$AF$2)*O262^3+VLOOKUP(D262,Equipment[],Equipment!$AG$2)*O262^2+VLOOKUP(D262,Equipment[],Equipment!$AH$2)*O262+VLOOKUP(D262,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(OR(C262=\"a\",C262=\"f\"),\nVLOOKUP(D262,Equipment[],Equipment!$BP$2)+VLOOKUP(D262,Equipment[],Equipment!$BQ$2)+VLOOKUP(D262,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nVLOOKUP(D262,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",\nIF(OR(C262=\"a\",C262=\"c\",C262=\"f\"),VLOOKUP(A262,Quantities[],Quantities!$Y$2),VLOOKUP(A262,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN262)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$Z$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AA$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AB$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AC$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$P$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$Q$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$R$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$S$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$U$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$V$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$W$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$X$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$U$2)*N263^4+VLOOKUP(D263,Equipment[],Equipment!$V$2)*N263^3+VLOOKUP(D263,Equipment[],Equipment!$W$2)*N263^2+VLOOKUP(D263,Equipment[],Equipment!$X$2)*N263+VLOOKUP(D263,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D263,Equipment[],Equipment!$AE$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AF$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AG$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AH$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D263,Equipment[],Equipment!$AE$2)*O263^4+VLOOKUP(D263,Equipment[],Equipment!$AF$2)*O263^3+VLOOKUP(D263,Equipment[],Equipment!$AG$2)*O263^2+VLOOKUP(D263,Equipment[],Equipment!$AH$2)*O263+VLOOKUP(D263,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(OR(C263=\"a\",C263=\"f\"),\nVLOOKUP(D263,Equipment[],Equipment!$BP$2)+VLOOKUP(D263,Equipment[],Equipment!$BQ$2)+VLOOKUP(D263,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nVLOOKUP(D263,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",\nIF(OR(C263=\"a\",C263=\"c\",C263=\"f\"),VLOOKUP(A263,Quantities[],Quantities!$Y$2),VLOOKUP(A263,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN263)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$Z$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AA$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AB$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AC$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$P$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$Q$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$R$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$S$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$U$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$V$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$W$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$X$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$U$2)*N264^4+VLOOKUP(D264,Equipment[],Equipment!$V$2)*N264^3+VLOOKUP(D264,Equipment[],Equipment!$W$2)*N264^2+VLOOKUP(D264,Equipment[],Equipment!$X$2)*N264+VLOOKUP(D264,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D264,Equipment[],Equipment!$AE$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AF$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AG$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AH$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D264,Equipment[],Equipment!$AE$2)*O264^4+VLOOKUP(D264,Equipment[],Equipment!$AF$2)*O264^3+VLOOKUP(D264,Equipment[],Equipment!$AG$2)*O264^2+VLOOKUP(D264,Equipment[],Equipment!$AH$2)*O264+VLOOKUP(D264,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(OR(C264=\"a\",C264=\"f\"),\nVLOOKUP(D264,Equipment[],Equipment!$BP$2)+VLOOKUP(D264,Equipment[],Equipment!$BQ$2)+VLOOKUP(D264,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nVLOOKUP(D264,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",\nIF(OR(C264=\"a\",C264=\"c\",C264=\"f\"),VLOOKUP(A264,Quantities[],Quantities!$Y$2),VLOOKUP(A264,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN264)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$Z$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AA$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AB$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AC$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$P$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$Q$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$R$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$S$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$U$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$V$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$W$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$X$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$U$2)*N265^4+VLOOKUP(D265,Equipment[],Equipment!$V$2)*N265^3+VLOOKUP(D265,Equipment[],Equipment!$W$2)*N265^2+VLOOKUP(D265,Equipment[],Equipment!$X$2)*N265+VLOOKUP(D265,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D265,Equipment[],Equipment!$AE$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AF$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AG$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AH$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D265,Equipment[],Equipment!$AE$2)*O265^4+VLOOKUP(D265,Equipment[],Equipment!$AF$2)*O265^3+VLOOKUP(D265,Equipment[],Equipment!$AG$2)*O265^2+VLOOKUP(D265,Equipment[],Equipment!$AH$2)*O265+VLOOKUP(D265,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(OR(C265=\"a\",C265=\"f\"),\nVLOOKUP(D265,Equipment[],Equipment!$BP$2)+VLOOKUP(D265,Equipment[],Equipment!$BQ$2)+VLOOKUP(D265,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nVLOOKUP(D265,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",\nIF(OR(C265=\"a\",C265=\"c\",C265=\"f\"),VLOOKUP(A265,Quantities[],Quantities!$Y$2),VLOOKUP(A265,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN265)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$Z$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AA$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AB$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AC$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$P$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$Q$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$R$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$S$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$U$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$V$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$W$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$X$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$U$2)*N266^4+VLOOKUP(D266,Equipment[],Equipment!$V$2)*N266^3+VLOOKUP(D266,Equipment[],Equipment!$W$2)*N266^2+VLOOKUP(D266,Equipment[],Equipment!$X$2)*N266+VLOOKUP(D266,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D266,Equipment[],Equipment!$AE$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AF$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AG$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AH$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D266,Equipment[],Equipment!$AE$2)*O266^4+VLOOKUP(D266,Equipment[],Equipment!$AF$2)*O266^3+VLOOKUP(D266,Equipment[],Equipment!$AG$2)*O266^2+VLOOKUP(D266,Equipment[],Equipment!$AH$2)*O266+VLOOKUP(D266,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(OR(C266=\"a\",C266=\"f\"),\nVLOOKUP(D266,Equipment[],Equipment!$BP$2)+VLOOKUP(D266,Equipment[],Equipment!$BQ$2)+VLOOKUP(D266,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nVLOOKUP(D266,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",\nIF(OR(C266=\"a\",C266=\"c\",C266=\"f\"),VLOOKUP(A266,Quantities[],Quantities!$Y$2),VLOOKUP(A266,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN266)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$Z$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AA$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AB$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AC$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$P$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$Q$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$R$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$S$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$U$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$V$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$W$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$X$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$U$2)*N267^4+VLOOKUP(D267,Equipment[],Equipment!$V$2)*N267^3+VLOOKUP(D267,Equipment[],Equipment!$W$2)*N267^2+VLOOKUP(D267,Equipment[],Equipment!$X$2)*N267+VLOOKUP(D267,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D267,Equipment[],Equipment!$AE$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AF$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AG$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AH$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D267,Equipment[],Equipment!$AE$2)*O267^4+VLOOKUP(D267,Equipment[],Equipment!$AF$2)*O267^3+VLOOKUP(D267,Equipment[],Equipment!$AG$2)*O267^2+VLOOKUP(D267,Equipment[],Equipment!$AH$2)*O267+VLOOKUP(D267,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(OR(C267=\"a\",C267=\"f\"),\nVLOOKUP(D267,Equipment[],Equipment!$BP$2)+VLOOKUP(D267,Equipment[],Equipment!$BQ$2)+VLOOKUP(D267,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nVLOOKUP(D267,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",\nIF(OR(C267=\"a\",C267=\"c\",C267=\"f\"),VLOOKUP(A267,Quantities[],Quantities!$Y$2),VLOOKUP(A267,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN267)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$Z$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AA$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AB$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AC$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$P$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$Q$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$R$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$S$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$U$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$V$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$W$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$X$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$U$2)*N268^4+VLOOKUP(D268,Equipment[],Equipment!$V$2)*N268^3+VLOOKUP(D268,Equipment[],Equipment!$W$2)*N268^2+VLOOKUP(D268,Equipment[],Equipment!$X$2)*N268+VLOOKUP(D268,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D268,Equipment[],Equipment!$AE$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AF$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AG$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AH$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D268,Equipment[],Equipment!$AE$2)*O268^4+VLOOKUP(D268,Equipment[],Equipment!$AF$2)*O268^3+VLOOKUP(D268,Equipment[],Equipment!$AG$2)*O268^2+VLOOKUP(D268,Equipment[],Equipment!$AH$2)*O268+VLOOKUP(D268,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(OR(C268=\"a\",C268=\"f\"),\nVLOOKUP(D268,Equipment[],Equipment!$BP$2)+VLOOKUP(D268,Equipment[],Equipment!$BQ$2)+VLOOKUP(D268,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nVLOOKUP(D268,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",\nIF(OR(C268=\"a\",C268=\"c\",C268=\"f\"),VLOOKUP(A268,Quantities[],Quantities!$Y$2),VLOOKUP(A268,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN268)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$Z$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AA$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AB$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AC$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$P$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$Q$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$R$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$S$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$U$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$V$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$W$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$X$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$U$2)*N269^4+VLOOKUP(D269,Equipment[],Equipment!$V$2)*N269^3+VLOOKUP(D269,Equipment[],Equipment!$W$2)*N269^2+VLOOKUP(D269,Equipment[],Equipment!$X$2)*N269+VLOOKUP(D269,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D269,Equipment[],Equipment!$AE$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AF$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AG$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AH$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D269,Equipment[],Equipment!$AE$2)*O269^4+VLOOKUP(D269,Equipment[],Equipment!$AF$2)*O269^3+VLOOKUP(D269,Equipment[],Equipment!$AG$2)*O269^2+VLOOKUP(D269,Equipment[],Equipment!$AH$2)*O269+VLOOKUP(D269,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(OR(C269=\"a\",C269=\"f\"),\nVLOOKUP(D269,Equipment[],Equipment!$BP$2)+VLOOKUP(D269,Equipment[],Equipment!$BQ$2)+VLOOKUP(D269,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nVLOOKUP(D269,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",\nIF(OR(C269=\"a\",C269=\"c\",C269=\"f\"),VLOOKUP(A269,Quantities[],Quantities!$Y$2),VLOOKUP(A269,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN269)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$Z$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AA$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AB$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AC$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$P$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$Q$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$R$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$S$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$U$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$V$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$W$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$X$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$U$2)*N270^4+VLOOKUP(D270,Equipment[],Equipment!$V$2)*N270^3+VLOOKUP(D270,Equipment[],Equipment!$W$2)*N270^2+VLOOKUP(D270,Equipment[],Equipment!$X$2)*N270+VLOOKUP(D270,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D270,Equipment[],Equipment!$AE$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AF$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AG$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AH$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D270,Equipment[],Equipment!$AE$2)*O270^4+VLOOKUP(D270,Equipment[],Equipment!$AF$2)*O270^3+VLOOKUP(D270,Equipment[],Equipment!$AG$2)*O270^2+VLOOKUP(D270,Equipment[],Equipment!$AH$2)*O270+VLOOKUP(D270,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(OR(C270=\"a\",C270=\"f\"),\nVLOOKUP(D270,Equipment[],Equipment!$BP$2)+VLOOKUP(D270,Equipment[],Equipment!$BQ$2)+VLOOKUP(D270,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nVLOOKUP(D270,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",\nIF(OR(C270=\"a\",C270=\"c\",C270=\"f\"),VLOOKUP(A270,Quantities[],Quantities!$Y$2),VLOOKUP(A270,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN270)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$Z$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AA$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AB$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AC$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$P$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$Q$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$R$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$S$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$U$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$V$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$W$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$X$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$U$2)*N271^4+VLOOKUP(D271,Equipment[],Equipment!$V$2)*N271^3+VLOOKUP(D271,Equipment[],Equipment!$W$2)*N271^2+VLOOKUP(D271,Equipment[],Equipment!$X$2)*N271+VLOOKUP(D271,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D271,Equipment[],Equipment!$AE$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AF$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AG$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AH$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D271,Equipment[],Equipment!$AE$2)*O271^4+VLOOKUP(D271,Equipment[],Equipment!$AF$2)*O271^3+VLOOKUP(D271,Equipment[],Equipment!$AG$2)*O271^2+VLOOKUP(D271,Equipment[],Equipment!$AH$2)*O271+VLOOKUP(D271,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(OR(C271=\"a\",C271=\"f\"),\nVLOOKUP(D271,Equipment[],Equipment!$BP$2)+VLOOKUP(D271,Equipment[],Equipment!$BQ$2)+VLOOKUP(D271,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nVLOOKUP(D271,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",\nIF(OR(C271=\"a\",C271=\"c\",C271=\"f\"),VLOOKUP(A271,Quantities[],Quantities!$Y$2),VLOOKUP(A271,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN271)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$Z$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AA$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AB$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AC$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$P$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$Q$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$R$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$S$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$U$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$V$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$W$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$X$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$U$2)*N272^4+VLOOKUP(D272,Equipment[],Equipment!$V$2)*N272^3+VLOOKUP(D272,Equipment[],Equipment!$W$2)*N272^2+VLOOKUP(D272,Equipment[],Equipment!$X$2)*N272+VLOOKUP(D272,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D272,Equipment[],Equipment!$AE$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AF$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AG$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AH$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D272,Equipment[],Equipment!$AE$2)*O272^4+VLOOKUP(D272,Equipment[],Equipment!$AF$2)*O272^3+VLOOKUP(D272,Equipment[],Equipment!$AG$2)*O272^2+VLOOKUP(D272,Equipment[],Equipment!$AH$2)*O272+VLOOKUP(D272,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(OR(C272=\"a\",C272=\"f\"),\nVLOOKUP(D272,Equipment[],Equipment!$BP$2)+VLOOKUP(D272,Equipment[],Equipment!$BQ$2)+VLOOKUP(D272,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nVLOOKUP(D272,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",\nIF(OR(C272=\"a\",C272=\"c\",C272=\"f\"),VLOOKUP(A272,Quantities[],Quantities!$Y$2),VLOOKUP(A272,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN272)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$Z$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AA$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AB$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AC$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$P$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$Q$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$R$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$S$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$U$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$V$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$W$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$X$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$U$2)*N273^4+VLOOKUP(D273,Equipment[],Equipment!$V$2)*N273^3+VLOOKUP(D273,Equipment[],Equipment!$W$2)*N273^2+VLOOKUP(D273,Equipment[],Equipment!$X$2)*N273+VLOOKUP(D273,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D273,Equipment[],Equipment!$AE$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AF$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AG$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AH$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D273,Equipment[],Equipment!$AE$2)*O273^4+VLOOKUP(D273,Equipment[],Equipment!$AF$2)*O273^3+VLOOKUP(D273,Equipment[],Equipment!$AG$2)*O273^2+VLOOKUP(D273,Equipment[],Equipment!$AH$2)*O273+VLOOKUP(D273,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(OR(C273=\"a\",C273=\"f\"),\nVLOOKUP(D273,Equipment[],Equipment!$BP$2)+VLOOKUP(D273,Equipment[],Equipment!$BQ$2)+VLOOKUP(D273,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nVLOOKUP(D273,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",\nIF(OR(C273=\"a\",C273=\"c\",C273=\"f\"),VLOOKUP(A273,Quantities[],Quantities!$Y$2),VLOOKUP(A273,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN273)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$Z$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AA$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AB$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AC$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$P$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$Q$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$R$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$S$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$U$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$V$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$W$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$X$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$U$2)*N274^4+VLOOKUP(D274,Equipment[],Equipment!$V$2)*N274^3+VLOOKUP(D274,Equipment[],Equipment!$W$2)*N274^2+VLOOKUP(D274,Equipment[],Equipment!$X$2)*N274+VLOOKUP(D274,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D274,Equipment[],Equipment!$AE$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AF$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AG$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AH$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D274,Equipment[],Equipment!$AE$2)*O274^4+VLOOKUP(D274,Equipment[],Equipment!$AF$2)*O274^3+VLOOKUP(D274,Equipment[],Equipment!$AG$2)*O274^2+VLOOKUP(D274,Equipment[],Equipment!$AH$2)*O274+VLOOKUP(D274,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(OR(C274=\"a\",C274=\"f\"),\nVLOOKUP(D274,Equipment[],Equipment!$BP$2)+VLOOKUP(D274,Equipment[],Equipment!$BQ$2)+VLOOKUP(D274,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nVLOOKUP(D274,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",\nIF(OR(C274=\"a\",C274=\"c\",C274=\"f\"),VLOOKUP(A274,Quantities[],Quantities!$Y$2),VLOOKUP(A274,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN274)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$Z$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AA$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AB$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AC$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$P$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$Q$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$R$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$S$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$U$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$V$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$W$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$X$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$U$2)*N275^4+VLOOKUP(D275,Equipment[],Equipment!$V$2)*N275^3+VLOOKUP(D275,Equipment[],Equipment!$W$2)*N275^2+VLOOKUP(D275,Equipment[],Equipment!$X$2)*N275+VLOOKUP(D275,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D275,Equipment[],Equipment!$AE$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AF$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AG$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AH$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D275,Equipment[],Equipment!$AE$2)*O275^4+VLOOKUP(D275,Equipment[],Equipment!$AF$2)*O275^3+VLOOKUP(D275,Equipment[],Equipment!$AG$2)*O275^2+VLOOKUP(D275,Equipment[],Equipment!$AH$2)*O275+VLOOKUP(D275,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(OR(C275=\"a\",C275=\"f\"),\nVLOOKUP(D275,Equipment[],Equipment!$BP$2)+VLOOKUP(D275,Equipment[],Equipment!$BQ$2)+VLOOKUP(D275,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nVLOOKUP(D275,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",\nIF(OR(C275=\"a\",C275=\"c\",C275=\"f\"),VLOOKUP(A275,Quantities[],Quantities!$Y$2),VLOOKUP(A275,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN275)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$Z$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AA$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AB$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AC$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$P$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$Q$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$R$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$S$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$U$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$V$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$W$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$X$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$U$2)*N276^4+VLOOKUP(D276,Equipment[],Equipment!$V$2)*N276^3+VLOOKUP(D276,Equipment[],Equipment!$W$2)*N276^2+VLOOKUP(D276,Equipment[],Equipment!$X$2)*N276+VLOOKUP(D276,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D276,Equipment[],Equipment!$AE$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AF$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AG$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AH$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D276,Equipment[],Equipment!$AE$2)*O276^4+VLOOKUP(D276,Equipment[],Equipment!$AF$2)*O276^3+VLOOKUP(D276,Equipment[],Equipment!$AG$2)*O276^2+VLOOKUP(D276,Equipment[],Equipment!$AH$2)*O276+VLOOKUP(D276,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(OR(C276=\"a\",C276=\"f\"),\nVLOOKUP(D276,Equipment[],Equipment!$BP$2)+VLOOKUP(D276,Equipment[],Equipment!$BQ$2)+VLOOKUP(D276,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nVLOOKUP(D276,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",\nIF(OR(C276=\"a\",C276=\"c\",C276=\"f\"),VLOOKUP(A276,Quantities[],Quantities!$Y$2),VLOOKUP(A276,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN276)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",VLOOKUP(D277,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D277,2)=\"Sc\",\nVLOOKUP(D277,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nVLOOKUP(D277,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$Z$2)*O277^4+VLOOKUP(D277,Equipment[],Equipment!$AA$2)*O277^3+VLOOKUP(D277,Equipment[],Equipment!$AB$2)*O277^2+VLOOKUP(D277,Equipment[],Equipment!$AC$2)*O277+VLOOKUP(D277,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$Z$2)*O277^4+VLOOKUP(D277,Equipment[],Equipment!$AA$2)*O277^3+VLOOKUP(D277,Equipment[],Equipment!$AB$2)*O277^2+VLOOKUP(D277,Equipment[],Equipment!$AC$2)*O277+VLOOKUP(D277,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D277,Equipment[],Equipment!$Z$2)*O277^4+VLOOKUP(D277,Equipment[],Equipment!$AA$2)*O277^3+VLOOKUP(D277,Equipment[],Equipment!$AB$2)*O277^2+VLOOKUP(D277,Equipment[],Equipment!$AC$2)*O277+VLOOKUP(D277,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$P$2)*N277^4+VLOOKUP(D277,Equipment[],Equipment!$Q$2)*N277^3+VLOOKUP(D277,Equipment[],Equipment!$R$2)*N277^2+VLOOKUP(D277,Equipment[],Equipment!$S$2)*N277+VLOOKUP(D277,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$P$2)*N277^4+VLOOKUP(D277,Equipment[],Equipment!$Q$2)*N277^3+VLOOKUP(D277,Equipment[],Equipment!$R$2)*N277^2+VLOOKUP(D277,Equipment[],Equipment!$S$2)*N277+VLOOKUP(D277,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D277,Equipment[],Equipment!$P$2)*N277^4+VLOOKUP(D277,Equipment[],Equipment!$Q$2)*N277^3+VLOOKUP(D277,Equipment[],Equipment!$R$2)*N277^2+VLOOKUP(D277,Equipment[],Equipment!$S$2)*N277+VLOOKUP(D277,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$U$2)*N277^4+VLOOKUP(D277,Equipment[],Equipment!$V$2)*N277^3+VLOOKUP(D277,Equipment[],Equipment!$W$2)*N277^2+VLOOKUP(D277,Equipment[],Equipment!$X$2)*N277+VLOOKUP(D277,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D277,Equipment[],Equipment!$U$2)*N277^4+VLOOKUP(D277,Equipment[],Equipment!$V$2)*N277^3+VLOOKUP(D277,Equipment[],Equipment!$W$2)*N277^2+VLOOKUP(D277,Equipment[],Equipment!$X$2)*N277+VLOOKUP(D277,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D277,Equipment[],Equipment!$AE$2)*O277^4+VLOOKUP(D277,Equipment[],Equipment!$AF$2)*O277^3+VLOOKUP(D277,Equipment[],Equipment!$AG$2)*O277^2+VLOOKUP(D277,Equipment[],Equipment!$AH$2)*O277+VLOOKUP(D277,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D277,Equipment[],Equipment!$AE$2)*O277^4+VLOOKUP(D277,Equipment[],Equipment!$AF$2)*O277^3+VLOOKUP(D277,Equipment[],Equipment!$AG$2)*O277^2+VLOOKUP(D277,Equipment[],Equipment!$AH$2)*O277+VLOOKUP(D277,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(OR(C277=\"a\",C277=\"f\"),\nVLOOKUP(D277,Equipment[],Equipment!$BP$2)+VLOOKUP(D277,Equipment[],Equipment!$BQ$2)+VLOOKUP(D277,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nVLOOKUP(D277,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(OR(C277=\"a\",C277=\"c\",C277=\"f\"),VLOOKUP(A277,Quantities[],Quantities!$Y$2),VLOOKUP(A277,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",VLOOKUP(D277,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN277)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",VLOOKUP(D278,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D278,2)=\"Sc\",\nVLOOKUP(D278,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nVLOOKUP(D278,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$Z$2)*O278^4+VLOOKUP(D278,Equipment[],Equipment!$AA$2)*O278^3+VLOOKUP(D278,Equipment[],Equipment!$AB$2)*O278^2+VLOOKUP(D278,Equipment[],Equipment!$AC$2)*O278+VLOOKUP(D278,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$Z$2)*O278^4+VLOOKUP(D278,Equipment[],Equipment!$AA$2)*O278^3+VLOOKUP(D278,Equipment[],Equipment!$AB$2)*O278^2+VLOOKUP(D278,Equipment[],Equipment!$AC$2)*O278+VLOOKUP(D278,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D278,Equipment[],Equipment!$Z$2)*O278^4+VLOOKUP(D278,Equipment[],Equipment!$AA$2)*O278^3+VLOOKUP(D278,Equipment[],Equipment!$AB$2)*O278^2+VLOOKUP(D278,Equipment[],Equipment!$AC$2)*O278+VLOOKUP(D278,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$P$2)*N278^4+VLOOKUP(D278,Equipment[],Equipment!$Q$2)*N278^3+VLOOKUP(D278,Equipment[],Equipment!$R$2)*N278^2+VLOOKUP(D278,Equipment[],Equipment!$S$2)*N278+VLOOKUP(D278,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$P$2)*N278^4+VLOOKUP(D278,Equipment[],Equipment!$Q$2)*N278^3+VLOOKUP(D278,Equipment[],Equipment!$R$2)*N278^2+VLOOKUP(D278,Equipment[],Equipment!$S$2)*N278+VLOOKUP(D278,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D278,Equipment[],Equipment!$P$2)*N278^4+VLOOKUP(D278,Equipment[],Equipment!$Q$2)*N278^3+VLOOKUP(D278,Equipment[],Equipment!$R$2)*N278^2+VLOOKUP(D278,Equipment[],Equipment!$S$2)*N278+VLOOKUP(D278,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$U$2)*N278^4+VLOOKUP(D278,Equipment[],Equipment!$V$2)*N278^3+VLOOKUP(D278,Equipment[],Equipment!$W$2)*N278^2+VLOOKUP(D278,Equipment[],Equipment!$X$2)*N278+VLOOKUP(D278,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D278,Equipment[],Equipment!$U$2)*N278^4+VLOOKUP(D278,Equipment[],Equipment!$V$2)*N278^3+VLOOKUP(D278,Equipment[],Equipment!$W$2)*N278^2+VLOOKUP(D278,Equipment[],Equipment!$X$2)*N278+VLOOKUP(D278,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D278,Equipment[],Equipment!$AE$2)*O278^4+VLOOKUP(D278,Equipment[],Equipment!$AF$2)*O278^3+VLOOKUP(D278,Equipment[],Equipment!$AG$2)*O278^2+VLOOKUP(D278,Equipment[],Equipment!$AH$2)*O278+VLOOKUP(D278,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D278,Equipment[],Equipment!$AE$2)*O278^4+VLOOKUP(D278,Equipment[],Equipment!$AF$2)*O278^3+VLOOKUP(D278,Equipment[],Equipment!$AG$2)*O278^2+VLOOKUP(D278,Equipment[],Equipment!$AH$2)*O278+VLOOKUP(D278,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D278,2)=\"Sc\",\nIF(OR(C278=\"a\",C278=\"f\"),\nVLOOKUP(D278,Equipment[],Equipment!$BP$2)+VLOOKUP(D278,Equipment[],Equipment!$BQ$2)+VLOOKUP(D278,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nVLOOKUP(D278,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",\nIF(OR(C278=\"a\",C278=\"c\",C278=\"f\"),VLOOKUP(A278,Quantities[],Quantities!$Y$2),VLOOKUP(A278,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",VLOOKUP(D278,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Sc\",VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN278)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",VLOOKUP(D279,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D279,2)=\"Sc\",\nVLOOKUP(D279,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nVLOOKUP(D279,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$Z$2)*O279^4+VLOOKUP(D279,Equipment[],Equipment!$AA$2)*O279^3+VLOOKUP(D279,Equipment[],Equipment!$AB$2)*O279^2+VLOOKUP(D279,Equipment[],Equipment!$AC$2)*O279+VLOOKUP(D279,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$Z$2)*O279^4+VLOOKUP(D279,Equipment[],Equipment!$AA$2)*O279^3+VLOOKUP(D279,Equipment[],Equipment!$AB$2)*O279^2+VLOOKUP(D279,Equipment[],Equipment!$AC$2)*O279+VLOOKUP(D279,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D279,Equipment[],Equipment!$Z$2)*O279^4+VLOOKUP(D279,Equipment[],Equipment!$AA$2)*O279^3+VLOOKUP(D279,Equipment[],Equipment!$AB$2)*O279^2+VLOOKUP(D279,Equipment[],Equipment!$AC$2)*O279+VLOOKUP(D279,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$P$2)*N279^4+VLOOKUP(D279,Equipment[],Equipment!$Q$2)*N279^3+VLOOKUP(D279,Equipment[],Equipment!$R$2)*N279^2+VLOOKUP(D279,Equipment[],Equipment!$S$2)*N279+VLOOKUP(D279,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$P$2)*N279^4+VLOOKUP(D279,Equipment[],Equipment!$Q$2)*N279^3+VLOOKUP(D279,Equipment[],Equipment!$R$2)*N279^2+VLOOKUP(D279,Equipment[],Equipment!$S$2)*N279+VLOOKUP(D279,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D279,Equipment[],Equipment!$P$2)*N279^4+VLOOKUP(D279,Equipment[],Equipment!$Q$2)*N279^3+VLOOKUP(D279,Equipment[],Equipment!$R$2)*N279^2+VLOOKUP(D279,Equipment[],Equipment!$S$2)*N279+VLOOKUP(D279,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$U$2)*N279^4+VLOOKUP(D279,Equipment[],Equipment!$V$2)*N279^3+VLOOKUP(D279,Equipment[],Equipment!$W$2)*N279^2+VLOOKUP(D279,Equipment[],Equipment!$X$2)*N279+VLOOKUP(D279,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D279,Equipment[],Equipment!$U$2)*N279^4+VLOOKUP(D279,Equipment[],Equipment!$V$2)*N279^3+VLOOKUP(D279,Equipment[],Equipment!$W$2)*N279^2+VLOOKUP(D279,Equipment[],Equipment!$X$2)*N279+VLOOKUP(D279,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D279,Equipment[],Equipment!$AE$2)*O279^4+VLOOKUP(D279,Equipment[],Equipment!$AF$2)*O279^3+VLOOKUP(D279,Equipment[],Equipment!$AG$2)*O279^2+VLOOKUP(D279,Equipment[],Equipment!$AH$2)*O279+VLOOKUP(D279,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D279,Equipment[],Equipment!$AE$2)*O279^4+VLOOKUP(D279,Equipment[],Equipment!$AF$2)*O279^3+VLOOKUP(D279,Equipment[],Equipment!$AG$2)*O279^2+VLOOKUP(D279,Equipment[],Equipment!$AH$2)*O279+VLOOKUP(D279,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D279,2)=\"Sc\",\nIF(OR(C279=\"a\",C279=\"f\"),\nVLOOKUP(D279,Equipment[],Equipment!$BP$2)+VLOOKUP(D279,Equipment[],Equipment!$BQ$2)+VLOOKUP(D279,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nVLOOKUP(D279,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",\nIF(OR(C279=\"a\",C279=\"c\",C279=\"f\"),VLOOKUP(A279,Quantities[],Quantities!$Y$2),VLOOKUP(A279,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",VLOOKUP(D279,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Sc\",VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN279)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",VLOOKUP(D280,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D280,2)=\"Sc\",\nVLOOKUP(D280,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nVLOOKUP(D280,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$Z$2)*O280^4+VLOOKUP(D280,Equipment[],Equipment!$AA$2)*O280^3+VLOOKUP(D280,Equipment[],Equipment!$AB$2)*O280^2+VLOOKUP(D280,Equipment[],Equipment!$AC$2)*O280+VLOOKUP(D280,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$Z$2)*O280^4+VLOOKUP(D280,Equipment[],Equipment!$AA$2)*O280^3+VLOOKUP(D280,Equipment[],Equipment!$AB$2)*O280^2+VLOOKUP(D280,Equipment[],Equipment!$AC$2)*O280+VLOOKUP(D280,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D280,Equipment[],Equipment!$Z$2)*O280^4+VLOOKUP(D280,Equipment[],Equipment!$AA$2)*O280^3+VLOOKUP(D280,Equipment[],Equipment!$AB$2)*O280^2+VLOOKUP(D280,Equipment[],Equipment!$AC$2)*O280+VLOOKUP(D280,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$P$2)*N280^4+VLOOKUP(D280,Equipment[],Equipment!$Q$2)*N280^3+VLOOKUP(D280,Equipment[],Equipment!$R$2)*N280^2+VLOOKUP(D280,Equipment[],Equipment!$S$2)*N280+VLOOKUP(D280,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$P$2)*N280^4+VLOOKUP(D280,Equipment[],Equipment!$Q$2)*N280^3+VLOOKUP(D280,Equipment[],Equipment!$R$2)*N280^2+VLOOKUP(D280,Equipment[],Equipment!$S$2)*N280+VLOOKUP(D280,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D280,Equipment[],Equipment!$P$2)*N280^4+VLOOKUP(D280,Equipment[],Equipment!$Q$2)*N280^3+VLOOKUP(D280,Equipment[],Equipment!$R$2)*N280^2+VLOOKUP(D280,Equipment[],Equipment!$S$2)*N280+VLOOKUP(D280,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$U$2)*N280^4+VLOOKUP(D280,Equipment[],Equipment!$V$2)*N280^3+VLOOKUP(D280,Equipment[],Equipment!$W$2)*N280^2+VLOOKUP(D280,Equipment[],Equipment!$X$2)*N280+VLOOKUP(D280,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D280,Equipment[],Equipment!$U$2)*N280^4+VLOOKUP(D280,Equipment[],Equipment!$V$2)*N280^3+VLOOKUP(D280,Equipment[],Equipment!$W$2)*N280^2+VLOOKUP(D280,Equipment[],Equipment!$X$2)*N280+VLOOKUP(D280,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D280,Equipment[],Equipment!$AE$2)*O280^4+VLOOKUP(D280,Equipment[],Equipment!$AF$2)*O280^3+VLOOKUP(D280,Equipment[],Equipment!$AG$2)*O280^2+VLOOKUP(D280,Equipment[],Equipment!$AH$2)*O280+VLOOKUP(D280,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D280,Equipment[],Equipment!$AE$2)*O280^4+VLOOKUP(D280,Equipment[],Equipment!$AF$2)*O280^3+VLOOKUP(D280,Equipment[],Equipment!$AG$2)*O280^2+VLOOKUP(D280,Equipment[],Equipment!$AH$2)*O280+VLOOKUP(D280,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D280,2)=\"Sc\",\nIF(OR(C280=\"a\",C280=\"f\"),\nVLOOKUP(D280,Equipment[],Equipment!$BP$2)+VLOOKUP(D280,Equipment[],Equipment!$BQ$2)+VLOOKUP(D280,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nVLOOKUP(D280,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",\nIF(OR(C280=\"a\",C280=\"c\",C280=\"f\"),VLOOKUP(A280,Quantities[],Quantities!$Y$2),VLOOKUP(A280,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",VLOOKUP(D280,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Sc\",VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN280)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",VLOOKUP(D281,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D281,2)=\"Sc\",\nVLOOKUP(D281,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nVLOOKUP(D281,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$Z$2)*O281^4+VLOOKUP(D281,Equipment[],Equipment!$AA$2)*O281^3+VLOOKUP(D281,Equipment[],Equipment!$AB$2)*O281^2+VLOOKUP(D281,Equipment[],Equipment!$AC$2)*O281+VLOOKUP(D281,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$Z$2)*O281^4+VLOOKUP(D281,Equipment[],Equipment!$AA$2)*O281^3+VLOOKUP(D281,Equipment[],Equipment!$AB$2)*O281^2+VLOOKUP(D281,Equipment[],Equipment!$AC$2)*O281+VLOOKUP(D281,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D281,Equipment[],Equipment!$Z$2)*O281^4+VLOOKUP(D281,Equipment[],Equipment!$AA$2)*O281^3+VLOOKUP(D281,Equipment[],Equipment!$AB$2)*O281^2+VLOOKUP(D281,Equipment[],Equipment!$AC$2)*O281+VLOOKUP(D281,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$P$2)*N281^4+VLOOKUP(D281,Equipment[],Equipment!$Q$2)*N281^3+VLOOKUP(D281,Equipment[],Equipment!$R$2)*N281^2+VLOOKUP(D281,Equipment[],Equipment!$S$2)*N281+VLOOKUP(D281,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$P$2)*N281^4+VLOOKUP(D281,Equipment[],Equipment!$Q$2)*N281^3+VLOOKUP(D281,Equipment[],Equipment!$R$2)*N281^2+VLOOKUP(D281,Equipment[],Equipment!$S$2)*N281+VLOOKUP(D281,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D281,Equipment[],Equipment!$P$2)*N281^4+VLOOKUP(D281,Equipment[],Equipment!$Q$2)*N281^3+VLOOKUP(D281,Equipment[],Equipment!$R$2)*N281^2+VLOOKUP(D281,Equipment[],Equipment!$S$2)*N281+VLOOKUP(D281,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$U$2)*N281^4+VLOOKUP(D281,Equipment[],Equipment!$V$2)*N281^3+VLOOKUP(D281,Equipment[],Equipment!$W$2)*N281^2+VLOOKUP(D281,Equipment[],Equipment!$X$2)*N281+VLOOKUP(D281,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D281,Equipment[],Equipment!$U$2)*N281^4+VLOOKUP(D281,Equipment[],Equipment!$V$2)*N281^3+VLOOKUP(D281,Equipment[],Equipment!$W$2)*N281^2+VLOOKUP(D281,Equipment[],Equipment!$X$2)*N281+VLOOKUP(D281,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D281,Equipment[],Equipment!$AE$2)*O281^4+VLOOKUP(D281,Equipment[],Equipment!$AF$2)*O281^3+VLOOKUP(D281,Equipment[],Equipment!$AG$2)*O281^2+VLOOKUP(D281,Equipment[],Equipment!$AH$2)*O281+VLOOKUP(D281,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D281,Equipment[],Equipment!$AE$2)*O281^4+VLOOKUP(D281,Equipment[],Equipment!$AF$2)*O281^3+VLOOKUP(D281,Equipment[],Equipment!$AG$2)*O281^2+VLOOKUP(D281,Equipment[],Equipment!$AH$2)*O281+VLOOKUP(D281,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D281,2)=\"Sc\",\nIF(OR(C281=\"a\",C281=\"f\"),\nVLOOKUP(D281,Equipment[],Equipment!$BP$2)+VLOOKUP(D281,Equipment[],Equipment!$BQ$2)+VLOOKUP(D281,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nVLOOKUP(D281,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",\nIF(OR(C281=\"a\",C281=\"c\",C281=\"f\"),VLOOKUP(A281,Quantities[],Quantities!$Y$2),VLOOKUP(A281,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",VLOOKUP(D281,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Sc\",VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN281)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",VLOOKUP(D282,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D282,2)=\"Sc\",\nVLOOKUP(D282,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nVLOOKUP(D282,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$Z$2)*O282^4+VLOOKUP(D282,Equipment[],Equipment!$AA$2)*O282^3+VLOOKUP(D282,Equipment[],Equipment!$AB$2)*O282^2+VLOOKUP(D282,Equipment[],Equipment!$AC$2)*O282+VLOOKUP(D282,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$Z$2)*O282^4+VLOOKUP(D282,Equipment[],Equipment!$AA$2)*O282^3+VLOOKUP(D282,Equipment[],Equipment!$AB$2)*O282^2+VLOOKUP(D282,Equipment[],Equipment!$AC$2)*O282+VLOOKUP(D282,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D282,Equipment[],Equipment!$Z$2)*O282^4+VLOOKUP(D282,Equipment[],Equipment!$AA$2)*O282^3+VLOOKUP(D282,Equipment[],Equipment!$AB$2)*O282^2+VLOOKUP(D282,Equipment[],Equipment!$AC$2)*O282+VLOOKUP(D282,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$P$2)*N282^4+VLOOKUP(D282,Equipment[],Equipment!$Q$2)*N282^3+VLOOKUP(D282,Equipment[],Equipment!$R$2)*N282^2+VLOOKUP(D282,Equipment[],Equipment!$S$2)*N282+VLOOKUP(D282,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$P$2)*N282^4+VLOOKUP(D282,Equipment[],Equipment!$Q$2)*N282^3+VLOOKUP(D282,Equipment[],Equipment!$R$2)*N282^2+VLOOKUP(D282,Equipment[],Equipment!$S$2)*N282+VLOOKUP(D282,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D282,Equipment[],Equipment!$P$2)*N282^4+VLOOKUP(D282,Equipment[],Equipment!$Q$2)*N282^3+VLOOKUP(D282,Equipment[],Equipment!$R$2)*N282^2+VLOOKUP(D282,Equipment[],Equipment!$S$2)*N282+VLOOKUP(D282,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$U$2)*N282^4+VLOOKUP(D282,Equipment[],Equipment!$V$2)*N282^3+VLOOKUP(D282,Equipment[],Equipment!$W$2)*N282^2+VLOOKUP(D282,Equipment[],Equipment!$X$2)*N282+VLOOKUP(D282,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D282,Equipment[],Equipment!$U$2)*N282^4+VLOOKUP(D282,Equipment[],Equipment!$V$2)*N282^3+VLOOKUP(D282,Equipment[],Equipment!$W$2)*N282^2+VLOOKUP(D282,Equipment[],Equipment!$X$2)*N282+VLOOKUP(D282,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D282,Equipment[],Equipment!$AE$2)*O282^4+VLOOKUP(D282,Equipment[],Equipment!$AF$2)*O282^3+VLOOKUP(D282,Equipment[],Equipment!$AG$2)*O282^2+VLOOKUP(D282,Equipment[],Equipment!$AH$2)*O282+VLOOKUP(D282,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D282,Equipment[],Equipment!$AE$2)*O282^4+VLOOKUP(D282,Equipment[],Equipment!$AF$2)*O282^3+VLOOKUP(D282,Equipment[],Equipment!$AG$2)*O282^2+VLOOKUP(D282,Equipment[],Equipment!$AH$2)*O282+VLOOKUP(D282,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D282,2)=\"Sc\",\nIF(OR(C282=\"a\",C282=\"f\"),\nVLOOKUP(D282,Equipment[],Equipment!$BP$2)+VLOOKUP(D282,Equipment[],Equipment!$BQ$2)+VLOOKUP(D282,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nVLOOKUP(D282,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",\nIF(OR(C282=\"a\",C282=\"c\",C282=\"f\"),VLOOKUP(A282,Quantities[],Quantities!$Y$2),VLOOKUP(A282,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",VLOOKUP(D282,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Sc\",VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN282)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",VLOOKUP(D283,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D283,2)=\"Sc\",\nVLOOKUP(D283,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nVLOOKUP(D283,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$Z$2)*O283^4+VLOOKUP(D283,Equipment[],Equipment!$AA$2)*O283^3+VLOOKUP(D283,Equipment[],Equipment!$AB$2)*O283^2+VLOOKUP(D283,Equipment[],Equipment!$AC$2)*O283+VLOOKUP(D283,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$Z$2)*O283^4+VLOOKUP(D283,Equipment[],Equipment!$AA$2)*O283^3+VLOOKUP(D283,Equipment[],Equipment!$AB$2)*O283^2+VLOOKUP(D283,Equipment[],Equipment!$AC$2)*O283+VLOOKUP(D283,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D283,Equipment[],Equipment!$Z$2)*O283^4+VLOOKUP(D283,Equipment[],Equipment!$AA$2)*O283^3+VLOOKUP(D283,Equipment[],Equipment!$AB$2)*O283^2+VLOOKUP(D283,Equipment[],Equipment!$AC$2)*O283+VLOOKUP(D283,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$P$2)*N283^4+VLOOKUP(D283,Equipment[],Equipment!$Q$2)*N283^3+VLOOKUP(D283,Equipment[],Equipment!$R$2)*N283^2+VLOOKUP(D283,Equipment[],Equipment!$S$2)*N283+VLOOKUP(D283,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$P$2)*N283^4+VLOOKUP(D283,Equipment[],Equipment!$Q$2)*N283^3+VLOOKUP(D283,Equipment[],Equipment!$R$2)*N283^2+VLOOKUP(D283,Equipment[],Equipment!$S$2)*N283+VLOOKUP(D283,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D283,Equipment[],Equipment!$P$2)*N283^4+VLOOKUP(D283,Equipment[],Equipment!$Q$2)*N283^3+VLOOKUP(D283,Equipment[],Equipment!$R$2)*N283^2+VLOOKUP(D283,Equipment[],Equipment!$S$2)*N283+VLOOKUP(D283,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$U$2)*N283^4+VLOOKUP(D283,Equipment[],Equipment!$V$2)*N283^3+VLOOKUP(D283,Equipment[],Equipment!$W$2)*N283^2+VLOOKUP(D283,Equipment[],Equipment!$X$2)*N283+VLOOKUP(D283,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D283,Equipment[],Equipment!$U$2)*N283^4+VLOOKUP(D283,Equipment[],Equipment!$V$2)*N283^3+VLOOKUP(D283,Equipment[],Equipment!$W$2)*N283^2+VLOOKUP(D283,Equipment[],Equipment!$X$2)*N283+VLOOKUP(D283,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D283,Equipment[],Equipment!$AE$2)*O283^4+VLOOKUP(D283,Equipment[],Equipment!$AF$2)*O283^3+VLOOKUP(D283,Equipment[],Equipment!$AG$2)*O283^2+VLOOKUP(D283,Equipment[],Equipment!$AH$2)*O283+VLOOKUP(D283,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D283,Equipment[],Equipment!$AE$2)*O283^4+VLOOKUP(D283,Equipment[],Equipment!$AF$2)*O283^3+VLOOKUP(D283,Equipment[],Equipment!$AG$2)*O283^2+VLOOKUP(D283,Equipment[],Equipment!$AH$2)*O283+VLOOKUP(D283,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D283,2)=\"Sc\",\nIF(OR(C283=\"a\",C283=\"f\"),\nVLOOKUP(D283,Equipment[],Equipment!$BP$2)+VLOOKUP(D283,Equipment[],Equipment!$BQ$2)+VLOOKUP(D283,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nVLOOKUP(D283,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",\nIF(OR(C283=\"a\",C283=\"c\",C283=\"f\"),VLOOKUP(A283,Quantities[],Quantities!$Y$2),VLOOKUP(A283,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",VLOOKUP(D283,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Sc\",VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN283)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",VLOOKUP(D284,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D284,2)=\"Sc\",\nVLOOKUP(D284,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nVLOOKUP(D284,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$Z$2)*O284^4+VLOOKUP(D284,Equipment[],Equipment!$AA$2)*O284^3+VLOOKUP(D284,Equipment[],Equipment!$AB$2)*O284^2+VLOOKUP(D284,Equipment[],Equipment!$AC$2)*O284+VLOOKUP(D284,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$Z$2)*O284^4+VLOOKUP(D284,Equipment[],Equipment!$AA$2)*O284^3+VLOOKUP(D284,Equipment[],Equipment!$AB$2)*O284^2+VLOOKUP(D284,Equipment[],Equipment!$AC$2)*O284+VLOOKUP(D284,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D284,Equipment[],Equipment!$Z$2)*O284^4+VLOOKUP(D284,Equipment[],Equipment!$AA$2)*O284^3+VLOOKUP(D284,Equipment[],Equipment!$AB$2)*O284^2+VLOOKUP(D284,Equipment[],Equipment!$AC$2)*O284+VLOOKUP(D284,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$P$2)*N284^4+VLOOKUP(D284,Equipment[],Equipment!$Q$2)*N284^3+VLOOKUP(D284,Equipment[],Equipment!$R$2)*N284^2+VLOOKUP(D284,Equipment[],Equipment!$S$2)*N284+VLOOKUP(D284,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$P$2)*N284^4+VLOOKUP(D284,Equipment[],Equipment!$Q$2)*N284^3+VLOOKUP(D284,Equipment[],Equipment!$R$2)*N284^2+VLOOKUP(D284,Equipment[],Equipment!$S$2)*N284+VLOOKUP(D284,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D284,Equipment[],Equipment!$P$2)*N284^4+VLOOKUP(D284,Equipment[],Equipment!$Q$2)*N284^3+VLOOKUP(D284,Equipment[],Equipment!$R$2)*N284^2+VLOOKUP(D284,Equipment[],Equipment!$S$2)*N284+VLOOKUP(D284,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$U$2)*N284^4+VLOOKUP(D284,Equipment[],Equipment!$V$2)*N284^3+VLOOKUP(D284,Equipment[],Equipment!$W$2)*N284^2+VLOOKUP(D284,Equipment[],Equipment!$X$2)*N284+VLOOKUP(D284,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D284,Equipment[],Equipment!$U$2)*N284^4+VLOOKUP(D284,Equipment[],Equipment!$V$2)*N284^3+VLOOKUP(D284,Equipment[],Equipment!$W$2)*N284^2+VLOOKUP(D284,Equipment[],Equipment!$X$2)*N284+VLOOKUP(D284,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D284,Equipment[],Equipment!$AE$2)*O284^4+VLOOKUP(D284,Equipment[],Equipment!$AF$2)*O284^3+VLOOKUP(D284,Equipment[],Equipment!$AG$2)*O284^2+VLOOKUP(D284,Equipment[],Equipment!$AH$2)*O284+VLOOKUP(D284,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D284,Equipment[],Equipment!$AE$2)*O284^4+VLOOKUP(D284,Equipment[],Equipment!$AF$2)*O284^3+VLOOKUP(D284,Equipment[],Equipment!$AG$2)*O284^2+VLOOKUP(D284,Equipment[],Equipment!$AH$2)*O284+VLOOKUP(D284,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D284,2)=\"Sc\",\nIF(OR(C284=\"a\",C284=\"f\"),\nVLOOKUP(D284,Equipment[],Equipment!$BP$2)+VLOOKUP(D284,Equipment[],Equipment!$BQ$2)+VLOOKUP(D284,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nVLOOKUP(D284,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",\nIF(OR(C284=\"a\",C284=\"c\",C284=\"f\"),VLOOKUP(A284,Quantities[],Quantities!$Y$2),VLOOKUP(A284,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",VLOOKUP(D284,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Sc\",VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN284)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",VLOOKUP(D285,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D285,2)=\"Sc\",\nVLOOKUP(D285,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nVLOOKUP(D285,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$Z$2)*O285^4+VLOOKUP(D285,Equipment[],Equipment!$AA$2)*O285^3+VLOOKUP(D285,Equipment[],Equipment!$AB$2)*O285^2+VLOOKUP(D285,Equipment[],Equipment!$AC$2)*O285+VLOOKUP(D285,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$Z$2)*O285^4+VLOOKUP(D285,Equipment[],Equipment!$AA$2)*O285^3+VLOOKUP(D285,Equipment[],Equipment!$AB$2)*O285^2+VLOOKUP(D285,Equipment[],Equipment!$AC$2)*O285+VLOOKUP(D285,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D285,Equipment[],Equipment!$Z$2)*O285^4+VLOOKUP(D285,Equipment[],Equipment!$AA$2)*O285^3+VLOOKUP(D285,Equipment[],Equipment!$AB$2)*O285^2+VLOOKUP(D285,Equipment[],Equipment!$AC$2)*O285+VLOOKUP(D285,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$P$2)*N285^4+VLOOKUP(D285,Equipment[],Equipment!$Q$2)*N285^3+VLOOKUP(D285,Equipment[],Equipment!$R$2)*N285^2+VLOOKUP(D285,Equipment[],Equipment!$S$2)*N285+VLOOKUP(D285,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$P$2)*N285^4+VLOOKUP(D285,Equipment[],Equipment!$Q$2)*N285^3+VLOOKUP(D285,Equipment[],Equipment!$R$2)*N285^2+VLOOKUP(D285,Equipment[],Equipment!$S$2)*N285+VLOOKUP(D285,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D285,Equipment[],Equipment!$P$2)*N285^4+VLOOKUP(D285,Equipment[],Equipment!$Q$2)*N285^3+VLOOKUP(D285,Equipment[],Equipment!$R$2)*N285^2+VLOOKUP(D285,Equipment[],Equipment!$S$2)*N285+VLOOKUP(D285,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$U$2)*N285^4+VLOOKUP(D285,Equipment[],Equipment!$V$2)*N285^3+VLOOKUP(D285,Equipment[],Equipment!$W$2)*N285^2+VLOOKUP(D285,Equipment[],Equipment!$X$2)*N285+VLOOKUP(D285,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D285,Equipment[],Equipment!$U$2)*N285^4+VLOOKUP(D285,Equipment[],Equipment!$V$2)*N285^3+VLOOKUP(D285,Equipment[],Equipment!$W$2)*N285^2+VLOOKUP(D285,Equipment[],Equipment!$X$2)*N285+VLOOKUP(D285,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D285,Equipment[],Equipment!$AE$2)*O285^4+VLOOKUP(D285,Equipment[],Equipment!$AF$2)*O285^3+VLOOKUP(D285,Equipment[],Equipment!$AG$2)*O285^2+VLOOKUP(D285,Equipment[],Equipment!$AH$2)*O285+VLOOKUP(D285,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D285,Equipment[],Equipment!$AE$2)*O285^4+VLOOKUP(D285,Equipment[],Equipment!$AF$2)*O285^3+VLOOKUP(D285,Equipment[],Equipment!$AG$2)*O285^2+VLOOKUP(D285,Equipment[],Equipment!$AH$2)*O285+VLOOKUP(D285,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D285,2)=\"Sc\",\nIF(OR(C285=\"a\",C285=\"f\"),\nVLOOKUP(D285,Equipment[],Equipment!$BP$2)+VLOOKUP(D285,Equipment[],Equipment!$BQ$2)+VLOOKUP(D285,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nVLOOKUP(D285,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",\nIF(OR(C285=\"a\",C285=\"c\",C285=\"f\"),VLOOKUP(A285,Quantities[],Quantities!$Y$2),VLOOKUP(A285,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",VLOOKUP(D285,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Sc\",VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN285)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",VLOOKUP(D286,Equipment[],Equipment!$BJ$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(L286+M286>0,ABS(L286)+M286,0),0\n)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(L286-M286<0,0,ABS(L286)-M286),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nVLOOKUP(D286,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nVLOOKUP(D286,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$Z$2)*O286^4+VLOOKUP(D286,Equipment[],Equipment!$AA$2)*O286^3+VLOOKUP(D286,Equipment[],Equipment!$AB$2)*O286^2+VLOOKUP(D286,Equipment[],Equipment!$AC$2)*O286+VLOOKUP(D286,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$Z$2)*O286^4+VLOOKUP(D286,Equipment[],Equipment!$AA$2)*O286^3+VLOOKUP(D286,Equipment[],Equipment!$AB$2)*O286^2+VLOOKUP(D286,Equipment[],Equipment!$AC$2)*O286+VLOOKUP(D286,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D286,Equipment[],Equipment!$Z$2)*O286^4+VLOOKUP(D286,Equipment[],Equipment!$AA$2)*O286^3+VLOOKUP(D286,Equipment[],Equipment!$AB$2)*O286^2+VLOOKUP(D286,Equipment[],Equipment!$AC$2)*O286+VLOOKUP(D286,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$P$2)*N286^4+VLOOKUP(D286,Equipment[],Equipment!$Q$2)*N286^3+VLOOKUP(D286,Equipment[],Equipment!$R$2)*N286^2+VLOOKUP(D286,Equipment[],Equipment!$S$2)*N286+VLOOKUP(D286,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$P$2)*N286^4+VLOOKUP(D286,Equipment[],Equipment!$Q$2)*N286^3+VLOOKUP(D286,Equipment[],Equipment!$R$2)*N286^2+VLOOKUP(D286,Equipment[],Equipment!$S$2)*N286+VLOOKUP(D286,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D286,Equipment[],Equipment!$P$2)*N286^4+VLOOKUP(D286,Equipment[],Equipment!$Q$2)*N286^3+VLOOKUP(D286,Equipment[],Equipment!$R$2)*N286^2+VLOOKUP(D286,Equipment[],Equipment!$S$2)*N286+VLOOKUP(D286,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$U$2)*N286^4+VLOOKUP(D286,Equipment[],Equipment!$V$2)*N286^3+VLOOKUP(D286,Equipment[],Equipment!$W$2)*N286^2+VLOOKUP(D286,Equipment[],Equipment!$X$2)*N286+VLOOKUP(D286,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D286,Equipment[],Equipment!$U$2)*N286^4+VLOOKUP(D286,Equipment[],Equipment!$V$2)*N286^3+VLOOKUP(D286,Equipment[],Equipment!$W$2)*N286^2+VLOOKUP(D286,Equipment[],Equipment!$X$2)*N286+VLOOKUP(D286,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D286,Equipment[],Equipment!$AE$2)*O286^4+VLOOKUP(D286,Equipment[],Equipment!$AF$2)*O286^3+VLOOKUP(D286,Equipment[],Equipment!$AG$2)*O286^2+VLOOKUP(D286,Equipment[],Equipment!$AH$2)*O286+VLOOKUP(D286,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D286,Equipment[],Equipment!$AE$2)*O286^4+VLOOKUP(D286,Equipment[],Equipment!$AF$2)*O286^3+VLOOKUP(D286,Equipment[],Equipment!$AG$2)*O286^2+VLOOKUP(D286,Equipment[],Equipment!$AH$2)*O286+VLOOKUP(D286,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",(K286/(S286*88))+(K286/(R286*88))+P286+Q286,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(OR(C286=\"a\",C286=\"f\"),\nVLOOKUP(D286,Equipment[],Equipment!$BP$2)+VLOOKUP(D286,Equipment[],Equipment!$BQ$2)+VLOOKUP(D286,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nVLOOKUP(D286,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\nIF(OR(C286=\"a\",C286=\"c\",C286=\"f\"),VLOOKUP(A286,Quantities[],Quantities!$Y$2),VLOOKUP(A286,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",VLOOKUP(D286,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",Y286/T286,)","v":0},{"$f":"IF(LEFT(D286,2)=\"Sc\",\n(TRUNC(Z286))*(MIN(X286,(V286/W286))),\n0)","v":0},{"$f":"IF(AA286>0,J286/AA286,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN286)","v":0},{"$f":"IF(AC286>0,AB286/AC286,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",VLOOKUP(D287,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D287,2)=\"Sc\",\nVLOOKUP(D287,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nVLOOKUP(D287,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$Z$2)*O287^4+VLOOKUP(D287,Equipment[],Equipment!$AA$2)*O287^3+VLOOKUP(D287,Equipment[],Equipment!$AB$2)*O287^2+VLOOKUP(D287,Equipment[],Equipment!$AC$2)*O287+VLOOKUP(D287,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$Z$2)*O287^4+VLOOKUP(D287,Equipment[],Equipment!$AA$2)*O287^3+VLOOKUP(D287,Equipment[],Equipment!$AB$2)*O287^2+VLOOKUP(D287,Equipment[],Equipment!$AC$2)*O287+VLOOKUP(D287,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D287,Equipment[],Equipment!$Z$2)*O287^4+VLOOKUP(D287,Equipment[],Equipment!$AA$2)*O287^3+VLOOKUP(D287,Equipment[],Equipment!$AB$2)*O287^2+VLOOKUP(D287,Equipment[],Equipment!$AC$2)*O287+VLOOKUP(D287,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$P$2)*N287^4+VLOOKUP(D287,Equipment[],Equipment!$Q$2)*N287^3+VLOOKUP(D287,Equipment[],Equipment!$R$2)*N287^2+VLOOKUP(D287,Equipment[],Equipment!$S$2)*N287+VLOOKUP(D287,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$P$2)*N287^4+VLOOKUP(D287,Equipment[],Equipment!$Q$2)*N287^3+VLOOKUP(D287,Equipment[],Equipment!$R$2)*N287^2+VLOOKUP(D287,Equipment[],Equipment!$S$2)*N287+VLOOKUP(D287,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D287,Equipment[],Equipment!$P$2)*N287^4+VLOOKUP(D287,Equipment[],Equipment!$Q$2)*N287^3+VLOOKUP(D287,Equipment[],Equipment!$R$2)*N287^2+VLOOKUP(D287,Equipment[],Equipment!$S$2)*N287+VLOOKUP(D287,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$U$2)*N287^4+VLOOKUP(D287,Equipment[],Equipment!$V$2)*N287^3+VLOOKUP(D287,Equipment[],Equipment!$W$2)*N287^2+VLOOKUP(D287,Equipment[],Equipment!$X$2)*N287+VLOOKUP(D287,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D287,Equipment[],Equipment!$U$2)*N287^4+VLOOKUP(D287,Equipment[],Equipment!$V$2)*N287^3+VLOOKUP(D287,Equipment[],Equipment!$W$2)*N287^2+VLOOKUP(D287,Equipment[],Equipment!$X$2)*N287+VLOOKUP(D287,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D287,Equipment[],Equipment!$AE$2)*O287^4+VLOOKUP(D287,Equipment[],Equipment!$AF$2)*O287^3+VLOOKUP(D287,Equipment[],Equipment!$AG$2)*O287^2+VLOOKUP(D287,Equipment[],Equipment!$AH$2)*O287+VLOOKUP(D287,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D287,Equipment[],Equipment!$AE$2)*O287^4+VLOOKUP(D287,Equipment[],Equipment!$AF$2)*O287^3+VLOOKUP(D287,Equipment[],Equipment!$AG$2)*O287^2+VLOOKUP(D287,Equipment[],Equipment!$AH$2)*O287+VLOOKUP(D287,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D287,2)=\"Sc\",\nIF(OR(C287=\"a\",C287=\"f\"),\nVLOOKUP(D287,Equipment[],Equipment!$BP$2)+VLOOKUP(D287,Equipment[],Equipment!$BQ$2)+VLOOKUP(D287,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nVLOOKUP(D287,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",\nIF(OR(C287=\"a\",C287=\"c\",C287=\"f\"),VLOOKUP(A287,Quantities[],Quantities!$Y$2),VLOOKUP(A287,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",VLOOKUP(D287,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Sc\",VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN287)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",VLOOKUP(D288,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D288,2)=\"Sc\",\nVLOOKUP(D288,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nVLOOKUP(D288,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$Z$2)*O288^4+VLOOKUP(D288,Equipment[],Equipment!$AA$2)*O288^3+VLOOKUP(D288,Equipment[],Equipment!$AB$2)*O288^2+VLOOKUP(D288,Equipment[],Equipment!$AC$2)*O288+VLOOKUP(D288,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$Z$2)*O288^4+VLOOKUP(D288,Equipment[],Equipment!$AA$2)*O288^3+VLOOKUP(D288,Equipment[],Equipment!$AB$2)*O288^2+VLOOKUP(D288,Equipment[],Equipment!$AC$2)*O288+VLOOKUP(D288,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D288,Equipment[],Equipment!$Z$2)*O288^4+VLOOKUP(D288,Equipment[],Equipment!$AA$2)*O288^3+VLOOKUP(D288,Equipment[],Equipment!$AB$2)*O288^2+VLOOKUP(D288,Equipment[],Equipment!$AC$2)*O288+VLOOKUP(D288,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$P$2)*N288^4+VLOOKUP(D288,Equipment[],Equipment!$Q$2)*N288^3+VLOOKUP(D288,Equipment[],Equipment!$R$2)*N288^2+VLOOKUP(D288,Equipment[],Equipment!$S$2)*N288+VLOOKUP(D288,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$P$2)*N288^4+VLOOKUP(D288,Equipment[],Equipment!$Q$2)*N288^3+VLOOKUP(D288,Equipment[],Equipment!$R$2)*N288^2+VLOOKUP(D288,Equipment[],Equipment!$S$2)*N288+VLOOKUP(D288,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D288,Equipment[],Equipment!$P$2)*N288^4+VLOOKUP(D288,Equipment[],Equipment!$Q$2)*N288^3+VLOOKUP(D288,Equipment[],Equipment!$R$2)*N288^2+VLOOKUP(D288,Equipment[],Equipment!$S$2)*N288+VLOOKUP(D288,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$U$2)*N288^4+VLOOKUP(D288,Equipment[],Equipment!$V$2)*N288^3+VLOOKUP(D288,Equipment[],Equipment!$W$2)*N288^2+VLOOKUP(D288,Equipment[],Equipment!$X$2)*N288+VLOOKUP(D288,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D288,Equipment[],Equipment!$U$2)*N288^4+VLOOKUP(D288,Equipment[],Equipment!$V$2)*N288^3+VLOOKUP(D288,Equipment[],Equipment!$W$2)*N288^2+VLOOKUP(D288,Equipment[],Equipment!$X$2)*N288+VLOOKUP(D288,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D288,Equipment[],Equipment!$AE$2)*O288^4+VLOOKUP(D288,Equipment[],Equipment!$AF$2)*O288^3+VLOOKUP(D288,Equipment[],Equipment!$AG$2)*O288^2+VLOOKUP(D288,Equipment[],Equipment!$AH$2)*O288+VLOOKUP(D288,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D288,Equipment[],Equipment!$AE$2)*O288^4+VLOOKUP(D288,Equipment[],Equipment!$AF$2)*O288^3+VLOOKUP(D288,Equipment[],Equipment!$AG$2)*O288^2+VLOOKUP(D288,Equipment[],Equipment!$AH$2)*O288+VLOOKUP(D288,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D288,2)=\"Sc\",\nIF(OR(C288=\"a\",C288=\"f\"),\nVLOOKUP(D288,Equipment[],Equipment!$BP$2)+VLOOKUP(D288,Equipment[],Equipment!$BQ$2)+VLOOKUP(D288,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nVLOOKUP(D288,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",\nIF(OR(C288=\"a\",C288=\"c\",C288=\"f\"),VLOOKUP(A288,Quantities[],Quantities!$Y$2),VLOOKUP(A288,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",VLOOKUP(D288,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Sc\",VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN288)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,2)=\"Sc\",'4   Earthwork'!$M$15:$M$320,0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",'3   Material'!$I$15:$I$322,0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$322,\n-'3   Material'!$J$15:$J$322),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",VLOOKUP(D289,Equipment[],Equipment!$BJ$2),0)","v":0},0,0,{"$f":"IF(LEFT(D289,2)=\"Sc\",\nVLOOKUP(D289,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nVLOOKUP(D289,Equipment[],Equipment!$BO$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$Z$2)*O289^4+VLOOKUP(D289,Equipment[],Equipment!$AA$2)*O289^3+VLOOKUP(D289,Equipment[],Equipment!$AB$2)*O289^2+VLOOKUP(D289,Equipment[],Equipment!$AC$2)*O289+VLOOKUP(D289,Equipment[],Equipment!$AD$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$Z$2)*O289^4+VLOOKUP(D289,Equipment[],Equipment!$AA$2)*O289^3+VLOOKUP(D289,Equipment[],Equipment!$AB$2)*O289^2+VLOOKUP(D289,Equipment[],Equipment!$AC$2)*O289+VLOOKUP(D289,Equipment[],Equipment!$AD$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D289,Equipment[],Equipment!$Z$2)*O289^4+VLOOKUP(D289,Equipment[],Equipment!$AA$2)*O289^3+VLOOKUP(D289,Equipment[],Equipment!$AB$2)*O289^2+VLOOKUP(D289,Equipment[],Equipment!$AC$2)*O289+VLOOKUP(D289,Equipment[],Equipment!$AD$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$P$2)*N289^4+VLOOKUP(D289,Equipment[],Equipment!$Q$2)*N289^3+VLOOKUP(D289,Equipment[],Equipment!$R$2)*N289^2+VLOOKUP(D289,Equipment[],Equipment!$S$2)*N289+VLOOKUP(D289,Equipment[],Equipment!$T$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$P$2)*N289^4+VLOOKUP(D289,Equipment[],Equipment!$Q$2)*N289^3+VLOOKUP(D289,Equipment[],Equipment!$R$2)*N289^2+VLOOKUP(D289,Equipment[],Equipment!$S$2)*N289+VLOOKUP(D289,Equipment[],Equipment!$T$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D289,Equipment[],Equipment!$P$2)*N289^4+VLOOKUP(D289,Equipment[],Equipment!$Q$2)*N289^3+VLOOKUP(D289,Equipment[],Equipment!$R$2)*N289^2+VLOOKUP(D289,Equipment[],Equipment!$S$2)*N289+VLOOKUP(D289,Equipment[],Equipment!$T$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$U$2)*N289^4+VLOOKUP(D289,Equipment[],Equipment!$V$2)*N289^3+VLOOKUP(D289,Equipment[],Equipment!$W$2)*N289^2+VLOOKUP(D289,Equipment[],Equipment!$X$2)*N289+VLOOKUP(D289,Equipment[],Equipment!$Y$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D289,Equipment[],Equipment!$U$2)*N289^4+VLOOKUP(D289,Equipment[],Equipment!$V$2)*N289^3+VLOOKUP(D289,Equipment[],Equipment!$W$2)*N289^2+VLOOKUP(D289,Equipment[],Equipment!$X$2)*N289+VLOOKUP(D289,Equipment[],Equipment!$Y$2))*1609.344/60)),\nIF((1/((VLOOKUP(D289,Equipment[],Equipment!$AE$2)*O289^4+VLOOKUP(D289,Equipment[],Equipment!$AF$2)*O289^3+VLOOKUP(D289,Equipment[],Equipment!$AG$2)*O289^2+VLOOKUP(D289,Equipment[],Equipment!$AH$2)*O289+VLOOKUP(D289,Equipment[],Equipment!$AI$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AK$2),\n1/((VLOOKUP(D289,Equipment[],Equipment!$AE$2)*O289^4+VLOOKUP(D289,Equipment[],Equipment!$AF$2)*O289^3+VLOOKUP(D289,Equipment[],Equipment!$AG$2)*O289^2+VLOOKUP(D289,Equipment[],Equipment!$AH$2)*O289+VLOOKUP(D289,Equipment[],Equipment!$AI$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D289,2)=\"Sc\",\nIF(OR(C289=\"a\",C289=\"f\"),\nVLOOKUP(D289,Equipment[],Equipment!$BP$2)+VLOOKUP(D289,Equipment[],Equipment!$BQ$2)+VLOOKUP(D289,Equipment[],Equipment!$BR$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nVLOOKUP(D289,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",\nIF(OR(C289=\"a\",C289=\"c\",C289=\"f\"),VLOOKUP(A289,Quantities[],Quantities!$Y$2),VLOOKUP(A289,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",VLOOKUP(D289,Equipment[],Equipment!$BE$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Sc\",VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'19 Scraper Optimization'!AN289)","v":0},0]

{"sheet":"12   M'grader","index":15,"n_rows":289,"n_cols":21,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Productivity and Hours Required for Motorgrader Use---Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Tyrone cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material ","Eq","ID","Task Description","Source Location 1","Destination Location 2","Grading Equipment","Area (ac)"," Grading Shaping Productivity (ac/hr)","Task Time (hrs)","Grade Factor","Material Factor","Material Weight (lb/cy)","Production Method/Blade","Effective Blade Width (ft)","Pass Overlap (ft)","Speed (mph)","Work Hour (min/hr)","Operator Factor "]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",(T15/60)*N15*(2300/O15)*P15*U15*M15*S15*(Q15-R15)*5280/43560,0)","v":0},{"$f":"IF(K15>0,J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A15,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(OR(C15=\"c\",C15=\"a\"), VLOOKUP(A15,Quantities[],Quantities!$Y$2), VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D15,Equipment[],Equipment!$AO$2),\nVLOOKUP(D15,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",(T16/60)*N16*(2300/O16)*P16*U16*M16*S16*(Q16-R16)*5280/43560,0)","v":0},{"$f":"IF(K16>0,J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A16,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(OR(C16=\"c\",C16=\"a\"), VLOOKUP(A16,Quantities[],Quantities!$Y$2), VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D16,Equipment[],Equipment!$AO$2),\nVLOOKUP(D16,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A17,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(OR(C17=\"c\",C17=\"a\"), VLOOKUP(A17,Quantities[],Quantities!$Y$2), VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D17,Equipment[],Equipment!$AO$2),\nVLOOKUP(D17,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A18,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(OR(C18=\"c\",C18=\"a\"), VLOOKUP(A18,Quantities[],Quantities!$Y$2), VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D18,Equipment[],Equipment!$AO$2),\nVLOOKUP(D18,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",(T19/60)*N19*(2300/O19)*P19*U19*M19*S19*(Q19-R19)*5280/43560,0)","v":0},{"$f":"IF(K19>0,J19/K19,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A19,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(OR(C19=\"c\",C19=\"a\"), VLOOKUP(A19,Quantities[],Quantities!$Y$2), VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D19,Equipment[],Equipment!$AO$2),\nVLOOKUP(D19,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A20,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(OR(C20=\"c\",C20=\"a\"), VLOOKUP(A20,Quantities[],Quantities!$Y$2), VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D20,Equipment[],Equipment!$AO$2),\nVLOOKUP(D20,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A21,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(OR(C21=\"c\",C21=\"a\"), VLOOKUP(A21,Quantities[],Quantities!$Y$2), VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D21,Equipment[],Equipment!$AO$2),\nVLOOKUP(D21,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A22,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(OR(C22=\"c\",C22=\"a\"), VLOOKUP(A22,Quantities[],Quantities!$Y$2), VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D22,Equipment[],Equipment!$AO$2),\nVLOOKUP(D22,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A23,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(OR(C23=\"c\",C23=\"a\"), VLOOKUP(A23,Quantities[],Quantities!$Y$2), VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D23,Equipment[],Equipment!$AO$2),\nVLOOKUP(D23,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A24,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(OR(C24=\"c\",C24=\"a\"), VLOOKUP(A24,Quantities[],Quantities!$Y$2), VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D24,Equipment[],Equipment!$AO$2),\nVLOOKUP(D24,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A25,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(OR(C25=\"c\",C25=\"a\"), VLOOKUP(A25,Quantities[],Quantities!$Y$2), VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D25,Equipment[],Equipment!$AO$2),\nVLOOKUP(D25,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A26,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(OR(C26=\"c\",C26=\"a\"), VLOOKUP(A26,Quantities[],Quantities!$Y$2), VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D26,Equipment[],Equipment!$AO$2),\nVLOOKUP(D26,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A27,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(OR(C27=\"c\",C27=\"a\"), VLOOKUP(A27,Quantities[],Quantities!$Y$2), VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D27,Equipment[],Equipment!$AO$2),\nVLOOKUP(D27,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A28,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(OR(C28=\"c\",C28=\"a\"), VLOOKUP(A28,Quantities[],Quantities!$Y$2), VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D28,Equipment[],Equipment!$AO$2),\nVLOOKUP(D28,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A29,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(OR(C29=\"c\",C29=\"a\"), VLOOKUP(A29,Quantities[],Quantities!$Y$2), VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D29,Equipment[],Equipment!$AO$2),\nVLOOKUP(D29,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A30,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(OR(C30=\"c\",C30=\"a\"), VLOOKUP(A30,Quantities[],Quantities!$Y$2), VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D30,Equipment[],Equipment!$AO$2),\nVLOOKUP(D30,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A31,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(OR(C31=\"c\",C31=\"a\"), VLOOKUP(A31,Quantities[],Quantities!$Y$2), VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D31,Equipment[],Equipment!$AO$2),\nVLOOKUP(D31,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A32,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(OR(C32=\"c\",C32=\"a\"), VLOOKUP(A32,Quantities[],Quantities!$Y$2), VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D32,Equipment[],Equipment!$AO$2),\nVLOOKUP(D32,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A33,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(OR(C33=\"c\",C33=\"a\"), VLOOKUP(A33,Quantities[],Quantities!$Y$2), VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D33,Equipment[],Equipment!$AO$2),\nVLOOKUP(D33,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A34,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(OR(C34=\"c\",C34=\"a\"), VLOOKUP(A34,Quantities[],Quantities!$Y$2), VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D34,Equipment[],Equipment!$AO$2),\nVLOOKUP(D34,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A35,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(OR(C35=\"c\",C35=\"a\"), VLOOKUP(A35,Quantities[],Quantities!$Y$2), VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D35,Equipment[],Equipment!$AO$2),\nVLOOKUP(D35,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A36,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(OR(C36=\"c\",C36=\"a\"), VLOOKUP(A36,Quantities[],Quantities!$Y$2), VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D36,Equipment[],Equipment!$AO$2),\nVLOOKUP(D36,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A37,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(OR(C37=\"c\",C37=\"a\"), VLOOKUP(A37,Quantities[],Quantities!$Y$2), VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D37,Equipment[],Equipment!$AO$2),\nVLOOKUP(D37,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A38,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(OR(C38=\"c\",C38=\"a\"), VLOOKUP(A38,Quantities[],Quantities!$Y$2), VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D38,Equipment[],Equipment!$AO$2),\nVLOOKUP(D38,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A39,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(OR(C39=\"c\",C39=\"a\"), VLOOKUP(A39,Quantities[],Quantities!$Y$2), VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D39,Equipment[],Equipment!$AO$2),\nVLOOKUP(D39,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A40,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(OR(C40=\"c\",C40=\"a\"), VLOOKUP(A40,Quantities[],Quantities!$Y$2), VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D40,Equipment[],Equipment!$AO$2),\nVLOOKUP(D40,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A41,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(OR(C41=\"c\",C41=\"a\"), VLOOKUP(A41,Quantities[],Quantities!$Y$2), VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D41,Equipment[],Equipment!$AO$2),\nVLOOKUP(D41,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A42,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(OR(C42=\"c\",C42=\"a\"), VLOOKUP(A42,Quantities[],Quantities!$Y$2), VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D42,Equipment[],Equipment!$AO$2),\nVLOOKUP(D42,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A43,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(OR(C43=\"c\",C43=\"a\"), VLOOKUP(A43,Quantities[],Quantities!$Y$2), VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D43,Equipment[],Equipment!$AO$2),\nVLOOKUP(D43,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A44,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(OR(C44=\"c\",C44=\"a\"), VLOOKUP(A44,Quantities[],Quantities!$Y$2), VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D44,Equipment[],Equipment!$AO$2),\nVLOOKUP(D44,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A45,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(OR(C45=\"c\",C45=\"a\"), VLOOKUP(A45,Quantities[],Quantities!$Y$2), VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D45,Equipment[],Equipment!$AO$2),\nVLOOKUP(D45,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":17},2.8977043158861342,5.8667131448852832,{"$f":"IF(LEFT(D46,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A46,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(OR(C46=\"c\",C46=\"a\"), VLOOKUP(A46,Quantities[],Quantities!$Y$2), VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D46,Equipment[],Equipment!$AO$2),\nVLOOKUP(D46,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":36},2.8977043158861342,12.423627836227658,{"$f":"IF(LEFT(D47,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A47,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(OR(C47=\"c\",C47=\"a\"), VLOOKUP(A47,Quantities[],Quantities!$Y$2), VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D47,Equipment[],Equipment!$AO$2),\nVLOOKUP(D47,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":33},2.8977043158861342,11.38832551654202,{"$f":"IF(LEFT(D48,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A48,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(OR(C48=\"c\",C48=\"a\"), VLOOKUP(A48,Quantities[],Quantities!$Y$2), VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D48,Equipment[],Equipment!$AO$2),\nVLOOKUP(D48,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":63},2.8977043158861342,21.741348713398402,{"$f":"IF(LEFT(D49,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A49,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(OR(C49=\"c\",C49=\"a\"), VLOOKUP(A49,Quantities[],Quantities!$Y$2), VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D49,Equipment[],Equipment!$AO$2),\nVLOOKUP(D49,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A50,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(OR(C50=\"c\",C50=\"a\"), VLOOKUP(A50,Quantities[],Quantities!$Y$2), VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D50,Equipment[],Equipment!$AO$2),\nVLOOKUP(D50,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":13},2.8977043158861342,4.486310051971099,{"$f":"IF(LEFT(D51,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A51,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(OR(C51=\"c\",C51=\"a\"), VLOOKUP(A51,Quantities[],Quantities!$Y$2), VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D51,Equipment[],Equipment!$AO$2),\nVLOOKUP(D51,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":126},2.8977043158861342,43.482697426796804,{"$f":"IF(LEFT(D52,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A52,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(OR(C52=\"c\",C52=\"a\"), VLOOKUP(A52,Quantities[],Quantities!$Y$2), VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D52,Equipment[],Equipment!$AO$2),\nVLOOKUP(D52,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":39},2.8977043158861342,13.458930155913297,{"$f":"IF(LEFT(D53,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A53,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(OR(C53=\"c\",C53=\"a\"), VLOOKUP(A53,Quantities[],Quantities!$Y$2), VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D53,Equipment[],Equipment!$AO$2),\nVLOOKUP(D53,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":10},2.8977043158861342,3.4510077322854604,{"$f":"IF(LEFT(D54,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A54,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(OR(C54=\"c\",C54=\"a\"), VLOOKUP(A54,Quantities[],Quantities!$Y$2), VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D54,Equipment[],Equipment!$AO$2),\nVLOOKUP(D54,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":32.5},2.8977043158861342,11.215775129927747,{"$f":"IF(LEFT(D55,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A55,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(OR(C55=\"c\",C55=\"a\"), VLOOKUP(A55,Quantities[],Quantities!$Y$2), VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D55,Equipment[],Equipment!$AO$2),\nVLOOKUP(D55,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":13},2.8977043158861342,4.486310051971099,{"$f":"IF(LEFT(D56,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A56,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(OR(C56=\"c\",C56=\"a\"), VLOOKUP(A56,Quantities[],Quantities!$Y$2), VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D56,Equipment[],Equipment!$AO$2),\nVLOOKUP(D56,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A57,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(OR(C57=\"c\",C57=\"a\"), VLOOKUP(A57,Quantities[],Quantities!$Y$2), VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D57,Equipment[],Equipment!$AO$2),\nVLOOKUP(D57,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A58,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(OR(C58=\"c\",C58=\"a\"), VLOOKUP(A58,Quantities[],Quantities!$Y$2), VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D58,Equipment[],Equipment!$AO$2),\nVLOOKUP(D58,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A59,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(OR(C59=\"c\",C59=\"a\"), VLOOKUP(A59,Quantities[],Quantities!$Y$2), VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D59,Equipment[],Equipment!$AO$2),\nVLOOKUP(D59,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A60,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(OR(C60=\"c\",C60=\"a\"), VLOOKUP(A60,Quantities[],Quantities!$Y$2), VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D60,Equipment[],Equipment!$AO$2),\nVLOOKUP(D60,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A61,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(OR(C61=\"c\",C61=\"a\"), VLOOKUP(A61,Quantities[],Quantities!$Y$2), VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D61,Equipment[],Equipment!$AO$2),\nVLOOKUP(D61,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A62,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(OR(C62=\"c\",C62=\"a\"), VLOOKUP(A62,Quantities[],Quantities!$Y$2), VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D62,Equipment[],Equipment!$AO$2),\nVLOOKUP(D62,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":25.488000000000007},4.6718089990817271,5.4557024923343036,{"$f":"IF(LEFT(D63,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1.58},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A63,Quantities[],Quantities!$X$2)),0)","v":1},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(OR(C63=\"c\",C63=\"a\"), VLOOKUP(A63,Quantities[],Quantities!$Y$2), VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":3300},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D63,Equipment[],Equipment!$AO$2),\nVLOOKUP(D63,Equipment[],Equipment!$AN$2)),0)","v":1}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A64,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(OR(C64=\"c\",C64=\"a\"), VLOOKUP(A64,Quantities[],Quantities!$Y$2), VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D64,Equipment[],Equipment!$AO$2),\nVLOOKUP(D64,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A65,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(OR(C65=\"c\",C65=\"a\"), VLOOKUP(A65,Quantities[],Quantities!$Y$2), VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D65,Equipment[],Equipment!$AO$2),\nVLOOKUP(D65,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A66,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(OR(C66=\"c\",C66=\"a\"), VLOOKUP(A66,Quantities[],Quantities!$Y$2), VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D66,Equipment[],Equipment!$AO$2),\nVLOOKUP(D66,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A67,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(OR(C67=\"c\",C67=\"a\"), VLOOKUP(A67,Quantities[],Quantities!$Y$2), VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D67,Equipment[],Equipment!$AO$2),\nVLOOKUP(D67,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A68,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(OR(C68=\"c\",C68=\"a\"), VLOOKUP(A68,Quantities[],Quantities!$Y$2), VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D68,Equipment[],Equipment!$AO$2),\nVLOOKUP(D68,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A69,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(OR(C69=\"c\",C69=\"a\"), VLOOKUP(A69,Quantities[],Quantities!$Y$2), VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D69,Equipment[],Equipment!$AO$2),\nVLOOKUP(D69,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A70,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(OR(C70=\"c\",C70=\"a\"), VLOOKUP(A70,Quantities[],Quantities!$Y$2), VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D70,Equipment[],Equipment!$AO$2),\nVLOOKUP(D70,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A71,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(OR(C71=\"c\",C71=\"a\"), VLOOKUP(A71,Quantities[],Quantities!$Y$2), VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D71,Equipment[],Equipment!$AO$2),\nVLOOKUP(D71,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A72,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(OR(C72=\"c\",C72=\"a\"), VLOOKUP(A72,Quantities[],Quantities!$Y$2), VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D72,Equipment[],Equipment!$AO$2),\nVLOOKUP(D72,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A73,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(OR(C73=\"c\",C73=\"a\"), VLOOKUP(A73,Quantities[],Quantities!$Y$2), VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D73,Equipment[],Equipment!$AO$2),\nVLOOKUP(D73,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A74,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(OR(C74=\"c\",C74=\"a\"), VLOOKUP(A74,Quantities[],Quantities!$Y$2), VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D74,Equipment[],Equipment!$AO$2),\nVLOOKUP(D74,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A75,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(OR(C75=\"c\",C75=\"a\"), VLOOKUP(A75,Quantities[],Quantities!$Y$2), VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D75,Equipment[],Equipment!$AO$2),\nVLOOKUP(D75,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A76,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(OR(C76=\"c\",C76=\"a\"), VLOOKUP(A76,Quantities[],Quantities!$Y$2), VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D76,Equipment[],Equipment!$AO$2),\nVLOOKUP(D76,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D77,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A77,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(OR(C77=\"c\",C77=\"a\"), VLOOKUP(A77,Quantities[],Quantities!$Y$2), VLOOKUP(A77,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",VLOOKUP(D77,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D77,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D77,Equipment[],Equipment!$AO$2),\nVLOOKUP(D77,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D78,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A78,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(OR(C78=\"c\",C78=\"a\"), VLOOKUP(A78,Quantities[],Quantities!$Y$2), VLOOKUP(A78,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",VLOOKUP(D78,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D78,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D78,Equipment[],Equipment!$AO$2),\nVLOOKUP(D78,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D79,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A79,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(OR(C79=\"c\",C79=\"a\"), VLOOKUP(A79,Quantities[],Quantities!$Y$2), VLOOKUP(A79,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",VLOOKUP(D79,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D79,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D79,Equipment[],Equipment!$AO$2),\nVLOOKUP(D79,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D80,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A80,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(OR(C80=\"c\",C80=\"a\"), VLOOKUP(A80,Quantities[],Quantities!$Y$2), VLOOKUP(A80,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",VLOOKUP(D80,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D80,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D80,Equipment[],Equipment!$AO$2),\nVLOOKUP(D80,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D81,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A81,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(OR(C81=\"c\",C81=\"a\"), VLOOKUP(A81,Quantities[],Quantities!$Y$2), VLOOKUP(A81,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",VLOOKUP(D81,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D81,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D81,Equipment[],Equipment!$AO$2),\nVLOOKUP(D81,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D82,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A82,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(OR(C82=\"c\",C82=\"a\"), VLOOKUP(A82,Quantities[],Quantities!$Y$2), VLOOKUP(A82,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",VLOOKUP(D82,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D82,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D82,Equipment[],Equipment!$AO$2),\nVLOOKUP(D82,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",(T83/60)*N83*(2300/O83)*P83*U83*M83*S83*(Q83-R83)*5280/43560,0)","v":0},{"$f":"IF(K83>0,J83/K83,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A83,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(OR(C83=\"c\",C83=\"a\"), VLOOKUP(A83,Quantities[],Quantities!$Y$2), VLOOKUP(A83,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",VLOOKUP(D83,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D83,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D83,Equipment[],Equipment!$AO$2),\nVLOOKUP(D83,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D84,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A84,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(OR(C84=\"c\",C84=\"a\"), VLOOKUP(A84,Quantities[],Quantities!$Y$2), VLOOKUP(A84,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",VLOOKUP(D84,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D84,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D84,Equipment[],Equipment!$AO$2),\nVLOOKUP(D84,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D85,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A85,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(OR(C85=\"c\",C85=\"a\"), VLOOKUP(A85,Quantities[],Quantities!$Y$2), VLOOKUP(A85,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",VLOOKUP(D85,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D85,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D85,Equipment[],Equipment!$AO$2),\nVLOOKUP(D85,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D86,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A86,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(OR(C86=\"c\",C86=\"a\"), VLOOKUP(A86,Quantities[],Quantities!$Y$2), VLOOKUP(A86,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",VLOOKUP(D86,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D86,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D86,Equipment[],Equipment!$AO$2),\nVLOOKUP(D86,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D87,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A87,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(OR(C87=\"c\",C87=\"a\"), VLOOKUP(A87,Quantities[],Quantities!$Y$2), VLOOKUP(A87,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",VLOOKUP(D87,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D87,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D87,Equipment[],Equipment!$AO$2),\nVLOOKUP(D87,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D88,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A88,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(OR(C88=\"c\",C88=\"a\"), VLOOKUP(A88,Quantities[],Quantities!$Y$2), VLOOKUP(A88,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",VLOOKUP(D88,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D88,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D88,Equipment[],Equipment!$AO$2),\nVLOOKUP(D88,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D89,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A89,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(OR(C89=\"c\",C89=\"a\"), VLOOKUP(A89,Quantities[],Quantities!$Y$2), VLOOKUP(A89,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",VLOOKUP(D89,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D89,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D89,Equipment[],Equipment!$AO$2),\nVLOOKUP(D89,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D90,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A90,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(OR(C90=\"c\",C90=\"a\"), VLOOKUP(A90,Quantities[],Quantities!$Y$2), VLOOKUP(A90,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",VLOOKUP(D90,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D90,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D90,Equipment[],Equipment!$AO$2),\nVLOOKUP(D90,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D91,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A91,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(OR(C91=\"c\",C91=\"a\"), VLOOKUP(A91,Quantities[],Quantities!$Y$2), VLOOKUP(A91,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",VLOOKUP(D91,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D91,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D91,Equipment[],Equipment!$AO$2),\nVLOOKUP(D91,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D92,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A92,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(OR(C92=\"c\",C92=\"a\"), VLOOKUP(A92,Quantities[],Quantities!$Y$2), VLOOKUP(A92,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",VLOOKUP(D92,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D92,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D92,Equipment[],Equipment!$AO$2),\nVLOOKUP(D92,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D93,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A93,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(OR(C93=\"c\",C93=\"a\"), VLOOKUP(A93,Quantities[],Quantities!$Y$2), VLOOKUP(A93,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",VLOOKUP(D93,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D93,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D93,Equipment[],Equipment!$AO$2),\nVLOOKUP(D93,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D94,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A94,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(OR(C94=\"c\",C94=\"a\"), VLOOKUP(A94,Quantities[],Quantities!$Y$2), VLOOKUP(A94,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",VLOOKUP(D94,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D94,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D94,Equipment[],Equipment!$AO$2),\nVLOOKUP(D94,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D95,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A95,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(OR(C95=\"c\",C95=\"a\"), VLOOKUP(A95,Quantities[],Quantities!$Y$2), VLOOKUP(A95,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",VLOOKUP(D95,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D95,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D95,Equipment[],Equipment!$AO$2),\nVLOOKUP(D95,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D96,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A96,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(OR(C96=\"c\",C96=\"a\"), VLOOKUP(A96,Quantities[],Quantities!$Y$2), VLOOKUP(A96,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",VLOOKUP(D96,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D96,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D96,Equipment[],Equipment!$AO$2),\nVLOOKUP(D96,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D97,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A97,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(OR(C97=\"c\",C97=\"a\"), VLOOKUP(A97,Quantities[],Quantities!$Y$2), VLOOKUP(A97,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",VLOOKUP(D97,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D97,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D97,Equipment[],Equipment!$AO$2),\nVLOOKUP(D97,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D98,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A98,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(OR(C98=\"c\",C98=\"a\"), VLOOKUP(A98,Quantities[],Quantities!$Y$2), VLOOKUP(A98,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",VLOOKUP(D98,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D98,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D98,Equipment[],Equipment!$AO$2),\nVLOOKUP(D98,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D99,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A99,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(OR(C99=\"c\",C99=\"a\"), VLOOKUP(A99,Quantities[],Quantities!$Y$2), VLOOKUP(A99,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",VLOOKUP(D99,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D99,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D99,Equipment[],Equipment!$AO$2),\nVLOOKUP(D99,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D100,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A100,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(OR(C100=\"c\",C100=\"a\"), VLOOKUP(A100,Quantities[],Quantities!$Y$2), VLOOKUP(A100,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",VLOOKUP(D100,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D100,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D100,Equipment[],Equipment!$AO$2),\nVLOOKUP(D100,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D101,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A101,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(OR(C101=\"c\",C101=\"a\"), VLOOKUP(A101,Quantities[],Quantities!$Y$2), VLOOKUP(A101,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",VLOOKUP(D101,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D101,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D101,Equipment[],Equipment!$AO$2),\nVLOOKUP(D101,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D102,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A102,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(OR(C102=\"c\",C102=\"a\"), VLOOKUP(A102,Quantities[],Quantities!$Y$2), VLOOKUP(A102,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",VLOOKUP(D102,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D102,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D102,Equipment[],Equipment!$AO$2),\nVLOOKUP(D102,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D103,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A103,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(OR(C103=\"c\",C103=\"a\"), VLOOKUP(A103,Quantities[],Quantities!$Y$2), VLOOKUP(A103,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",VLOOKUP(D103,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D103,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D103,Equipment[],Equipment!$AO$2),\nVLOOKUP(D103,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D104,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A104,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(OR(C104=\"c\",C104=\"a\"), VLOOKUP(A104,Quantities[],Quantities!$Y$2), VLOOKUP(A104,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",VLOOKUP(D104,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D104,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D104,Equipment[],Equipment!$AO$2),\nVLOOKUP(D104,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D105,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A105,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(OR(C105=\"c\",C105=\"a\"), VLOOKUP(A105,Quantities[],Quantities!$Y$2), VLOOKUP(A105,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",VLOOKUP(D105,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D105,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D105,Equipment[],Equipment!$AO$2),\nVLOOKUP(D105,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D106,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A106,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(OR(C106=\"c\",C106=\"a\"), VLOOKUP(A106,Quantities[],Quantities!$Y$2), VLOOKUP(A106,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",VLOOKUP(D106,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D106,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D106,Equipment[],Equipment!$AO$2),\nVLOOKUP(D106,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D107,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A107,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(OR(C107=\"c\",C107=\"a\"), VLOOKUP(A107,Quantities[],Quantities!$Y$2), VLOOKUP(A107,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",VLOOKUP(D107,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D107,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D107,Equipment[],Equipment!$AO$2),\nVLOOKUP(D107,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D108,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A108,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(OR(C108=\"c\",C108=\"a\"), VLOOKUP(A108,Quantities[],Quantities!$Y$2), VLOOKUP(A108,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",VLOOKUP(D108,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D108,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D108,Equipment[],Equipment!$AO$2),\nVLOOKUP(D108,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D109,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A109,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(OR(C109=\"c\",C109=\"a\"), VLOOKUP(A109,Quantities[],Quantities!$Y$2), VLOOKUP(A109,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",VLOOKUP(D109,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D109,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D109,Equipment[],Equipment!$AO$2),\nVLOOKUP(D109,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D110,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A110,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(OR(C110=\"c\",C110=\"a\"), VLOOKUP(A110,Quantities[],Quantities!$Y$2), VLOOKUP(A110,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",VLOOKUP(D110,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D110,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D110,Equipment[],Equipment!$AO$2),\nVLOOKUP(D110,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D111,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A111,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(OR(C111=\"c\",C111=\"a\"), VLOOKUP(A111,Quantities[],Quantities!$Y$2), VLOOKUP(A111,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",VLOOKUP(D111,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D111,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D111,Equipment[],Equipment!$AO$2),\nVLOOKUP(D111,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D112,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A112,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(OR(C112=\"c\",C112=\"a\"), VLOOKUP(A112,Quantities[],Quantities!$Y$2), VLOOKUP(A112,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",VLOOKUP(D112,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D112,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D112,Equipment[],Equipment!$AO$2),\nVLOOKUP(D112,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D113,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A113,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(OR(C113=\"c\",C113=\"a\"), VLOOKUP(A113,Quantities[],Quantities!$Y$2), VLOOKUP(A113,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",VLOOKUP(D113,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D113,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D113,Equipment[],Equipment!$AO$2),\nVLOOKUP(D113,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D114,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A114,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(OR(C114=\"c\",C114=\"a\"), VLOOKUP(A114,Quantities[],Quantities!$Y$2), VLOOKUP(A114,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",VLOOKUP(D114,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D114,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D114,Equipment[],Equipment!$AO$2),\nVLOOKUP(D114,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D115,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A115,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(OR(C115=\"c\",C115=\"a\"), VLOOKUP(A115,Quantities[],Quantities!$Y$2), VLOOKUP(A115,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",VLOOKUP(D115,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D115,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D115,Equipment[],Equipment!$AO$2),\nVLOOKUP(D115,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D116,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A116,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(OR(C116=\"c\",C116=\"a\"), VLOOKUP(A116,Quantities[],Quantities!$Y$2), VLOOKUP(A116,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",VLOOKUP(D116,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D116,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D116,Equipment[],Equipment!$AO$2),\nVLOOKUP(D116,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D117,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A117,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(OR(C117=\"c\",C117=\"a\"), VLOOKUP(A117,Quantities[],Quantities!$Y$2), VLOOKUP(A117,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",VLOOKUP(D117,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D117,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D117,Equipment[],Equipment!$AO$2),\nVLOOKUP(D117,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D118,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A118,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(OR(C118=\"c\",C118=\"a\"), VLOOKUP(A118,Quantities[],Quantities!$Y$2), VLOOKUP(A118,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",VLOOKUP(D118,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D118,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D118,Equipment[],Equipment!$AO$2),\nVLOOKUP(D118,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D119,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A119,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(OR(C119=\"c\",C119=\"a\"), VLOOKUP(A119,Quantities[],Quantities!$Y$2), VLOOKUP(A119,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",VLOOKUP(D119,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D119,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D119,Equipment[],Equipment!$AO$2),\nVLOOKUP(D119,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D120,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A120,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(OR(C120=\"c\",C120=\"a\"), VLOOKUP(A120,Quantities[],Quantities!$Y$2), VLOOKUP(A120,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",VLOOKUP(D120,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D120,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D120,Equipment[],Equipment!$AO$2),\nVLOOKUP(D120,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D121,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A121,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(OR(C121=\"c\",C121=\"a\"), VLOOKUP(A121,Quantities[],Quantities!$Y$2), VLOOKUP(A121,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",VLOOKUP(D121,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D121,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D121,Equipment[],Equipment!$AO$2),\nVLOOKUP(D121,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D122,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A122,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(OR(C122=\"c\",C122=\"a\"), VLOOKUP(A122,Quantities[],Quantities!$Y$2), VLOOKUP(A122,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",VLOOKUP(D122,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D122,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D122,Equipment[],Equipment!$AO$2),\nVLOOKUP(D122,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D123,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A123,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(OR(C123=\"c\",C123=\"a\"), VLOOKUP(A123,Quantities[],Quantities!$Y$2), VLOOKUP(A123,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",VLOOKUP(D123,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D123,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D123,Equipment[],Equipment!$AO$2),\nVLOOKUP(D123,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D124,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A124,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(OR(C124=\"c\",C124=\"a\"), VLOOKUP(A124,Quantities[],Quantities!$Y$2), VLOOKUP(A124,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",VLOOKUP(D124,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D124,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D124,Equipment[],Equipment!$AO$2),\nVLOOKUP(D124,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D125,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A125,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(OR(C125=\"c\",C125=\"a\"), VLOOKUP(A125,Quantities[],Quantities!$Y$2), VLOOKUP(A125,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",VLOOKUP(D125,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D125,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D125,Equipment[],Equipment!$AO$2),\nVLOOKUP(D125,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D126,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A126,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(OR(C126=\"c\",C126=\"a\"), VLOOKUP(A126,Quantities[],Quantities!$Y$2), VLOOKUP(A126,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",VLOOKUP(D126,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D126,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D126,Equipment[],Equipment!$AO$2),\nVLOOKUP(D126,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D127,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A127,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(OR(C127=\"c\",C127=\"a\"), VLOOKUP(A127,Quantities[],Quantities!$Y$2), VLOOKUP(A127,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",VLOOKUP(D127,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D127,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D127,Equipment[],Equipment!$AO$2),\nVLOOKUP(D127,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D128,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A128,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(OR(C128=\"c\",C128=\"a\"), VLOOKUP(A128,Quantities[],Quantities!$Y$2), VLOOKUP(A128,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",VLOOKUP(D128,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D128,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D128,Equipment[],Equipment!$AO$2),\nVLOOKUP(D128,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D129,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A129,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(OR(C129=\"c\",C129=\"a\"), VLOOKUP(A129,Quantities[],Quantities!$Y$2), VLOOKUP(A129,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",VLOOKUP(D129,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D129,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D129,Equipment[],Equipment!$AO$2),\nVLOOKUP(D129,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D130,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A130,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(OR(C130=\"c\",C130=\"a\"), VLOOKUP(A130,Quantities[],Quantities!$Y$2), VLOOKUP(A130,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",VLOOKUP(D130,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D130,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D130,Equipment[],Equipment!$AO$2),\nVLOOKUP(D130,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D131,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A131,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(OR(C131=\"c\",C131=\"a\"), VLOOKUP(A131,Quantities[],Quantities!$Y$2), VLOOKUP(A131,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",VLOOKUP(D131,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D131,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D131,Equipment[],Equipment!$AO$2),\nVLOOKUP(D131,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D132,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A132,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(OR(C132=\"c\",C132=\"a\"), VLOOKUP(A132,Quantities[],Quantities!$Y$2), VLOOKUP(A132,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",VLOOKUP(D132,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D132,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D132,Equipment[],Equipment!$AO$2),\nVLOOKUP(D132,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D133,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A133,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(OR(C133=\"c\",C133=\"a\"), VLOOKUP(A133,Quantities[],Quantities!$Y$2), VLOOKUP(A133,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",VLOOKUP(D133,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D133,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D133,Equipment[],Equipment!$AO$2),\nVLOOKUP(D133,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D134,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A134,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(OR(C134=\"c\",C134=\"a\"), VLOOKUP(A134,Quantities[],Quantities!$Y$2), VLOOKUP(A134,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",VLOOKUP(D134,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D134,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D134,Equipment[],Equipment!$AO$2),\nVLOOKUP(D134,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D135,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A135,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(OR(C135=\"c\",C135=\"a\"), VLOOKUP(A135,Quantities[],Quantities!$Y$2), VLOOKUP(A135,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",VLOOKUP(D135,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D135,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D135,Equipment[],Equipment!$AO$2),\nVLOOKUP(D135,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D136,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A136,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(OR(C136=\"c\",C136=\"a\"), VLOOKUP(A136,Quantities[],Quantities!$Y$2), VLOOKUP(A136,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",VLOOKUP(D136,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D136,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D136,Equipment[],Equipment!$AO$2),\nVLOOKUP(D136,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D137,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A137,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(OR(C137=\"c\",C137=\"a\"), VLOOKUP(A137,Quantities[],Quantities!$Y$2), VLOOKUP(A137,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",VLOOKUP(D137,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D137,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D137,Equipment[],Equipment!$AO$2),\nVLOOKUP(D137,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D138,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A138,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(OR(C138=\"c\",C138=\"a\"), VLOOKUP(A138,Quantities[],Quantities!$Y$2), VLOOKUP(A138,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",VLOOKUP(D138,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D138,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D138,Equipment[],Equipment!$AO$2),\nVLOOKUP(D138,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D139,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A139,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(OR(C139=\"c\",C139=\"a\"), VLOOKUP(A139,Quantities[],Quantities!$Y$2), VLOOKUP(A139,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",VLOOKUP(D139,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D139,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D139,Equipment[],Equipment!$AO$2),\nVLOOKUP(D139,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":273},3.0282131661442002,90.152173913043484,{"$f":"IF(LEFT(D140,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A140,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(OR(C140=\"c\",C140=\"a\"), VLOOKUP(A140,Quantities[],Quantities!$Y$2), VLOOKUP(A140,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D140,2)=\"Mg\",VLOOKUP(D140,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D140,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D140,Equipment[],Equipment!$AO$2),\nVLOOKUP(D140,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":17.00413},3.0282131661442002,5.6152354761904766,{"$f":"IF(LEFT(D141,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A141,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(OR(C141=\"c\",C141=\"a\"), VLOOKUP(A141,Quantities[],Quantities!$Y$2), VLOOKUP(A141,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D141,2)=\"Mg\",VLOOKUP(D141,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D141,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D141,Equipment[],Equipment!$AO$2),\nVLOOKUP(D141,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":486.99169999999998},3.0282131661442002,160.81817008281575,{"$f":"IF(LEFT(D142,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A142,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(OR(C142=\"c\",C142=\"a\"), VLOOKUP(A142,Quantities[],Quantities!$Y$2), VLOOKUP(A142,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D142,2)=\"Mg\",VLOOKUP(D142,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D142,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D142,Equipment[],Equipment!$AO$2),\nVLOOKUP(D142,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":455},3.0282131661442002,150.25362318840581,{"$f":"IF(LEFT(D143,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A143,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(OR(C143=\"c\",C143=\"a\"), VLOOKUP(A143,Quantities[],Quantities!$Y$2), VLOOKUP(A143,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D143,2)=\"Mg\",VLOOKUP(D143,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D143,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D143,Equipment[],Equipment!$AO$2),\nVLOOKUP(D143,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":371},3.0282131661442002,122.5144927536232,{"$f":"IF(LEFT(D144,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A144,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(OR(C144=\"c\",C144=\"a\"), VLOOKUP(A144,Quantities[],Quantities!$Y$2), VLOOKUP(A144,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D144,2)=\"Mg\",VLOOKUP(D144,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D144,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D144,Equipment[],Equipment!$AO$2),\nVLOOKUP(D144,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":115},3.3310344827586209,34.523809523809518,{"$f":"IF(LEFT(D145,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1.1000000000000001},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A145,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(OR(C145=\"c\",C145=\"a\"), VLOOKUP(A145,Quantities[],Quantities!$Y$2), VLOOKUP(A145,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D145,2)=\"Mg\",VLOOKUP(D145,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D145,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D145,Equipment[],Equipment!$AO$2),\nVLOOKUP(D145,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":65},3.0282131661442002,21.464803312629403,{"$f":"IF(LEFT(D146,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A146,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(OR(C146=\"c\",C146=\"a\"), VLOOKUP(A146,Quantities[],Quantities!$Y$2), VLOOKUP(A146,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D146,2)=\"Mg\",VLOOKUP(D146,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D146,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D146,Equipment[],Equipment!$AO$2),\nVLOOKUP(D146,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":183},{"$f":"IF(LEFT(D147,2)=\"Mg\",(T147/60)*N147*(2300/O147)*P147*U147*M147*S147*(Q147-R147)*5280/43560,0)","v":3.0282131661442002},{"$f":"IF(K147>0,J147/K147,0)","v":60.43167701863355},{"$f":"IF(LEFT(D147,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A147,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(OR(C147=\"c\",C147=\"a\"), VLOOKUP(A147,Quantities[],Quantities!$Y$2), VLOOKUP(A147,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D147,2)=\"Mg\",VLOOKUP(D147,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D147,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D147,Equipment[],Equipment!$AO$2),\nVLOOKUP(D147,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":375},3.0282131661442002,123.83540372670809,{"$f":"IF(LEFT(D148,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A148,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(OR(C148=\"c\",C148=\"a\"), VLOOKUP(A148,Quantities[],Quantities!$Y$2), VLOOKUP(A148,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D148,2)=\"Mg\",VLOOKUP(D148,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D148,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D148,Equipment[],Equipment!$AO$2),\nVLOOKUP(D148,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":47.36},3.0282131661442002,15.639585921325054,{"$f":"IF(LEFT(D149,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A149,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(OR(C149=\"c\",C149=\"a\"), VLOOKUP(A149,Quantities[],Quantities!$Y$2), VLOOKUP(A149,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D149,2)=\"Mg\",VLOOKUP(D149,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D149,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D149,Equipment[],Equipment!$AO$2),\nVLOOKUP(D149,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":54},3.0282131661442002,17.832298136645964,{"$f":"IF(LEFT(D150,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A150,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(OR(C150=\"c\",C150=\"a\"), VLOOKUP(A150,Quantities[],Quantities!$Y$2), VLOOKUP(A150,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D150,2)=\"Mg\",VLOOKUP(D150,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D150,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D150,Equipment[],Equipment!$AO$2),\nVLOOKUP(D150,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":66},3.0282131661442002,21.795031055900623,{"$f":"IF(LEFT(D151,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A151,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(OR(C151=\"c\",C151=\"a\"), VLOOKUP(A151,Quantities[],Quantities!$Y$2), VLOOKUP(A151,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D151,2)=\"Mg\",VLOOKUP(D151,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D151,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D151,Equipment[],Equipment!$AO$2),\nVLOOKUP(D151,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":21.23},2.9676489028213164,7.1538112139265646,{"$f":"IF(LEFT(D152,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A152,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(OR(C152=\"c\",C152=\"a\"), VLOOKUP(A152,Quantities[],Quantities!$Y$2), VLOOKUP(A152,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D152,2)=\"Mg\",VLOOKUP(D152,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D152,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D152,Equipment[],Equipment!$AO$2),\nVLOOKUP(D152,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":200},2.9676489028213164,67.393416994126852,{"$f":"IF(LEFT(D153,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A153,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(OR(C153=\"c\",C153=\"a\"), VLOOKUP(A153,Quantities[],Quantities!$Y$2), VLOOKUP(A153,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D153,2)=\"Mg\",VLOOKUP(D153,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D153,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D153,Equipment[],Equipment!$AO$2),\nVLOOKUP(D153,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":129},3.0282131661442002,42.599378881987583,{"$f":"IF(LEFT(D154,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A154,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(OR(C154=\"c\",C154=\"a\"), VLOOKUP(A154,Quantities[],Quantities!$Y$2), VLOOKUP(A154,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D154,2)=\"Mg\",VLOOKUP(D154,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D154,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D154,Equipment[],Equipment!$AO$2),\nVLOOKUP(D154,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":63.7},3.0282131661442002,21.035507246376817,{"$f":"IF(LEFT(D155,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":1},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A155,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(OR(C155=\"c\",C155=\"a\"), VLOOKUP(A155,Quantities[],Quantities!$Y$2), VLOOKUP(A155,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D155,2)=\"Mg\",VLOOKUP(D155,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D155,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D155,Equipment[],Equipment!$AO$2),\nVLOOKUP(D155,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D156,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A156,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(OR(C156=\"c\",C156=\"a\"), VLOOKUP(A156,Quantities[],Quantities!$Y$2), VLOOKUP(A156,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",VLOOKUP(D156,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D156,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D156,Equipment[],Equipment!$AO$2),\nVLOOKUP(D156,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":7},2.9676489028213164,2.3587695947944396,{"$f":"IF(LEFT(D157,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0.98},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A157,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(OR(C157=\"c\",C157=\"a\"), VLOOKUP(A157,Quantities[],Quantities!$Y$2), VLOOKUP(A157,Quantities[],Quantities!$Z$2)),\n0)","v":2900},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AR$2),0)","v":1.2},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AU$2),0)","v":16},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AL$2),0)","v":2},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AJ$2),0)","v":2.5},{"$f":"IF(LEFT(D157,2)=\"Mg\",VLOOKUP(D157,Equipment[],Equipment!$AT$2),0)","v":50},{"$f":"IF(LEFT(D157,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D157,Equipment[],Equipment!$AO$2),\nVLOOKUP(D157,Equipment[],Equipment!$AN$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D158,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A158,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(OR(C158=\"c\",C158=\"a\"), VLOOKUP(A158,Quantities[],Quantities!$Y$2), VLOOKUP(A158,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",VLOOKUP(D158,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D158,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D158,Equipment[],Equipment!$AO$2),\nVLOOKUP(D158,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D159,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A159,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(OR(C159=\"c\",C159=\"a\"), VLOOKUP(A159,Quantities[],Quantities!$Y$2), VLOOKUP(A159,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",VLOOKUP(D159,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D159,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D159,Equipment[],Equipment!$AO$2),\nVLOOKUP(D159,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D160,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A160,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(OR(C160=\"c\",C160=\"a\"), VLOOKUP(A160,Quantities[],Quantities!$Y$2), VLOOKUP(A160,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",VLOOKUP(D160,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D160,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D160,Equipment[],Equipment!$AO$2),\nVLOOKUP(D160,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D161,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A161,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(OR(C161=\"c\",C161=\"a\"), VLOOKUP(A161,Quantities[],Quantities!$Y$2), VLOOKUP(A161,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",VLOOKUP(D161,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D161,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D161,Equipment[],Equipment!$AO$2),\nVLOOKUP(D161,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D162,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A162,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(OR(C162=\"c\",C162=\"a\"), VLOOKUP(A162,Quantities[],Quantities!$Y$2), VLOOKUP(A162,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",VLOOKUP(D162,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D162,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D162,Equipment[],Equipment!$AO$2),\nVLOOKUP(D162,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D163,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A163,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(OR(C163=\"c\",C163=\"a\"), VLOOKUP(A163,Quantities[],Quantities!$Y$2), VLOOKUP(A163,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",VLOOKUP(D163,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D163,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D163,Equipment[],Equipment!$AO$2),\nVLOOKUP(D163,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D164,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A164,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(OR(C164=\"c\",C164=\"a\"), VLOOKUP(A164,Quantities[],Quantities!$Y$2), VLOOKUP(A164,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",VLOOKUP(D164,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D164,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D164,Equipment[],Equipment!$AO$2),\nVLOOKUP(D164,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D165,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A165,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(OR(C165=\"c\",C165=\"a\"), VLOOKUP(A165,Quantities[],Quantities!$Y$2), VLOOKUP(A165,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",VLOOKUP(D165,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D165,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D165,Equipment[],Equipment!$AO$2),\nVLOOKUP(D165,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D166,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A166,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(OR(C166=\"c\",C166=\"a\"), VLOOKUP(A166,Quantities[],Quantities!$Y$2), VLOOKUP(A166,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",VLOOKUP(D166,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D166,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D166,Equipment[],Equipment!$AO$2),\nVLOOKUP(D166,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D167,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A167,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(OR(C167=\"c\",C167=\"a\"), VLOOKUP(A167,Quantities[],Quantities!$Y$2), VLOOKUP(A167,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",VLOOKUP(D167,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D167,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D167,Equipment[],Equipment!$AO$2),\nVLOOKUP(D167,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D168,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A168,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(OR(C168=\"c\",C168=\"a\"), VLOOKUP(A168,Quantities[],Quantities!$Y$2), VLOOKUP(A168,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",VLOOKUP(D168,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D168,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D168,Equipment[],Equipment!$AO$2),\nVLOOKUP(D168,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D169,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A169,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(OR(C169=\"c\",C169=\"a\"), VLOOKUP(A169,Quantities[],Quantities!$Y$2), VLOOKUP(A169,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",VLOOKUP(D169,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D169,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D169,Equipment[],Equipment!$AO$2),\nVLOOKUP(D169,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D170,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A170,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(OR(C170=\"c\",C170=\"a\"), VLOOKUP(A170,Quantities[],Quantities!$Y$2), VLOOKUP(A170,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",VLOOKUP(D170,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D170,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D170,Equipment[],Equipment!$AO$2),\nVLOOKUP(D170,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D171,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A171,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(OR(C171=\"c\",C171=\"a\"), VLOOKUP(A171,Quantities[],Quantities!$Y$2), VLOOKUP(A171,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",VLOOKUP(D171,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D171,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D171,Equipment[],Equipment!$AO$2),\nVLOOKUP(D171,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D172,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A172,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(OR(C172=\"c\",C172=\"a\"), VLOOKUP(A172,Quantities[],Quantities!$Y$2), VLOOKUP(A172,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",VLOOKUP(D172,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D172,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D172,Equipment[],Equipment!$AO$2),\nVLOOKUP(D172,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D173,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A173,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(OR(C173=\"c\",C173=\"a\"), VLOOKUP(A173,Quantities[],Quantities!$Y$2), VLOOKUP(A173,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",VLOOKUP(D173,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D173,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D173,Equipment[],Equipment!$AO$2),\nVLOOKUP(D173,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D174,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A174,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(OR(C174=\"c\",C174=\"a\"), VLOOKUP(A174,Quantities[],Quantities!$Y$2), VLOOKUP(A174,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",VLOOKUP(D174,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D174,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D174,Equipment[],Equipment!$AO$2),\nVLOOKUP(D174,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D175,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A175,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(OR(C175=\"c\",C175=\"a\"), VLOOKUP(A175,Quantities[],Quantities!$Y$2), VLOOKUP(A175,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",VLOOKUP(D175,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D175,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D175,Equipment[],Equipment!$AO$2),\nVLOOKUP(D175,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D176,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A176,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(OR(C176=\"c\",C176=\"a\"), VLOOKUP(A176,Quantities[],Quantities!$Y$2), VLOOKUP(A176,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",VLOOKUP(D176,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D176,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D176,Equipment[],Equipment!$AO$2),\nVLOOKUP(D176,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D177,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A177,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(OR(C177=\"c\",C177=\"a\"), VLOOKUP(A177,Quantities[],Quantities!$Y$2), VLOOKUP(A177,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",VLOOKUP(D177,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D177,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D177,Equipment[],Equipment!$AO$2),\nVLOOKUP(D177,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D178,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A178,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(OR(C178=\"c\",C178=\"a\"), VLOOKUP(A178,Quantities[],Quantities!$Y$2), VLOOKUP(A178,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",VLOOKUP(D178,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D178,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D178,Equipment[],Equipment!$AO$2),\nVLOOKUP(D178,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D179,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A179,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(OR(C179=\"c\",C179=\"a\"), VLOOKUP(A179,Quantities[],Quantities!$Y$2), VLOOKUP(A179,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",VLOOKUP(D179,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D179,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D179,Equipment[],Equipment!$AO$2),\nVLOOKUP(D179,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D180,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A180,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(OR(C180=\"c\",C180=\"a\"), VLOOKUP(A180,Quantities[],Quantities!$Y$2), VLOOKUP(A180,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",VLOOKUP(D180,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D180,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D180,Equipment[],Equipment!$AO$2),\nVLOOKUP(D180,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D181,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A181,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(OR(C181=\"c\",C181=\"a\"), VLOOKUP(A181,Quantities[],Quantities!$Y$2), VLOOKUP(A181,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",VLOOKUP(D181,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D181,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D181,Equipment[],Equipment!$AO$2),\nVLOOKUP(D181,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D182,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A182,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(OR(C182=\"c\",C182=\"a\"), VLOOKUP(A182,Quantities[],Quantities!$Y$2), VLOOKUP(A182,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",VLOOKUP(D182,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D182,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D182,Equipment[],Equipment!$AO$2),\nVLOOKUP(D182,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D183,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A183,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(OR(C183=\"c\",C183=\"a\"), VLOOKUP(A183,Quantities[],Quantities!$Y$2), VLOOKUP(A183,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",VLOOKUP(D183,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D183,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D183,Equipment[],Equipment!$AO$2),\nVLOOKUP(D183,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D184,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A184,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(OR(C184=\"c\",C184=\"a\"), VLOOKUP(A184,Quantities[],Quantities!$Y$2), VLOOKUP(A184,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",VLOOKUP(D184,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D184,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D184,Equipment[],Equipment!$AO$2),\nVLOOKUP(D184,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D185,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A185,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(OR(C185=\"c\",C185=\"a\"), VLOOKUP(A185,Quantities[],Quantities!$Y$2), VLOOKUP(A185,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",VLOOKUP(D185,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D185,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D185,Equipment[],Equipment!$AO$2),\nVLOOKUP(D185,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D186,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A186,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(OR(C186=\"c\",C186=\"a\"), VLOOKUP(A186,Quantities[],Quantities!$Y$2), VLOOKUP(A186,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",VLOOKUP(D186,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D186,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D186,Equipment[],Equipment!$AO$2),\nVLOOKUP(D186,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D187,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A187,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(OR(C187=\"c\",C187=\"a\"), VLOOKUP(A187,Quantities[],Quantities!$Y$2), VLOOKUP(A187,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",VLOOKUP(D187,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D187,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D187,Equipment[],Equipment!$AO$2),\nVLOOKUP(D187,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D188,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A188,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(OR(C188=\"c\",C188=\"a\"), VLOOKUP(A188,Quantities[],Quantities!$Y$2), VLOOKUP(A188,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",VLOOKUP(D188,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D188,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D188,Equipment[],Equipment!$AO$2),\nVLOOKUP(D188,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D189,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A189,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(OR(C189=\"c\",C189=\"a\"), VLOOKUP(A189,Quantities[],Quantities!$Y$2), VLOOKUP(A189,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",VLOOKUP(D189,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D189,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D189,Equipment[],Equipment!$AO$2),\nVLOOKUP(D189,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D190,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A190,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(OR(C190=\"c\",C190=\"a\"), VLOOKUP(A190,Quantities[],Quantities!$Y$2), VLOOKUP(A190,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",VLOOKUP(D190,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D190,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D190,Equipment[],Equipment!$AO$2),\nVLOOKUP(D190,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D191,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A191,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(OR(C191=\"c\",C191=\"a\"), VLOOKUP(A191,Quantities[],Quantities!$Y$2), VLOOKUP(A191,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",VLOOKUP(D191,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D191,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D191,Equipment[],Equipment!$AO$2),\nVLOOKUP(D191,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D192,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A192,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(OR(C192=\"c\",C192=\"a\"), VLOOKUP(A192,Quantities[],Quantities!$Y$2), VLOOKUP(A192,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",VLOOKUP(D192,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D192,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D192,Equipment[],Equipment!$AO$2),\nVLOOKUP(D192,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D193,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A193,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(OR(C193=\"c\",C193=\"a\"), VLOOKUP(A193,Quantities[],Quantities!$Y$2), VLOOKUP(A193,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",VLOOKUP(D193,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D193,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D193,Equipment[],Equipment!$AO$2),\nVLOOKUP(D193,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D194,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A194,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(OR(C194=\"c\",C194=\"a\"), VLOOKUP(A194,Quantities[],Quantities!$Y$2), VLOOKUP(A194,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",VLOOKUP(D194,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D194,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D194,Equipment[],Equipment!$AO$2),\nVLOOKUP(D194,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D195,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A195,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(OR(C195=\"c\",C195=\"a\"), VLOOKUP(A195,Quantities[],Quantities!$Y$2), VLOOKUP(A195,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",VLOOKUP(D195,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D195,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D195,Equipment[],Equipment!$AO$2),\nVLOOKUP(D195,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D196,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A196,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(OR(C196=\"c\",C196=\"a\"), VLOOKUP(A196,Quantities[],Quantities!$Y$2), VLOOKUP(A196,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",VLOOKUP(D196,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D196,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D196,Equipment[],Equipment!$AO$2),\nVLOOKUP(D196,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D197,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A197,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(OR(C197=\"c\",C197=\"a\"), VLOOKUP(A197,Quantities[],Quantities!$Y$2), VLOOKUP(A197,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",VLOOKUP(D197,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D197,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D197,Equipment[],Equipment!$AO$2),\nVLOOKUP(D197,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D198,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A198,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(OR(C198=\"c\",C198=\"a\"), VLOOKUP(A198,Quantities[],Quantities!$Y$2), VLOOKUP(A198,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",VLOOKUP(D198,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D198,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D198,Equipment[],Equipment!$AO$2),\nVLOOKUP(D198,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D199,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A199,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(OR(C199=\"c\",C199=\"a\"), VLOOKUP(A199,Quantities[],Quantities!$Y$2), VLOOKUP(A199,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",VLOOKUP(D199,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D199,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D199,Equipment[],Equipment!$AO$2),\nVLOOKUP(D199,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D200,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A200,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(OR(C200=\"c\",C200=\"a\"), VLOOKUP(A200,Quantities[],Quantities!$Y$2), VLOOKUP(A200,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",VLOOKUP(D200,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D200,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D200,Equipment[],Equipment!$AO$2),\nVLOOKUP(D200,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D201,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A201,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(OR(C201=\"c\",C201=\"a\"), VLOOKUP(A201,Quantities[],Quantities!$Y$2), VLOOKUP(A201,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",VLOOKUP(D201,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D201,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D201,Equipment[],Equipment!$AO$2),\nVLOOKUP(D201,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D202,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A202,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(OR(C202=\"c\",C202=\"a\"), VLOOKUP(A202,Quantities[],Quantities!$Y$2), VLOOKUP(A202,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",VLOOKUP(D202,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D202,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D202,Equipment[],Equipment!$AO$2),\nVLOOKUP(D202,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D203,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A203,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(OR(C203=\"c\",C203=\"a\"), VLOOKUP(A203,Quantities[],Quantities!$Y$2), VLOOKUP(A203,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",VLOOKUP(D203,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D203,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D203,Equipment[],Equipment!$AO$2),\nVLOOKUP(D203,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D204,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A204,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(OR(C204=\"c\",C204=\"a\"), VLOOKUP(A204,Quantities[],Quantities!$Y$2), VLOOKUP(A204,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",VLOOKUP(D204,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D204,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D204,Equipment[],Equipment!$AO$2),\nVLOOKUP(D204,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D205,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A205,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(OR(C205=\"c\",C205=\"a\"), VLOOKUP(A205,Quantities[],Quantities!$Y$2), VLOOKUP(A205,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",VLOOKUP(D205,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D205,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D205,Equipment[],Equipment!$AO$2),\nVLOOKUP(D205,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D206,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A206,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(OR(C206=\"c\",C206=\"a\"), VLOOKUP(A206,Quantities[],Quantities!$Y$2), VLOOKUP(A206,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",VLOOKUP(D206,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D206,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D206,Equipment[],Equipment!$AO$2),\nVLOOKUP(D206,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D207,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A207,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(OR(C207=\"c\",C207=\"a\"), VLOOKUP(A207,Quantities[],Quantities!$Y$2), VLOOKUP(A207,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",VLOOKUP(D207,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D207,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D207,Equipment[],Equipment!$AO$2),\nVLOOKUP(D207,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D208,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A208,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(OR(C208=\"c\",C208=\"a\"), VLOOKUP(A208,Quantities[],Quantities!$Y$2), VLOOKUP(A208,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",VLOOKUP(D208,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D208,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D208,Equipment[],Equipment!$AO$2),\nVLOOKUP(D208,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D209,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A209,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(OR(C209=\"c\",C209=\"a\"), VLOOKUP(A209,Quantities[],Quantities!$Y$2), VLOOKUP(A209,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",VLOOKUP(D209,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D209,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D209,Equipment[],Equipment!$AO$2),\nVLOOKUP(D209,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D210,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A210,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(OR(C210=\"c\",C210=\"a\"), VLOOKUP(A210,Quantities[],Quantities!$Y$2), VLOOKUP(A210,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",VLOOKUP(D210,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D210,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D210,Equipment[],Equipment!$AO$2),\nVLOOKUP(D210,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",(T211/60)*N211*(2300/O211)*P211*U211*M211*S211*(Q211-R211)*5280/43560,0)","v":0},{"$f":"IF(K211>0,J211/K211,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A211,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(OR(C211=\"c\",C211=\"a\"), VLOOKUP(A211,Quantities[],Quantities!$Y$2), VLOOKUP(A211,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",VLOOKUP(D211,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D211,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D211,Equipment[],Equipment!$AO$2),\nVLOOKUP(D211,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D212,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A212,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(OR(C212=\"c\",C212=\"a\"), VLOOKUP(A212,Quantities[],Quantities!$Y$2), VLOOKUP(A212,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",VLOOKUP(D212,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D212,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D212,Equipment[],Equipment!$AO$2),\nVLOOKUP(D212,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D213,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A213,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(OR(C213=\"c\",C213=\"a\"), VLOOKUP(A213,Quantities[],Quantities!$Y$2), VLOOKUP(A213,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",VLOOKUP(D213,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D213,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D213,Equipment[],Equipment!$AO$2),\nVLOOKUP(D213,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D214,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A214,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(OR(C214=\"c\",C214=\"a\"), VLOOKUP(A214,Quantities[],Quantities!$Y$2), VLOOKUP(A214,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",VLOOKUP(D214,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D214,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D214,Equipment[],Equipment!$AO$2),\nVLOOKUP(D214,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D215,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A215,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(OR(C215=\"c\",C215=\"a\"), VLOOKUP(A215,Quantities[],Quantities!$Y$2), VLOOKUP(A215,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",VLOOKUP(D215,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D215,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D215,Equipment[],Equipment!$AO$2),\nVLOOKUP(D215,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D216,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A216,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(OR(C216=\"c\",C216=\"a\"), VLOOKUP(A216,Quantities[],Quantities!$Y$2), VLOOKUP(A216,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",VLOOKUP(D216,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D216,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D216,Equipment[],Equipment!$AO$2),\nVLOOKUP(D216,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D217,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A217,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(OR(C217=\"c\",C217=\"a\"), VLOOKUP(A217,Quantities[],Quantities!$Y$2), VLOOKUP(A217,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",VLOOKUP(D217,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D217,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D217,Equipment[],Equipment!$AO$2),\nVLOOKUP(D217,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D218,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A218,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(OR(C218=\"c\",C218=\"a\"), VLOOKUP(A218,Quantities[],Quantities!$Y$2), VLOOKUP(A218,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",VLOOKUP(D218,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D218,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D218,Equipment[],Equipment!$AO$2),\nVLOOKUP(D218,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D219,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A219,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(OR(C219=\"c\",C219=\"a\"), VLOOKUP(A219,Quantities[],Quantities!$Y$2), VLOOKUP(A219,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",VLOOKUP(D219,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D219,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D219,Equipment[],Equipment!$AO$2),\nVLOOKUP(D219,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D220,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A220,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(OR(C220=\"c\",C220=\"a\"), VLOOKUP(A220,Quantities[],Quantities!$Y$2), VLOOKUP(A220,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",VLOOKUP(D220,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D220,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D220,Equipment[],Equipment!$AO$2),\nVLOOKUP(D220,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D221,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A221,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(OR(C221=\"c\",C221=\"a\"), VLOOKUP(A221,Quantities[],Quantities!$Y$2), VLOOKUP(A221,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",VLOOKUP(D221,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D221,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D221,Equipment[],Equipment!$AO$2),\nVLOOKUP(D221,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D222,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A222,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(OR(C222=\"c\",C222=\"a\"), VLOOKUP(A222,Quantities[],Quantities!$Y$2), VLOOKUP(A222,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",VLOOKUP(D222,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D222,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D222,Equipment[],Equipment!$AO$2),\nVLOOKUP(D222,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D223,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A223,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(OR(C223=\"c\",C223=\"a\"), VLOOKUP(A223,Quantities[],Quantities!$Y$2), VLOOKUP(A223,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",VLOOKUP(D223,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D223,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D223,Equipment[],Equipment!$AO$2),\nVLOOKUP(D223,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D224,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A224,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(OR(C224=\"c\",C224=\"a\"), VLOOKUP(A224,Quantities[],Quantities!$Y$2), VLOOKUP(A224,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",VLOOKUP(D224,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D224,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D224,Equipment[],Equipment!$AO$2),\nVLOOKUP(D224,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D225,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A225,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(OR(C225=\"c\",C225=\"a\"), VLOOKUP(A225,Quantities[],Quantities!$Y$2), VLOOKUP(A225,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",VLOOKUP(D225,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D225,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D225,Equipment[],Equipment!$AO$2),\nVLOOKUP(D225,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D226,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A226,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(OR(C226=\"c\",C226=\"a\"), VLOOKUP(A226,Quantities[],Quantities!$Y$2), VLOOKUP(A226,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",VLOOKUP(D226,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D226,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D226,Equipment[],Equipment!$AO$2),\nVLOOKUP(D226,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D227,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A227,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(OR(C227=\"c\",C227=\"a\"), VLOOKUP(A227,Quantities[],Quantities!$Y$2), VLOOKUP(A227,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",VLOOKUP(D227,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D227,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D227,Equipment[],Equipment!$AO$2),\nVLOOKUP(D227,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D228,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A228,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(OR(C228=\"c\",C228=\"a\"), VLOOKUP(A228,Quantities[],Quantities!$Y$2), VLOOKUP(A228,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",VLOOKUP(D228,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D228,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D228,Equipment[],Equipment!$AO$2),\nVLOOKUP(D228,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D229,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A229,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(OR(C229=\"c\",C229=\"a\"), VLOOKUP(A229,Quantities[],Quantities!$Y$2), VLOOKUP(A229,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",VLOOKUP(D229,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D229,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D229,Equipment[],Equipment!$AO$2),\nVLOOKUP(D229,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D230,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A230,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(OR(C230=\"c\",C230=\"a\"), VLOOKUP(A230,Quantities[],Quantities!$Y$2), VLOOKUP(A230,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",VLOOKUP(D230,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D230,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D230,Equipment[],Equipment!$AO$2),\nVLOOKUP(D230,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D231,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A231,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(OR(C231=\"c\",C231=\"a\"), VLOOKUP(A231,Quantities[],Quantities!$Y$2), VLOOKUP(A231,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",VLOOKUP(D231,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D231,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D231,Equipment[],Equipment!$AO$2),\nVLOOKUP(D231,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D232,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A232,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(OR(C232=\"c\",C232=\"a\"), VLOOKUP(A232,Quantities[],Quantities!$Y$2), VLOOKUP(A232,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",VLOOKUP(D232,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D232,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D232,Equipment[],Equipment!$AO$2),\nVLOOKUP(D232,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D233,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A233,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(OR(C233=\"c\",C233=\"a\"), VLOOKUP(A233,Quantities[],Quantities!$Y$2), VLOOKUP(A233,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",VLOOKUP(D233,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D233,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D233,Equipment[],Equipment!$AO$2),\nVLOOKUP(D233,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D234,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A234,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(OR(C234=\"c\",C234=\"a\"), VLOOKUP(A234,Quantities[],Quantities!$Y$2), VLOOKUP(A234,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",VLOOKUP(D234,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D234,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D234,Equipment[],Equipment!$AO$2),\nVLOOKUP(D234,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D235,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A235,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(OR(C235=\"c\",C235=\"a\"), VLOOKUP(A235,Quantities[],Quantities!$Y$2), VLOOKUP(A235,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",VLOOKUP(D235,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D235,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D235,Equipment[],Equipment!$AO$2),\nVLOOKUP(D235,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D236,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A236,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(OR(C236=\"c\",C236=\"a\"), VLOOKUP(A236,Quantities[],Quantities!$Y$2), VLOOKUP(A236,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",VLOOKUP(D236,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D236,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D236,Equipment[],Equipment!$AO$2),\nVLOOKUP(D236,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D237,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A237,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(OR(C237=\"c\",C237=\"a\"), VLOOKUP(A237,Quantities[],Quantities!$Y$2), VLOOKUP(A237,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",VLOOKUP(D237,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D237,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D237,Equipment[],Equipment!$AO$2),\nVLOOKUP(D237,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D238,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A238,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(OR(C238=\"c\",C238=\"a\"), VLOOKUP(A238,Quantities[],Quantities!$Y$2), VLOOKUP(A238,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",VLOOKUP(D238,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D238,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D238,Equipment[],Equipment!$AO$2),\nVLOOKUP(D238,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D239,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A239,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(OR(C239=\"c\",C239=\"a\"), VLOOKUP(A239,Quantities[],Quantities!$Y$2), VLOOKUP(A239,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",VLOOKUP(D239,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D239,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D239,Equipment[],Equipment!$AO$2),\nVLOOKUP(D239,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D240,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A240,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(OR(C240=\"c\",C240=\"a\"), VLOOKUP(A240,Quantities[],Quantities!$Y$2), VLOOKUP(A240,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",VLOOKUP(D240,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D240,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D240,Equipment[],Equipment!$AO$2),\nVLOOKUP(D240,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D241,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A241,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(OR(C241=\"c\",C241=\"a\"), VLOOKUP(A241,Quantities[],Quantities!$Y$2), VLOOKUP(A241,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",VLOOKUP(D241,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D241,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D241,Equipment[],Equipment!$AO$2),\nVLOOKUP(D241,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D242,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A242,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(OR(C242=\"c\",C242=\"a\"), VLOOKUP(A242,Quantities[],Quantities!$Y$2), VLOOKUP(A242,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",VLOOKUP(D242,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D242,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D242,Equipment[],Equipment!$AO$2),\nVLOOKUP(D242,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D243,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A243,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(OR(C243=\"c\",C243=\"a\"), VLOOKUP(A243,Quantities[],Quantities!$Y$2), VLOOKUP(A243,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",VLOOKUP(D243,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D243,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D243,Equipment[],Equipment!$AO$2),\nVLOOKUP(D243,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D244,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A244,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(OR(C244=\"c\",C244=\"a\"), VLOOKUP(A244,Quantities[],Quantities!$Y$2), VLOOKUP(A244,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",VLOOKUP(D244,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D244,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D244,Equipment[],Equipment!$AO$2),\nVLOOKUP(D244,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D245,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A245,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(OR(C245=\"c\",C245=\"a\"), VLOOKUP(A245,Quantities[],Quantities!$Y$2), VLOOKUP(A245,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",VLOOKUP(D245,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D245,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D245,Equipment[],Equipment!$AO$2),\nVLOOKUP(D245,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D246,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A246,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(OR(C246=\"c\",C246=\"a\"), VLOOKUP(A246,Quantities[],Quantities!$Y$2), VLOOKUP(A246,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",VLOOKUP(D246,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D246,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D246,Equipment[],Equipment!$AO$2),\nVLOOKUP(D246,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D247,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A247,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(OR(C247=\"c\",C247=\"a\"), VLOOKUP(A247,Quantities[],Quantities!$Y$2), VLOOKUP(A247,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",VLOOKUP(D247,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D247,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D247,Equipment[],Equipment!$AO$2),\nVLOOKUP(D247,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D248,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A248,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(OR(C248=\"c\",C248=\"a\"), VLOOKUP(A248,Quantities[],Quantities!$Y$2), VLOOKUP(A248,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",VLOOKUP(D248,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D248,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D248,Equipment[],Equipment!$AO$2),\nVLOOKUP(D248,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D249,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A249,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(OR(C249=\"c\",C249=\"a\"), VLOOKUP(A249,Quantities[],Quantities!$Y$2), VLOOKUP(A249,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",VLOOKUP(D249,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D249,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D249,Equipment[],Equipment!$AO$2),\nVLOOKUP(D249,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D250,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A250,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(OR(C250=\"c\",C250=\"a\"), VLOOKUP(A250,Quantities[],Quantities!$Y$2), VLOOKUP(A250,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",VLOOKUP(D250,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D250,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D250,Equipment[],Equipment!$AO$2),\nVLOOKUP(D250,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D251,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A251,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(OR(C251=\"c\",C251=\"a\"), VLOOKUP(A251,Quantities[],Quantities!$Y$2), VLOOKUP(A251,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",VLOOKUP(D251,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D251,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D251,Equipment[],Equipment!$AO$2),\nVLOOKUP(D251,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D252,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A252,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(OR(C252=\"c\",C252=\"a\"), VLOOKUP(A252,Quantities[],Quantities!$Y$2), VLOOKUP(A252,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",VLOOKUP(D252,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D252,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D252,Equipment[],Equipment!$AO$2),\nVLOOKUP(D252,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D253,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A253,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(OR(C253=\"c\",C253=\"a\"), VLOOKUP(A253,Quantities[],Quantities!$Y$2), VLOOKUP(A253,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",VLOOKUP(D253,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D253,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D253,Equipment[],Equipment!$AO$2),\nVLOOKUP(D253,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D254,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A254,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(OR(C254=\"c\",C254=\"a\"), VLOOKUP(A254,Quantities[],Quantities!$Y$2), VLOOKUP(A254,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",VLOOKUP(D254,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D254,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D254,Equipment[],Equipment!$AO$2),\nVLOOKUP(D254,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D255,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A255,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(OR(C255=\"c\",C255=\"a\"), VLOOKUP(A255,Quantities[],Quantities!$Y$2), VLOOKUP(A255,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",VLOOKUP(D255,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D255,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D255,Equipment[],Equipment!$AO$2),\nVLOOKUP(D255,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D256,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A256,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(OR(C256=\"c\",C256=\"a\"), VLOOKUP(A256,Quantities[],Quantities!$Y$2), VLOOKUP(A256,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",VLOOKUP(D256,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D256,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D256,Equipment[],Equipment!$AO$2),\nVLOOKUP(D256,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D257,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A257,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(OR(C257=\"c\",C257=\"a\"), VLOOKUP(A257,Quantities[],Quantities!$Y$2), VLOOKUP(A257,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",VLOOKUP(D257,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D257,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D257,Equipment[],Equipment!$AO$2),\nVLOOKUP(D257,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D258,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A258,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(OR(C258=\"c\",C258=\"a\"), VLOOKUP(A258,Quantities[],Quantities!$Y$2), VLOOKUP(A258,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",VLOOKUP(D258,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D258,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D258,Equipment[],Equipment!$AO$2),\nVLOOKUP(D258,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D259,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A259,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(OR(C259=\"c\",C259=\"a\"), VLOOKUP(A259,Quantities[],Quantities!$Y$2), VLOOKUP(A259,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",VLOOKUP(D259,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D259,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D259,Equipment[],Equipment!$AO$2),\nVLOOKUP(D259,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D260,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A260,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(OR(C260=\"c\",C260=\"a\"), VLOOKUP(A260,Quantities[],Quantities!$Y$2), VLOOKUP(A260,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",VLOOKUP(D260,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D260,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D260,Equipment[],Equipment!$AO$2),\nVLOOKUP(D260,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D261,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A261,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(OR(C261=\"c\",C261=\"a\"), VLOOKUP(A261,Quantities[],Quantities!$Y$2), VLOOKUP(A261,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",VLOOKUP(D261,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D261,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D261,Equipment[],Equipment!$AO$2),\nVLOOKUP(D261,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D262,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A262,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(OR(C262=\"c\",C262=\"a\"), VLOOKUP(A262,Quantities[],Quantities!$Y$2), VLOOKUP(A262,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",VLOOKUP(D262,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D262,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D262,Equipment[],Equipment!$AO$2),\nVLOOKUP(D262,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D263,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A263,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(OR(C263=\"c\",C263=\"a\"), VLOOKUP(A263,Quantities[],Quantities!$Y$2), VLOOKUP(A263,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",VLOOKUP(D263,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D263,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D263,Equipment[],Equipment!$AO$2),\nVLOOKUP(D263,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D264,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A264,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(OR(C264=\"c\",C264=\"a\"), VLOOKUP(A264,Quantities[],Quantities!$Y$2), VLOOKUP(A264,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",VLOOKUP(D264,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D264,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D264,Equipment[],Equipment!$AO$2),\nVLOOKUP(D264,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D265,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A265,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(OR(C265=\"c\",C265=\"a\"), VLOOKUP(A265,Quantities[],Quantities!$Y$2), VLOOKUP(A265,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",VLOOKUP(D265,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D265,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D265,Equipment[],Equipment!$AO$2),\nVLOOKUP(D265,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D266,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A266,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(OR(C266=\"c\",C266=\"a\"), VLOOKUP(A266,Quantities[],Quantities!$Y$2), VLOOKUP(A266,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",VLOOKUP(D266,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D266,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D266,Equipment[],Equipment!$AO$2),\nVLOOKUP(D266,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D267,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A267,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(OR(C267=\"c\",C267=\"a\"), VLOOKUP(A267,Quantities[],Quantities!$Y$2), VLOOKUP(A267,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",VLOOKUP(D267,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D267,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D267,Equipment[],Equipment!$AO$2),\nVLOOKUP(D267,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D268,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A268,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(OR(C268=\"c\",C268=\"a\"), VLOOKUP(A268,Quantities[],Quantities!$Y$2), VLOOKUP(A268,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",VLOOKUP(D268,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D268,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D268,Equipment[],Equipment!$AO$2),\nVLOOKUP(D268,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D269,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A269,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(OR(C269=\"c\",C269=\"a\"), VLOOKUP(A269,Quantities[],Quantities!$Y$2), VLOOKUP(A269,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",VLOOKUP(D269,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D269,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D269,Equipment[],Equipment!$AO$2),\nVLOOKUP(D269,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D270,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A270,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(OR(C270=\"c\",C270=\"a\"), VLOOKUP(A270,Quantities[],Quantities!$Y$2), VLOOKUP(A270,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",VLOOKUP(D270,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D270,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D270,Equipment[],Equipment!$AO$2),\nVLOOKUP(D270,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D271,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A271,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(OR(C271=\"c\",C271=\"a\"), VLOOKUP(A271,Quantities[],Quantities!$Y$2), VLOOKUP(A271,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",VLOOKUP(D271,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D271,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D271,Equipment[],Equipment!$AO$2),\nVLOOKUP(D271,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D272,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A272,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(OR(C272=\"c\",C272=\"a\"), VLOOKUP(A272,Quantities[],Quantities!$Y$2), VLOOKUP(A272,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",VLOOKUP(D272,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D272,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D272,Equipment[],Equipment!$AO$2),\nVLOOKUP(D272,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D273,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A273,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(OR(C273=\"c\",C273=\"a\"), VLOOKUP(A273,Quantities[],Quantities!$Y$2), VLOOKUP(A273,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",VLOOKUP(D273,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D273,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D273,Equipment[],Equipment!$AO$2),\nVLOOKUP(D273,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D274,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A274,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(OR(C274=\"c\",C274=\"a\"), VLOOKUP(A274,Quantities[],Quantities!$Y$2), VLOOKUP(A274,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",VLOOKUP(D274,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D274,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D274,Equipment[],Equipment!$AO$2),\nVLOOKUP(D274,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",(T275/60)*N275*(2300/O275)*P275*U275*M275*S275*(Q275-R275)*5280/43560,0)","v":0},{"$f":"IF(K275>0,J275/K275,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A275,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(OR(C275=\"c\",C275=\"a\"), VLOOKUP(A275,Quantities[],Quantities!$Y$2), VLOOKUP(A275,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",VLOOKUP(D275,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D275,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D275,Equipment[],Equipment!$AO$2),\nVLOOKUP(D275,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D276,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A276,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(OR(C276=\"c\",C276=\"a\"), VLOOKUP(A276,Quantities[],Quantities!$Y$2), VLOOKUP(A276,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",VLOOKUP(D276,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D276,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D276,Equipment[],Equipment!$AO$2),\nVLOOKUP(D276,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D277,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A277,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(OR(C277=\"c\",C277=\"a\"), VLOOKUP(A277,Quantities[],Quantities!$Y$2), VLOOKUP(A277,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",VLOOKUP(D277,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D277,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D277,Equipment[],Equipment!$AO$2),\nVLOOKUP(D277,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D278,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A278,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",\nIF(OR(C278=\"c\",C278=\"a\"), VLOOKUP(A278,Quantities[],Quantities!$Y$2), VLOOKUP(A278,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",VLOOKUP(D278,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",VLOOKUP(D278,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",VLOOKUP(D278,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",VLOOKUP(D278,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",VLOOKUP(D278,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D278,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D278,Equipment[],Equipment!$AO$2),\nVLOOKUP(D278,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D279,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A279,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",\nIF(OR(C279=\"c\",C279=\"a\"), VLOOKUP(A279,Quantities[],Quantities!$Y$2), VLOOKUP(A279,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",VLOOKUP(D279,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",VLOOKUP(D279,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",VLOOKUP(D279,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",VLOOKUP(D279,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",VLOOKUP(D279,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D279,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D279,Equipment[],Equipment!$AO$2),\nVLOOKUP(D279,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D280,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A280,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",\nIF(OR(C280=\"c\",C280=\"a\"), VLOOKUP(A280,Quantities[],Quantities!$Y$2), VLOOKUP(A280,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",VLOOKUP(D280,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",VLOOKUP(D280,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",VLOOKUP(D280,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",VLOOKUP(D280,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",VLOOKUP(D280,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D280,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D280,Equipment[],Equipment!$AO$2),\nVLOOKUP(D280,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D281,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A281,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",\nIF(OR(C281=\"c\",C281=\"a\"), VLOOKUP(A281,Quantities[],Quantities!$Y$2), VLOOKUP(A281,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",VLOOKUP(D281,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",VLOOKUP(D281,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",VLOOKUP(D281,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",VLOOKUP(D281,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",VLOOKUP(D281,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D281,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D281,Equipment[],Equipment!$AO$2),\nVLOOKUP(D281,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D282,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A282,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",\nIF(OR(C282=\"c\",C282=\"a\"), VLOOKUP(A282,Quantities[],Quantities!$Y$2), VLOOKUP(A282,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",VLOOKUP(D282,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",VLOOKUP(D282,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",VLOOKUP(D282,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",VLOOKUP(D282,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",VLOOKUP(D282,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D282,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D282,Equipment[],Equipment!$AO$2),\nVLOOKUP(D282,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D283,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A283,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",\nIF(OR(C283=\"c\",C283=\"a\"), VLOOKUP(A283,Quantities[],Quantities!$Y$2), VLOOKUP(A283,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",VLOOKUP(D283,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",VLOOKUP(D283,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",VLOOKUP(D283,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",VLOOKUP(D283,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",VLOOKUP(D283,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D283,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D283,Equipment[],Equipment!$AO$2),\nVLOOKUP(D283,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D284,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A284,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",\nIF(OR(C284=\"c\",C284=\"a\"), VLOOKUP(A284,Quantities[],Quantities!$Y$2), VLOOKUP(A284,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",VLOOKUP(D284,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",VLOOKUP(D284,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",VLOOKUP(D284,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",VLOOKUP(D284,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",VLOOKUP(D284,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D284,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D284,Equipment[],Equipment!$AO$2),\nVLOOKUP(D284,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D285,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A285,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",\nIF(OR(C285=\"c\",C285=\"a\"), VLOOKUP(A285,Quantities[],Quantities!$Y$2), VLOOKUP(A285,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",VLOOKUP(D285,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",VLOOKUP(D285,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",VLOOKUP(D285,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",VLOOKUP(D285,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",VLOOKUP(D285,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D285,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D285,Equipment[],Equipment!$AO$2),\nVLOOKUP(D285,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D286,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A286,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",\nIF(OR(C286=\"c\",C286=\"a\"), VLOOKUP(A286,Quantities[],Quantities!$Y$2), VLOOKUP(A286,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",VLOOKUP(D286,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",VLOOKUP(D286,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",VLOOKUP(D286,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",VLOOKUP(D286,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",VLOOKUP(D286,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D286,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D286,Equipment[],Equipment!$AO$2),\nVLOOKUP(D286,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D287,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A287,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",\nIF(OR(C287=\"c\",C287=\"a\"), VLOOKUP(A287,Quantities[],Quantities!$Y$2), VLOOKUP(A287,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",VLOOKUP(D287,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",VLOOKUP(D287,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",VLOOKUP(D287,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",VLOOKUP(D287,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",VLOOKUP(D287,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D287,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D287,Equipment[],Equipment!$AO$2),\nVLOOKUP(D287,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D288,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A288,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",\nIF(OR(C288=\"c\",C288=\"a\"), VLOOKUP(A288,Quantities[],Quantities!$Y$2), VLOOKUP(A288,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",VLOOKUP(D288,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",VLOOKUP(D288,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",VLOOKUP(D288,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",VLOOKUP(D288,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",VLOOKUP(D288,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D288,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D288,Equipment[],Equipment!$AO$2),\nVLOOKUP(D288,Equipment[],Equipment!$AN$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,2)=\"Mg\",'4   Earthwork'!$I$15:$I$300,0)","v":0},0,0,{"$f":"IF(LEFT(D289,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$322+1,0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A289,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",\nIF(OR(C289=\"c\",C289=\"a\"), VLOOKUP(A289,Quantities[],Quantities!$Y$2), VLOOKUP(A289,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",VLOOKUP(D289,Equipment[],Equipment!$AR$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",VLOOKUP(D289,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",VLOOKUP(D289,Equipment[],Equipment!$AL$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",VLOOKUP(D289,Equipment[],Equipment!$AJ$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",VLOOKUP(D289,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D289,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D289,Equipment[],Equipment!$AO$2),\nVLOOKUP(D289,Equipment[],Equipment!$AN$2)),0)","v":0}]

{"sheet":"13   EarthSum","index":16,"n_rows":295,"n_cols":20,"rows_kept":295,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #13"]
[null,null,null,null,null,"Summary Calculation of Earthmoving Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[null,null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Summarizes costs for line items involving earthworks","Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Tyrone cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Equipment","Fuel Cost ($/hr)","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","Labor Cost ($/hr)","Number of Units (Equipment)","Time Req'd Per Unit (hrs)","Direct Fuel Cost ($)","Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)","Direct Labor Cost ($)","Total Equipment Cost ($)","Total Production Volume (CY)","Total Production Area (AC)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D15,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D15,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D15,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",'5   Dozer'!T15/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D15,2)=\"Rp\",'7   Ripper'!L15,\nIF(LEFT(D15,2)=\"Tk\",'9   Trucks'!Q15,\nIF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'10   Loader Shovel'!O15,\nIF(LEFT(D15,2)=\"Sc\",'11 Scrapers'!AD15,\nIF(LEFT(D15,2)=\"Mg\",'12   M''grader'!L15,\nIF(LEFT(D15,2)=\"Ex\",'8  Excavator'!Q15,\nIF(LEFT(D15,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J15*N15*M15","v":0},{"$f":"K15*N15*M15","v":0},{"$f":"L15*N15*M15","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Dz\",LEFT(D15,2)=\"Tk\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\",LEFT(D15,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Ex\",LEFT(D15,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D15,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D16,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D16,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D16,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",'5   Dozer'!T16/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D16,2)=\"Rp\",'7   Ripper'!L16,\nIF(LEFT(D16,2)=\"Tk\",'9   Trucks'!Q16,\nIF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'10   Loader Shovel'!O16,\nIF(LEFT(D16,2)=\"Sc\",'11 Scrapers'!AD16,\nIF(LEFT(D16,2)=\"Mg\",'12   M''grader'!L16,\nIF(LEFT(D16,2)=\"Ex\",'8  Excavator'!Q16,\nIF(LEFT(D16,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J16*N16*M16","v":0},{"$f":"K16*N16*M16","v":0},{"$f":"L16*N16*M16","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Dz\",LEFT(D16,2)=\"Tk\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\",LEFT(D16,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Ex\",LEFT(D16,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D16,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D17,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D17,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D17,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",'5   Dozer'!T17/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D17,2)=\"Rp\",'7   Ripper'!L17,\nIF(LEFT(D17,2)=\"Tk\",'9   Trucks'!Q17,\nIF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'10   Loader Shovel'!O17,\nIF(LEFT(D17,2)=\"Sc\",'11 Scrapers'!AD17,\nIF(LEFT(D17,2)=\"Mg\",'12   M''grader'!L17,\nIF(LEFT(D17,2)=\"Ex\",'8  Excavator'!Q17,\nIF(LEFT(D17,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Dz\",LEFT(D17,2)=\"Tk\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\",LEFT(D17,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Ex\",LEFT(D17,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D17,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D18,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D18,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D18,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",'5   Dozer'!T18/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D18,2)=\"Rp\",'7   Ripper'!L18,\nIF(LEFT(D18,2)=\"Tk\",'9   Trucks'!Q18,\nIF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'10   Loader Shovel'!O18,\nIF(LEFT(D18,2)=\"Sc\",'11 Scrapers'!AD18,\nIF(LEFT(D18,2)=\"Mg\",'12   M''grader'!L18,\nIF(LEFT(D18,2)=\"Ex\",'8  Excavator'!Q18,\nIF(LEFT(D18,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J18*N18*M18","v":0},{"$f":"K18*N18*M18","v":0},{"$f":"L18*N18*M18","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Dz\",LEFT(D18,2)=\"Tk\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\",LEFT(D18,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Ex\",LEFT(D18,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D18,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D19,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D19,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D19,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",'5   Dozer'!T19/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D19,2)=\"Rp\",'7   Ripper'!L19,\nIF(LEFT(D19,2)=\"Tk\",'9   Trucks'!Q19,\nIF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'10   Loader Shovel'!O19,\nIF(LEFT(D19,2)=\"Sc\",'11 Scrapers'!AD19,\nIF(LEFT(D19,2)=\"Mg\",'12   M''grader'!L19,\nIF(LEFT(D19,2)=\"Ex\",'8  Excavator'!Q19,\nIF(LEFT(D19,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Dz\",LEFT(D19,2)=\"Tk\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\",LEFT(D19,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Ex\",LEFT(D19,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D19,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D20,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D20,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D20,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",'5   Dozer'!T20/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D20,2)=\"Rp\",'7   Ripper'!L20,\nIF(LEFT(D20,2)=\"Tk\",'9   Trucks'!Q20,\nIF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'10   Loader Shovel'!O20,\nIF(LEFT(D20,2)=\"Sc\",'11 Scrapers'!AD20,\nIF(LEFT(D20,2)=\"Mg\",'12   M''grader'!L20,\nIF(LEFT(D20,2)=\"Ex\",'8  Excavator'!Q20,\nIF(LEFT(D20,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Dz\",LEFT(D20,2)=\"Tk\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\",LEFT(D20,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Ex\",LEFT(D20,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D20,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D21,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D21,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D21,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",'5   Dozer'!T21/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D21,2)=\"Rp\",'7   Ripper'!L21,\nIF(LEFT(D21,2)=\"Tk\",'9   Trucks'!Q21,\nIF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'10   Loader Shovel'!O21,\nIF(LEFT(D21,2)=\"Sc\",'11 Scrapers'!AD21,\nIF(LEFT(D21,2)=\"Mg\",'12   M''grader'!L21,\nIF(LEFT(D21,2)=\"Ex\",'8  Excavator'!Q21,\nIF(LEFT(D21,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Dz\",LEFT(D21,2)=\"Tk\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\",LEFT(D21,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Ex\",LEFT(D21,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D21,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D22,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D22,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D22,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",'5   Dozer'!T22/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D22,2)=\"Rp\",'7   Ripper'!L22,\nIF(LEFT(D22,2)=\"Tk\",'9   Trucks'!Q22,\nIF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'10   Loader Shovel'!O22,\nIF(LEFT(D22,2)=\"Sc\",'11 Scrapers'!AD22,\nIF(LEFT(D22,2)=\"Mg\",'12   M''grader'!L22,\nIF(LEFT(D22,2)=\"Ex\",'8  Excavator'!Q22,\nIF(LEFT(D22,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Dz\",LEFT(D22,2)=\"Tk\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\",LEFT(D22,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Ex\",LEFT(D22,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D22,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D23,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D23,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D23,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",'5   Dozer'!T23/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D23,2)=\"Rp\",'7   Ripper'!L23,\nIF(LEFT(D23,2)=\"Tk\",'9   Trucks'!Q23,\nIF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'10   Loader Shovel'!O23,\nIF(LEFT(D23,2)=\"Sc\",'11 Scrapers'!AD23,\nIF(LEFT(D23,2)=\"Mg\",'12   M''grader'!L23,\nIF(LEFT(D23,2)=\"Ex\",'8  Excavator'!Q23,\nIF(LEFT(D23,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Dz\",LEFT(D23,2)=\"Tk\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\",LEFT(D23,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Ex\",LEFT(D23,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D23,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D24,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D24,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D24,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",'5   Dozer'!T24/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D24,2)=\"Rp\",'7   Ripper'!L24,\nIF(LEFT(D24,2)=\"Tk\",'9   Trucks'!Q24,\nIF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'10   Loader Shovel'!O24,\nIF(LEFT(D24,2)=\"Sc\",'11 Scrapers'!AD24,\nIF(LEFT(D24,2)=\"Mg\",'12   M''grader'!L24,\nIF(LEFT(D24,2)=\"Ex\",'8  Excavator'!Q24,\nIF(LEFT(D24,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Dz\",LEFT(D24,2)=\"Tk\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\",LEFT(D24,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Ex\",LEFT(D24,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D24,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D25,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D25,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D25,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",'5   Dozer'!T25/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D25,2)=\"Rp\",'7   Ripper'!L25,\nIF(LEFT(D25,2)=\"Tk\",'9   Trucks'!Q25,\nIF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'10   Loader Shovel'!O25,\nIF(LEFT(D25,2)=\"Sc\",'11 Scrapers'!AD25,\nIF(LEFT(D25,2)=\"Mg\",'12   M''grader'!L25,\nIF(LEFT(D25,2)=\"Ex\",'8  Excavator'!Q25,\nIF(LEFT(D25,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Dz\",LEFT(D25,2)=\"Tk\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\",LEFT(D25,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Ex\",LEFT(D25,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D25,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D26,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D26,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D26,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",'5   Dozer'!T26/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D26,2)=\"Rp\",'7   Ripper'!L26,\nIF(LEFT(D26,2)=\"Tk\",'9   Trucks'!Q26,\nIF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'10   Loader Shovel'!O26,\nIF(LEFT(D26,2)=\"Sc\",'11 Scrapers'!AD26,\nIF(LEFT(D26,2)=\"Mg\",'12   M''grader'!L26,\nIF(LEFT(D26,2)=\"Ex\",'8  Excavator'!Q26,\nIF(LEFT(D26,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J26*N26*M26","v":0},{"$f":"K26*N26*M26","v":0},{"$f":"L26*N26*M26","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Dz\",LEFT(D26,2)=\"Tk\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\",LEFT(D26,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Ex\",LEFT(D26,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D26,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D27,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D27,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D27,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",'5   Dozer'!T27/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D27,2)=\"Rp\",'7   Ripper'!L27,\nIF(LEFT(D27,2)=\"Tk\",'9   Trucks'!Q27,\nIF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'10   Loader Shovel'!O27,\nIF(LEFT(D27,2)=\"Sc\",'11 Scrapers'!AD27,\nIF(LEFT(D27,2)=\"Mg\",'12   M''grader'!L27,\nIF(LEFT(D27,2)=\"Ex\",'8  Excavator'!Q27,\nIF(LEFT(D27,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Dz\",LEFT(D27,2)=\"Tk\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\",LEFT(D27,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Ex\",LEFT(D27,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D27,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D28,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D28,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D28,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",'5   Dozer'!T28/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D28,2)=\"Rp\",'7   Ripper'!L28,\nIF(LEFT(D28,2)=\"Tk\",'9   Trucks'!Q28,\nIF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'10   Loader Shovel'!O28,\nIF(LEFT(D28,2)=\"Sc\",'11 Scrapers'!AD28,\nIF(LEFT(D28,2)=\"Mg\",'12   M''grader'!L28,\nIF(LEFT(D28,2)=\"Ex\",'8  Excavator'!Q28,\nIF(LEFT(D28,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Dz\",LEFT(D28,2)=\"Tk\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\",LEFT(D28,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Ex\",LEFT(D28,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D28,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D29,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D29,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D29,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",'5   Dozer'!T29/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D29,2)=\"Rp\",'7   Ripper'!L29,\nIF(LEFT(D29,2)=\"Tk\",'9   Trucks'!Q29,\nIF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'10   Loader Shovel'!O29,\nIF(LEFT(D29,2)=\"Sc\",'11 Scrapers'!AD29,\nIF(LEFT(D29,2)=\"Mg\",'12   M''grader'!L29,\nIF(LEFT(D29,2)=\"Ex\",'8  Excavator'!Q29,\nIF(LEFT(D29,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Dz\",LEFT(D29,2)=\"Tk\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\",LEFT(D29,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Ex\",LEFT(D29,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D29,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D30,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D30,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D30,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'5   Dozer'!T30/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D30,2)=\"Rp\",'7   Ripper'!L30,\nIF(LEFT(D30,2)=\"Tk\",'9   Trucks'!Q30,\nIF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'10   Loader Shovel'!O30,\nIF(LEFT(D30,2)=\"Sc\",'11 Scrapers'!AD30,\nIF(LEFT(D30,2)=\"Mg\",'12   M''grader'!L30,\nIF(LEFT(D30,2)=\"Ex\",'8  Excavator'!Q30,\nIF(LEFT(D30,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Dz\",LEFT(D30,2)=\"Tk\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\",LEFT(D30,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Ex\",LEFT(D30,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D30,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D31,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D31,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D31,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D31,2)=\"Dz\",'5   Dozer'!T31/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D31,2)=\"Rp\",'7   Ripper'!L31,\nIF(LEFT(D31,2)=\"Tk\",'9   Trucks'!Q31,\nIF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'10   Loader Shovel'!O31,\nIF(LEFT(D31,2)=\"Sc\",'11 Scrapers'!AD31,\nIF(LEFT(D31,2)=\"Mg\",'12   M''grader'!L31,\nIF(LEFT(D31,2)=\"Ex\",'8  Excavator'!Q31,\nIF(LEFT(D31,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Dz\",LEFT(D31,2)=\"Tk\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\",LEFT(D31,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Ex\",LEFT(D31,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D31,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D32,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D32,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D32,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D32,2)=\"Dz\",'5   Dozer'!T32/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D32,2)=\"Rp\",'7   Ripper'!L32,\nIF(LEFT(D32,2)=\"Tk\",'9   Trucks'!Q32,\nIF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'10   Loader Shovel'!O32,\nIF(LEFT(D32,2)=\"Sc\",'11 Scrapers'!AD32,\nIF(LEFT(D32,2)=\"Mg\",'12   M''grader'!L32,\nIF(LEFT(D32,2)=\"Ex\",'8  Excavator'!Q32,\nIF(LEFT(D32,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Dz\",LEFT(D32,2)=\"Tk\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\",LEFT(D32,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Ex\",LEFT(D32,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D32,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D33,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D33,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D33,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D33,2)=\"Dz\",'5   Dozer'!T33/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D33,2)=\"Rp\",'7   Ripper'!L33,\nIF(LEFT(D33,2)=\"Tk\",'9   Trucks'!Q33,\nIF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'10   Loader Shovel'!O33,\nIF(LEFT(D33,2)=\"Sc\",'11 Scrapers'!AD33,\nIF(LEFT(D33,2)=\"Mg\",'12   M''grader'!L33,\nIF(LEFT(D33,2)=\"Ex\",'8  Excavator'!Q33,\nIF(LEFT(D33,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Dz\",LEFT(D33,2)=\"Tk\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\",LEFT(D33,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Ex\",LEFT(D33,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D33,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D34,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D34,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D34,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",'5   Dozer'!T34/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D34,2)=\"Rp\",'7   Ripper'!L34,\nIF(LEFT(D34,2)=\"Tk\",'9   Trucks'!Q34,\nIF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'10   Loader Shovel'!O34,\nIF(LEFT(D34,2)=\"Sc\",'11 Scrapers'!AD34,\nIF(LEFT(D34,2)=\"Mg\",'12   M''grader'!L34,\nIF(LEFT(D34,2)=\"Ex\",'8  Excavator'!Q34,\nIF(LEFT(D34,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":77.947907192218935},5426.3435591863208,19833.247089181077,2136.5521361387214,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":27396.142784506119},{"$f":"IF(OR(LEFT(D34,2)=\"Dz\",LEFT(D34,2)=\"Tk\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\",LEFT(D34,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":140000},{"$f":"IF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Ex\",LEFT(D34,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D34,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D35,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D35,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D35,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",'5   Dozer'!T35/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D35,2)=\"Rp\",'7   Ripper'!L35,\nIF(LEFT(D35,2)=\"Tk\",'9   Trucks'!Q35,\nIF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'10   Loader Shovel'!O35,\nIF(LEFT(D35,2)=\"Sc\",'11 Scrapers'!AD35,\nIF(LEFT(D35,2)=\"Mg\",'12   M''grader'!L35,\nIF(LEFT(D35,2)=\"Ex\",'8  Excavator'!Q35,\nIF(LEFT(D35,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":305.40192657846518},21260.55511875985,77707.177646294556,8371.0668075157319,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":107338.79957257013},{"$f":"IF(OR(LEFT(D35,2)=\"Dz\",LEFT(D35,2)=\"Tk\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\",LEFT(D35,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1329670.3296703298},{"$f":"IF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Ex\",LEFT(D35,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D35,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D36,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D36,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D36,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",'5   Dozer'!T36/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D36,2)=\"Rp\",'7   Ripper'!L36,\nIF(LEFT(D36,2)=\"Tk\",'9   Trucks'!Q36,\nIF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'10   Loader Shovel'!O36,\nIF(LEFT(D36,2)=\"Sc\",'11 Scrapers'!AD36,\nIF(LEFT(D36,2)=\"Mg\",'12   M''grader'!L36,\nIF(LEFT(D36,2)=\"Ex\",'8  Excavator'!Q36,\nIF(LEFT(D36,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":7755.7107929609965},539913.80685197969,1973381.1214418206,212584.03283506093,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2725878.9611288612},{"$f":"IF(OR(LEFT(D36,2)=\"Dz\",LEFT(D36,2)=\"Tk\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\",LEFT(D36,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":8060000},{"$f":"IF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Ex\",LEFT(D36,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D36,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D37,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D37,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D37,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D37,2)=\"Dz\",'5   Dozer'!T37/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D37,2)=\"Rp\",'7   Ripper'!L37,\nIF(LEFT(D37,2)=\"Tk\",'9   Trucks'!Q37,\nIF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'10   Loader Shovel'!O37,\nIF(LEFT(D37,2)=\"Sc\",'11 Scrapers'!AD37,\nIF(LEFT(D37,2)=\"Mg\",'12   M''grader'!L37,\nIF(LEFT(D37,2)=\"Ex\",'8  Excavator'!Q37,\nIF(LEFT(D37,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3920.1372565454062},272900.35511440842,997448.85569334042,107450.9622019096,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1377800.1730096585},{"$f":"IF(OR(LEFT(D37,2)=\"Dz\",LEFT(D37,2)=\"Tk\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\",LEFT(D37,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":3500000},{"$f":"IF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Ex\",LEFT(D37,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D37,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D38,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D38,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D38,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D38,2)=\"Dz\",'5   Dozer'!T38/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D38,2)=\"Rp\",'7   Ripper'!L38,\nIF(LEFT(D38,2)=\"Tk\",'9   Trucks'!Q38,\nIF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'10   Loader Shovel'!O38,\nIF(LEFT(D38,2)=\"Sc\",'11 Scrapers'!AD38,\nIF(LEFT(D38,2)=\"Mg\",'12   M''grader'!L38,\nIF(LEFT(D38,2)=\"Ex\",'8  Excavator'!Q38,\nIF(LEFT(D38,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":438.25176464009746},30508.896595420381,111509.79992243266,12012.480868785073,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":154031.1773866381},{"$f":"IF(OR(LEFT(D38,2)=\"Dz\",LEFT(D38,2)=\"Tk\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\",LEFT(D38,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1590064.1025641027},{"$f":"IF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Ex\",LEFT(D38,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D38,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D39,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D39,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D39,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D39,2)=\"Dz\",'5   Dozer'!T39/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D39,2)=\"Rp\",'7   Ripper'!L39,\nIF(LEFT(D39,2)=\"Tk\",'9   Trucks'!Q39,\nIF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'10   Loader Shovel'!O39,\nIF(LEFT(D39,2)=\"Sc\",'11 Scrapers'!AD39,\nIF(LEFT(D39,2)=\"Mg\",'12   M''grader'!L39,\nIF(LEFT(D39,2)=\"Ex\",'8  Excavator'!Q39,\nIF(LEFT(D39,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":6837.3061929487549},475979.07062212756,1739700.1155494445,187410.56274872541,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2403089.7489202977},{"$f":"IF(OR(LEFT(D39,2)=\"Dz\",LEFT(D39,2)=\"Tk\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\",LEFT(D39,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":6300000},{"$f":"IF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Ex\",LEFT(D39,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D39,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D40,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D40,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D40,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D40,2)=\"Dz\",'5   Dozer'!T40/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D40,2)=\"Rp\",'7   Ripper'!L40,\nIF(LEFT(D40,2)=\"Tk\",'9   Trucks'!Q40,\nIF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'10   Loader Shovel'!O40,\nIF(LEFT(D40,2)=\"Sc\",'11 Scrapers'!AD40,\nIF(LEFT(D40,2)=\"Mg\",'12   M''grader'!L40,\nIF(LEFT(D40,2)=\"Ex\",'8  Excavator'!Q40,\nIF(LEFT(D40,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":51.053805562926485},3554.1106742631268,12990.249219591702,1399.3848104798151,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":17943.744704334644},{"$f":"IF(OR(LEFT(D40,2)=\"Dz\",LEFT(D40,2)=\"Tk\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\",LEFT(D40,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":135000},{"$f":"IF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Ex\",LEFT(D40,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D40,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D41,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D41,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D41,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D41,2)=\"Dz\",'5   Dozer'!T41/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D41,2)=\"Rp\",'7   Ripper'!L41,\nIF(LEFT(D41,2)=\"Tk\",'9   Trucks'!Q41,\nIF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'10   Loader Shovel'!O41,\nIF(LEFT(D41,2)=\"Sc\",'11 Scrapers'!AD41,\nIF(LEFT(D41,2)=\"Mg\",'12   M''grader'!L41,\nIF(LEFT(D41,2)=\"Ex\",'8  Excavator'!Q41,\nIF(LEFT(D41,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":2405.3073205458131},167445.46911979676,612011.99791241204,65929.473656160742,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":845386.94068836956},{"$f":"IF(OR(LEFT(D41,2)=\"Dz\",LEFT(D41,2)=\"Tk\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\",LEFT(D41,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2700000},{"$f":"IF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Ex\",LEFT(D41,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D41,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D42,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D42,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D42,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D42,2)=\"Dz\",'5   Dozer'!T42/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D42,2)=\"Rp\",'7   Ripper'!L42,\nIF(LEFT(D42,2)=\"Tk\",'9   Trucks'!Q42,\nIF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'10   Loader Shovel'!O42,\nIF(LEFT(D42,2)=\"Sc\",'11 Scrapers'!AD42,\nIF(LEFT(D42,2)=\"Mg\",'12   M''grader'!L42,\nIF(LEFT(D42,2)=\"Ex\",'8  Excavator'!Q42,\nIF(LEFT(D42,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":2007.6027708914673},139759.2668956095,510819.12582753442,55028.391950135127,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":705606.78467327903},{"$f":"IF(OR(LEFT(D42,2)=\"Dz\",LEFT(D42,2)=\"Tk\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\",LEFT(D42,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2300000},{"$f":"IF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Ex\",LEFT(D42,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D42,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D43,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D43,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D43,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",'5   Dozer'!T43/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D43,2)=\"Rp\",'7   Ripper'!L43,\nIF(LEFT(D43,2)=\"Tk\",'9   Trucks'!Q43,\nIF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'10   Loader Shovel'!O43,\nIF(LEFT(D43,2)=\"Sc\",'11 Scrapers'!AD43,\nIF(LEFT(D43,2)=\"Mg\",'12   M''grader'!L43,\nIF(LEFT(D43,2)=\"Ex\",'8  Excavator'!Q43,\nIF(LEFT(D43,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":76.644125283969586},5335.5807816435427,19501.509783226895,2100.8154740336067,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":26937.906038904042},{"$f":"IF(OR(LEFT(D43,2)=\"Dz\",LEFT(D43,2)=\"Tk\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\",LEFT(D43,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":183000},{"$f":"IF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Ex\",LEFT(D43,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D43,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D44,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D44,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D44,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",'5   Dozer'!T44/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D44,2)=\"Rp\",'7   Ripper'!L44,\nIF(LEFT(D44,2)=\"Tk\",'9   Trucks'!Q44,\nIF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'10   Loader Shovel'!O44,\nIF(LEFT(D44,2)=\"Sc\",'11 Scrapers'!AD44,\nIF(LEFT(D44,2)=\"Mg\",'12   M''grader'!L44,\nIF(LEFT(D44,2)=\"Ex\",'8  Excavator'!Q44,\nIF(LEFT(D44,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":454.30075473589051},31626.147040939017,115593.34234925818,12452.383687310761,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":159671.87307750797},{"$f":"IF(OR(LEFT(D44,2)=\"Dz\",LEFT(D44,2)=\"Tk\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\",LEFT(D44,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":650000},{"$f":"IF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Ex\",LEFT(D44,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D44,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D45,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D45,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D45,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",'5   Dozer'!T45/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D45,2)=\"Rp\",'7   Ripper'!L45,\nIF(LEFT(D45,2)=\"Tk\",'9   Trucks'!Q45,\nIF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'10   Loader Shovel'!O45,\nIF(LEFT(D45,2)=\"Sc\",'11 Scrapers'!AD45,\nIF(LEFT(D45,2)=\"Mg\",'12   M''grader'!L45,\nIF(LEFT(D45,2)=\"Ex\",'8  Excavator'!Q45,\nIF(LEFT(D45,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":147.61093117959152},10275.934974067262,37558.46919570904,4046.0156236326038,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":51880.419793408902},{"$f":"IF(OR(LEFT(D45,2)=\"Dz\",LEFT(D45,2)=\"Tk\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\",LEFT(D45,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":642673.99267399276},{"$f":"IF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Ex\",LEFT(D45,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D45,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D46,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D46,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D46,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D46,2)=\"Dz\",'5   Dozer'!T46/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D46,2)=\"Rp\",'7   Ripper'!L46,\nIF(LEFT(D46,2)=\"Tk\",'9   Trucks'!Q46,\nIF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'10   Loader Shovel'!O46,\nIF(LEFT(D46,2)=\"Sc\",'11 Scrapers'!AD46,\nIF(LEFT(D46,2)=\"Mg\",'12   M''grader'!L46,\nIF(LEFT(D46,2)=\"Ex\",'8  Excavator'!Q46,\nIF(LEFT(D46,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5.8667131448852832},130.41703321079981,548.60634625744706,160.80660730130563,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":839.82998676955253},{"$f":"IF(OR(LEFT(D46,2)=\"Dz\",LEFT(D46,2)=\"Tk\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\",LEFT(D46,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Ex\",LEFT(D46,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D46,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":17}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D47,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D47,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D47,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D47,2)=\"Dz\",'5   Dozer'!T47/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D47,2)=\"Rp\",'7   Ripper'!L47,\nIF(LEFT(D47,2)=\"Tk\",'9   Trucks'!Q47,\nIF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'10   Loader Shovel'!O47,\nIF(LEFT(D47,2)=\"Sc\",'11 Scrapers'!AD47,\nIF(LEFT(D47,2)=\"Mg\",'12   M''grader'!L47,\nIF(LEFT(D47,2)=\"Ex\",'8  Excavator'!Q47,\nIF(LEFT(D47,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":12.423627836227658},276.17724679934076,1161.7546156040055,340.53163899100014,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1778.4635013943464},{"$f":"IF(OR(LEFT(D47,2)=\"Dz\",LEFT(D47,2)=\"Tk\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\",LEFT(D47,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Ex\",LEFT(D47,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D47,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":36}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D48,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D48,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D48,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D48,2)=\"Dz\",'5   Dozer'!T48/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D48,2)=\"Rp\",'7   Ripper'!L48,\nIF(LEFT(D48,2)=\"Tk\",'9   Trucks'!Q48,\nIF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'10   Loader Shovel'!O48,\nIF(LEFT(D48,2)=\"Sc\",'11 Scrapers'!AD48,\nIF(LEFT(D48,2)=\"Mg\",'12   M''grader'!L48,\nIF(LEFT(D48,2)=\"Ex\",'8  Excavator'!Q48,\nIF(LEFT(D48,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":11.38832551654202},253.16247623272906,1064.9417309703383,312.15400240841683,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1630.2582096114841},{"$f":"IF(OR(LEFT(D48,2)=\"Dz\",LEFT(D48,2)=\"Tk\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\",LEFT(D48,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Ex\",LEFT(D48,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D48,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":33}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D49,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D49,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D49,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D49,2)=\"Dz\",'5   Dozer'!T49/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D49,2)=\"Rp\",'7   Ripper'!L49,\nIF(LEFT(D49,2)=\"Tk\",'9   Trucks'!Q49,\nIF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'10   Loader Shovel'!O49,\nIF(LEFT(D49,2)=\"Sc\",'11 Scrapers'!AD49,\nIF(LEFT(D49,2)=\"Mg\",'12   M''grader'!L49,\nIF(LEFT(D49,2)=\"Ex\",'8  Excavator'!Q49,\nIF(LEFT(D49,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":21.741348713398402},483.31018189884639,2033.0705773070097,595.9303682342503,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3112.3111274401062},{"$f":"IF(OR(LEFT(D49,2)=\"Dz\",LEFT(D49,2)=\"Tk\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\",LEFT(D49,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Ex\",LEFT(D49,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D49,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":63}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D50,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D50,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D50,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",'5   Dozer'!T50/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D50,2)=\"Rp\",'7   Ripper'!L50,\nIF(LEFT(D50,2)=\"Tk\",'9   Trucks'!Q50,\nIF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'10   Loader Shovel'!O50,\nIF(LEFT(D50,2)=\"Sc\",'11 Scrapers'!AD50,\nIF(LEFT(D50,2)=\"Mg\",'12   M''grader'!L50,\nIF(LEFT(D50,2)=\"Ex\",'8  Excavator'!Q50,\nIF(LEFT(D50,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":985.65542496867567},68616.402409194357,250792.46245814484,27016.815198391403,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":346425.68006573059},{"$f":"IF(OR(LEFT(D50,2)=\"Dz\",LEFT(D50,2)=\"Tk\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\",LEFT(D50,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1600000},{"$f":"IF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Ex\",LEFT(D50,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D50,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D51,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D51,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D51,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D51,2)=\"Dz\",'5   Dozer'!T51/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D51,2)=\"Rp\",'7   Ripper'!L51,\nIF(LEFT(D51,2)=\"Tk\",'9   Trucks'!Q51,\nIF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'10   Loader Shovel'!O51,\nIF(LEFT(D51,2)=\"Sc\",'11 Scrapers'!AD51,\nIF(LEFT(D51,2)=\"Mg\",'12   M''grader'!L51,\nIF(LEFT(D51,2)=\"Ex\",'8  Excavator'!Q51,\nIF(LEFT(D51,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":4.486310051971099},99.730672455317517,419.52250007922424,122.96975852452783,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":642.22293105906965},{"$f":"IF(OR(LEFT(D51,2)=\"Dz\",LEFT(D51,2)=\"Tk\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\",LEFT(D51,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Ex\",LEFT(D51,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D51,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":13}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D52,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D52,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D52,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D52,2)=\"Dz\",'5   Dozer'!T52/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D52,2)=\"Rp\",'7   Ripper'!L52,\nIF(LEFT(D52,2)=\"Tk\",'9   Trucks'!Q52,\nIF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'10   Loader Shovel'!O52,\nIF(LEFT(D52,2)=\"Sc\",'11 Scrapers'!AD52,\nIF(LEFT(D52,2)=\"Mg\",'12   M''grader'!L52,\nIF(LEFT(D52,2)=\"Ex\",'8  Excavator'!Q52,\nIF(LEFT(D52,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":43.482697426796804},966.62036379769279,4066.1411546140193,1191.8607364685006,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6224.6222548802125},{"$f":"IF(OR(LEFT(D52,2)=\"Dz\",LEFT(D52,2)=\"Tk\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\",LEFT(D52,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Ex\",LEFT(D52,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D52,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":126}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D53,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D53,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D53,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D53,2)=\"Dz\",'5   Dozer'!T53/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D53,2)=\"Rp\",'7   Ripper'!L53,\nIF(LEFT(D53,2)=\"Tk\",'9   Trucks'!Q53,\nIF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'10   Loader Shovel'!O53,\nIF(LEFT(D53,2)=\"Sc\",'11 Scrapers'!AD53,\nIF(LEFT(D53,2)=\"Mg\",'12   M''grader'!L53,\nIF(LEFT(D53,2)=\"Ex\",'8  Excavator'!Q53,\nIF(LEFT(D53,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":13.458930155913297},299.19201736595255,1258.5675002376727,368.9092755735835,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1926.6687931772087},{"$f":"IF(OR(LEFT(D53,2)=\"Dz\",LEFT(D53,2)=\"Tk\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\",LEFT(D53,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Ex\",LEFT(D53,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D53,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":39}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D54,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D54,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D54,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D54,2)=\"Dz\",'5   Dozer'!T54/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D54,2)=\"Rp\",'7   Ripper'!L54,\nIF(LEFT(D54,2)=\"Tk\",'9   Trucks'!Q54,\nIF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'10   Loader Shovel'!O54,\nIF(LEFT(D54,2)=\"Sc\",'11 Scrapers'!AD54,\nIF(LEFT(D54,2)=\"Mg\",'12   M''grader'!L54,\nIF(LEFT(D54,2)=\"Ex\",'8  Excavator'!Q54,\nIF(LEFT(D54,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3.4510077322854604},76.715901888705773,322.70961544555706,94.592121941944484,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":494.01763927620732},{"$f":"IF(OR(LEFT(D54,2)=\"Dz\",LEFT(D54,2)=\"Tk\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\",LEFT(D54,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Ex\",LEFT(D54,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D54,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D55,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D55,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D55,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D55,2)=\"Dz\",'5   Dozer'!T55/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D55,2)=\"Rp\",'7   Ripper'!L55,\nIF(LEFT(D55,2)=\"Tk\",'9   Trucks'!Q55,\nIF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'10   Loader Shovel'!O55,\nIF(LEFT(D55,2)=\"Sc\",'11 Scrapers'!AD55,\nIF(LEFT(D55,2)=\"Mg\",'12   M''grader'!L55,\nIF(LEFT(D55,2)=\"Ex\",'8  Excavator'!Q55,\nIF(LEFT(D55,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":11.215775129927747},249.32668113829379,1048.8062501980605,307.42439631131958,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1605.5573276476739},{"$f":"IF(OR(LEFT(D55,2)=\"Dz\",LEFT(D55,2)=\"Tk\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\",LEFT(D55,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Ex\",LEFT(D55,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D55,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":32.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D56,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D56,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D56,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D56,2)=\"Dz\",'5   Dozer'!T56/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D56,2)=\"Rp\",'7   Ripper'!L56,\nIF(LEFT(D56,2)=\"Tk\",'9   Trucks'!Q56,\nIF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'10   Loader Shovel'!O56,\nIF(LEFT(D56,2)=\"Sc\",'11 Scrapers'!AD56,\nIF(LEFT(D56,2)=\"Mg\",'12   M''grader'!L56,\nIF(LEFT(D56,2)=\"Ex\",'8  Excavator'!Q56,\nIF(LEFT(D56,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":4.486310051971099},99.730672455317517,419.52250007922424,122.96975852452783,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":642.22293105906965},{"$f":"IF(OR(LEFT(D56,2)=\"Dz\",LEFT(D56,2)=\"Tk\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\",LEFT(D56,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Ex\",LEFT(D56,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D56,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":13}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D57,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D57,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D57,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",'5   Dozer'!T57/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D57,2)=\"Rp\",'7   Ripper'!L57,\nIF(LEFT(D57,2)=\"Tk\",'9   Trucks'!Q57,\nIF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'10   Loader Shovel'!O57,\nIF(LEFT(D57,2)=\"Sc\",'11 Scrapers'!AD57,\nIF(LEFT(D57,2)=\"Mg\",'12   M''grader'!L57,\nIF(LEFT(D57,2)=\"Ex\",'8  Excavator'!Q57,\nIF(LEFT(D57,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":8.4939130434782601},591.30375652173905,2161.2110217391305,232.81815652173916,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2985.3329347826088},{"$f":"IF(OR(LEFT(D57,2)=\"Dz\",LEFT(D57,2)=\"Tk\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\",LEFT(D57,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Ex\",LEFT(D57,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D57,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":47.36}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D58,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D58,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D58,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",'5   Dozer'!T58/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D58,2)=\"Rp\",'7   Ripper'!L58,\nIF(LEFT(D58,2)=\"Tk\",'9   Trucks'!Q58,\nIF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'10   Loader Shovel'!O58,\nIF(LEFT(D58,2)=\"Sc\",'11 Scrapers'!AD58,\nIF(LEFT(D58,2)=\"Mg\",'12   M''grader'!L58,\nIF(LEFT(D58,2)=\"Ex\",'8  Excavator'!Q58,\nIF(LEFT(D58,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3.8852595385980475},270.47234277950304,988.57448788958516,106.4949639529725,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1365.5417946220607},{"$f":"IF(OR(LEFT(D58,2)=\"Dz\",LEFT(D58,2)=\"Tk\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\",LEFT(D58,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Ex\",LEFT(D58,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D58,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":21.23}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D59,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D59,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D59,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",'5   Dozer'!T59/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D59,2)=\"Rp\",'7   Ripper'!L59,\nIF(LEFT(D59,2)=\"Tk\",'9   Trucks'!Q59,\nIF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'10   Loader Shovel'!O59,\nIF(LEFT(D59,2)=\"Sc\",'11 Scrapers'!AD59,\nIF(LEFT(D59,2)=\"Mg\",'12   M''grader'!L59,\nIF(LEFT(D59,2)=\"Ex\",'8  Excavator'!Q59,\nIF(LEFT(D59,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":36.601597160603369},2548.0201863354032,9312.9956466282165,1003.2497781721385,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":12864.265611135757},{"$f":"IF(OR(LEFT(D59,2)=\"Dz\",LEFT(D59,2)=\"Tk\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\",LEFT(D59,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Ex\",LEFT(D59,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D59,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":200}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D60,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D60,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D60,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",'5   Dozer'!T60/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D60,2)=\"Rp\",'7   Ripper'!L60,\nIF(LEFT(D60,2)=\"Tk\",'9   Trucks'!Q60,\nIF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'10   Loader Shovel'!O60,\nIF(LEFT(D60,2)=\"Sc\",'11 Scrapers'!AD60,\nIF(LEFT(D60,2)=\"Mg\",'12   M''grader'!L60,\nIF(LEFT(D60,2)=\"Ex\",'8  Excavator'!Q60,\nIF(LEFT(D60,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":462.94887644119609},32228.186033453865,117793.79058214874,12689.428703253187,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":162711.4053188558},{"$f":"IF(OR(LEFT(D60,2)=\"Dz\",LEFT(D60,2)=\"Tk\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\",LEFT(D60,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":451017},{"$f":"IF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Ex\",LEFT(D60,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D60,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D61,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D61,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D61,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",'5   Dozer'!T61/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D61,2)=\"Rp\",'7   Ripper'!L61,\nIF(LEFT(D61,2)=\"Tk\",'9   Trucks'!Q61,\nIF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'10   Loader Shovel'!O61,\nIF(LEFT(D61,2)=\"Sc\",'11 Scrapers'!AD61,\nIF(LEFT(D61,2)=\"Mg\",'12   M''grader'!L61,\nIF(LEFT(D61,2)=\"Ex\",'8  Excavator'!Q61,\nIF(LEFT(D61,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":86.545958939462665},6024.8969315706927,22020.955405302138,2372.2247345306719,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":30418.077071403502},{"$f":"IF(OR(LEFT(D61,2)=\"Dz\",LEFT(D61,2)=\"Tk\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\",LEFT(D61,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":150339},{"$f":"IF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Ex\",LEFT(D61,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D61,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D62,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D62,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D62,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",'5   Dozer'!T62/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D62,2)=\"Rp\",'7   Ripper'!L62,\nIF(LEFT(D62,2)=\"Tk\",'9   Trucks'!Q62,\nIF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'10   Loader Shovel'!O62,\nIF(LEFT(D62,2)=\"Sc\",'11 Scrapers'!AD62,\nIF(LEFT(D62,2)=\"Mg\",'12   M''grader'!L62,\nIF(LEFT(D62,2)=\"Ex\",'8  Excavator'!Q62,\nIF(LEFT(D62,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":54.588368301536548},3800.1692593114667,13889.591596728207,1496.2671751451169,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":19186.028031184789},{"$f":"IF(OR(LEFT(D62,2)=\"Dz\",LEFT(D62,2)=\"Tk\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\",LEFT(D62,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":134550},{"$f":"IF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Ex\",LEFT(D62,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D62,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D63,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D63,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D63,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D63,2)=\"Dz\",'5   Dozer'!T63/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D63,2)=\"Rp\",'7   Ripper'!L63,\nIF(LEFT(D63,2)=\"Tk\",'9   Trucks'!Q63,\nIF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'10   Loader Shovel'!O63,\nIF(LEFT(D63,2)=\"Sc\",'11 Scrapers'!AD63,\nIF(LEFT(D63,2)=\"Mg\",'12   M''grader'!L63,\nIF(LEFT(D63,2)=\"Ex\",'8  Excavator'!Q63,\nIF(LEFT(D63,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5.4557024923343036},121.28026640459156,510.17203955106538,149.54080531488327,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":780.99311127054023},{"$f":"IF(OR(LEFT(D63,2)=\"Dz\",LEFT(D63,2)=\"Tk\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\",LEFT(D63,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Ex\",LEFT(D63,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D63,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":25.488000000000007}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D64,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D64,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D64,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D64,2)=\"Dz\",'5   Dozer'!T64/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D64,2)=\"Rp\",'7   Ripper'!L64,\nIF(LEFT(D64,2)=\"Tk\",'9   Trucks'!Q64,\nIF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'10   Loader Shovel'!O64,\nIF(LEFT(D64,2)=\"Sc\",'11 Scrapers'!AD64,\nIF(LEFT(D64,2)=\"Mg\",'12   M''grader'!L64,\nIF(LEFT(D64,2)=\"Ex\",'8  Excavator'!Q64,\nIF(LEFT(D64,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5.8305966101694908},405.89698301694909,1512.1480040847457,159.81665308474575,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2077.8616401864406},{"$f":"IF(OR(LEFT(D64,2)=\"Dz\",LEFT(D64,2)=\"Tk\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\",LEFT(D64,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Ex\",LEFT(D64,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D64,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":17}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D65,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D65,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D65,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D65,2)=\"Dz\",'5   Dozer'!T65/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D65,2)=\"Rp\",'7   Ripper'!L65,\nIF(LEFT(D65,2)=\"Tk\",'9   Trucks'!Q65,\nIF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'10   Loader Shovel'!O65,\nIF(LEFT(D65,2)=\"Sc\",'11 Scrapers'!AD65,\nIF(LEFT(D65,2)=\"Mg\",'12   M''grader'!L65,\nIF(LEFT(D65,2)=\"Ex\",'8  Excavator'!Q65,\nIF(LEFT(D65,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":12.347145762711863},859.54655227118621,3202.195773355932,338.43526535593219,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4400.1775909830503},{"$f":"IF(OR(LEFT(D65,2)=\"Dz\",LEFT(D65,2)=\"Tk\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\",LEFT(D65,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Ex\",LEFT(D65,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D65,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":36}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D66,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D66,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D66,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D66,2)=\"Dz\",'5   Dozer'!T66/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D66,2)=\"Rp\",'7   Ripper'!L66,\nIF(LEFT(D66,2)=\"Tk\",'9   Trucks'!Q66,\nIF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'10   Loader Shovel'!O66,\nIF(LEFT(D66,2)=\"Sc\",'11 Scrapers'!AD66,\nIF(LEFT(D66,2)=\"Mg\",'12   M''grader'!L66,\nIF(LEFT(D66,2)=\"Ex\",'8  Excavator'!Q66,\nIF(LEFT(D66,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":11.318216949152541},787.91767291525412,2935.3461255762713,310.23232657627119,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4033.4961250677966},{"$f":"IF(OR(LEFT(D66,2)=\"Dz\",LEFT(D66,2)=\"Tk\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\",LEFT(D66,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Ex\",LEFT(D66,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D66,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":33}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D67,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D67,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D67,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D67,2)=\"Dz\",'5   Dozer'!T67/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D67,2)=\"Rp\",'7   Ripper'!L67,\nIF(LEFT(D67,2)=\"Tk\",'9   Trucks'!Q67,\nIF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'10   Loader Shovel'!O67,\nIF(LEFT(D67,2)=\"Sc\",'11 Scrapers'!AD67,\nIF(LEFT(D67,2)=\"Mg\",'12   M''grader'!L67,\nIF(LEFT(D67,2)=\"Ex\",'8  Excavator'!Q67,\nIF(LEFT(D67,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":21.60750508474576},1504.206466474576,5603.8426033728811,592.26171437288133,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7700.3107842203381},{"$f":"IF(OR(LEFT(D67,2)=\"Dz\",LEFT(D67,2)=\"Tk\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\",LEFT(D67,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Ex\",LEFT(D67,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D67,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":63}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D68,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D68,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D68,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D68,2)=\"Dz\",'5   Dozer'!T68/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D68,2)=\"Rp\",'7   Ripper'!L68,\nIF(LEFT(D68,2)=\"Tk\",'9   Trucks'!Q68,\nIF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'10   Loader Shovel'!O68,\nIF(LEFT(D68,2)=\"Sc\",'11 Scrapers'!AD68,\nIF(LEFT(D68,2)=\"Mg\",'12   M''grader'!L68,\nIF(LEFT(D68,2)=\"Ex\",'8  Excavator'!Q68,\nIF(LEFT(D68,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":39.442271186440678},2745.7737086440675,10229.23649822034,1081.1126532203391,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":14056.122860084748},{"$f":"IF(OR(LEFT(D68,2)=\"Dz\",LEFT(D68,2)=\"Tk\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\",LEFT(D68,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Ex\",LEFT(D68,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D68,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":115}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D69,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D69,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D69,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D69,2)=\"Dz\",'5   Dozer'!T69/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D69,2)=\"Rp\",'7   Ripper'!L69,\nIF(LEFT(D69,2)=\"Tk\",'9   Trucks'!Q69,\nIF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'10   Loader Shovel'!O69,\nIF(LEFT(D69,2)=\"Sc\",'11 Scrapers'!AD69,\nIF(LEFT(D69,2)=\"Mg\",'12   M''grader'!L69,\nIF(LEFT(D69,2)=\"Ex\",'8  Excavator'!Q69,\nIF(LEFT(D69,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":4.4586915254237285},310.39181054237281,1156.3484737118645,122.21273471186441,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1588.9530189661018},{"$f":"IF(OR(LEFT(D69,2)=\"Dz\",LEFT(D69,2)=\"Tk\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\",LEFT(D69,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Ex\",LEFT(D69,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D69,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":13}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D70,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D70,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D70,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D70,2)=\"Dz\",'5   Dozer'!T70/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D70,2)=\"Rp\",'7   Ripper'!L70,\nIF(LEFT(D70,2)=\"Tk\",'9   Trucks'!Q70,\nIF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'10   Loader Shovel'!O70,\nIF(LEFT(D70,2)=\"Sc\",'11 Scrapers'!AD70,\nIF(LEFT(D70,2)=\"Mg\",'12   M''grader'!L70,\nIF(LEFT(D70,2)=\"Ex\",'8  Excavator'!Q70,\nIF(LEFT(D70,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":43.215010169491521},3008.412932949152,11207.685206745762,1184.5234287457627,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":15400.621568440676},{"$f":"IF(OR(LEFT(D70,2)=\"Dz\",LEFT(D70,2)=\"Tk\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\",LEFT(D70,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Ex\",LEFT(D70,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D70,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":126}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D71,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D71,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D71,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D71,2)=\"Dz\",'5   Dozer'!T71/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D71,2)=\"Rp\",'7   Ripper'!L71,\nIF(LEFT(D71,2)=\"Tk\",'9   Trucks'!Q71,\nIF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'10   Loader Shovel'!O71,\nIF(LEFT(D71,2)=\"Sc\",'11 Scrapers'!AD71,\nIF(LEFT(D71,2)=\"Mg\",'12   M''grader'!L71,\nIF(LEFT(D71,2)=\"Ex\",'8  Excavator'!Q71,\nIF(LEFT(D71,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":13.376074576271185},931.17543162711843,3469.0454211355932,366.63820413559324,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4766.8590568983054},{"$f":"IF(OR(LEFT(D71,2)=\"Dz\",LEFT(D71,2)=\"Tk\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\",LEFT(D71,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Ex\",LEFT(D71,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D71,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":39}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D72,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D72,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D72,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D72,2)=\"Dz\",'5   Dozer'!T72/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D72,2)=\"Rp\",'7   Ripper'!L72,\nIF(LEFT(D72,2)=\"Tk\",'9   Trucks'!Q72,\nIF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'10   Loader Shovel'!O72,\nIF(LEFT(D72,2)=\"Sc\",'11 Scrapers'!AD72,\nIF(LEFT(D72,2)=\"Mg\",'12   M''grader'!L72,\nIF(LEFT(D72,2)=\"Ex\",'8  Excavator'!Q72,\nIF(LEFT(D72,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3.4297627118644063},238.76293118644062,889.49882593220332,94.009795932203389,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1222.2715530508474},{"$f":"IF(OR(LEFT(D72,2)=\"Dz\",LEFT(D72,2)=\"Tk\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\",LEFT(D72,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Ex\",LEFT(D72,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D72,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D73,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D73,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D73,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D73,2)=\"Dz\",'5   Dozer'!T73/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D73,2)=\"Rp\",'7   Ripper'!L73,\nIF(LEFT(D73,2)=\"Tk\",'9   Trucks'!Q73,\nIF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'10   Loader Shovel'!O73,\nIF(LEFT(D73,2)=\"Sc\",'11 Scrapers'!AD73,\nIF(LEFT(D73,2)=\"Mg\",'12   M''grader'!L73,\nIF(LEFT(D73,2)=\"Ex\",'8  Excavator'!Q73,\nIF(LEFT(D73,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":11.146728813559321},775.97952635593208,2890.8711842796611,305.53183677966103,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3972.3825474152545},{"$f":"IF(OR(LEFT(D73,2)=\"Dz\",LEFT(D73,2)=\"Tk\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\",LEFT(D73,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Ex\",LEFT(D73,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D73,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":32.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D74,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D74,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D74,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D74,2)=\"Dz\",'5   Dozer'!T74/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D74,2)=\"Rp\",'7   Ripper'!L74,\nIF(LEFT(D74,2)=\"Tk\",'9   Trucks'!Q74,\nIF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'10   Loader Shovel'!O74,\nIF(LEFT(D74,2)=\"Sc\",'11 Scrapers'!AD74,\nIF(LEFT(D74,2)=\"Mg\",'12   M''grader'!L74,\nIF(LEFT(D74,2)=\"Ex\",'8  Excavator'!Q74,\nIF(LEFT(D74,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":4.4586915254237285},310.39181054237281,1156.3484737118645,122.21273471186441,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1588.9530189661018},{"$f":"IF(OR(LEFT(D74,2)=\"Dz\",LEFT(D74,2)=\"Tk\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\",LEFT(D74,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Ex\",LEFT(D74,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D74,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":13}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D75,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D75,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D75,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D75,2)=\"Dz\",'5   Dozer'!T75/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D75,2)=\"Rp\",'7   Ripper'!L75,\nIF(LEFT(D75,2)=\"Tk\",'9   Trucks'!Q75,\nIF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'10   Loader Shovel'!O75,\nIF(LEFT(D75,2)=\"Sc\",'11 Scrapers'!AD75,\nIF(LEFT(D75,2)=\"Mg\",'12   M''grader'!L75,\nIF(LEFT(D75,2)=\"Ex\",'8  Excavator'!Q75,\nIF(LEFT(D75,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":16.24335620338983},1130.7812420989828,4212.6664396149154,445.23039353491532,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5788.6780752488139},{"$f":"IF(OR(LEFT(D75,2)=\"Dz\",LEFT(D75,2)=\"Tk\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\",LEFT(D75,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Ex\",LEFT(D75,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D75,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":47.36}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D76,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D76,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D76,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D76,2)=\"Dz\",'5   Dozer'!T76/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D76,2)=\"Rp\",'7   Ripper'!L76,\nIF(LEFT(D76,2)=\"Tk\",'9   Trucks'!Q76,\nIF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'10   Loader Shovel'!O76,\nIF(LEFT(D76,2)=\"Sc\",'11 Scrapers'!AD76,\nIF(LEFT(D76,2)=\"Mg\",'12   M''grader'!L76,\nIF(LEFT(D76,2)=\"Ex\",'8  Excavator'!Q76,\nIF(LEFT(D76,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":8.6920657627118647},605.09815807118639,2254.2615744559325,238.24952255593223,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3097.6092550830513},{"$f":"IF(OR(LEFT(D76,2)=\"Dz\",LEFT(D76,2)=\"Tk\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\",LEFT(D76,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Ex\",LEFT(D76,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D76,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":21.23}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$M$2))","v":259.34704545454548},{"$f":"IF(LEFT(D77,1)=\"U\",0,\nVLOOKUP(D77,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D77,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D77,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D77,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D77,2)=\"Dz\",'5   Dozer'!T77/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D77,2)=\"Rp\",'7   Ripper'!L77,\nIF(LEFT(D77,2)=\"Tk\",'9   Trucks'!Q77,\nIF(OR(LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\"),'10   Loader Shovel'!O77,\nIF(LEFT(D77,2)=\"Sc\",'11 Scrapers'!AD77,\nIF(LEFT(D77,2)=\"Mg\",'12   M''grader'!L77,\nIF(LEFT(D77,2)=\"Ex\",'8  Excavator'!Q77,\nIF(LEFT(D77,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3.0314556240369801},211.03478326733435,786.19905952055626,83.092198654853632,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1080.3260414427441},{"$f":"IF(OR(LEFT(D77,2)=\"Dz\",LEFT(D77,2)=\"Tk\",LEFT(D77,2)=\"Ld\",LEFT(D77,2)=\"Sh\",LEFT(D77,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D77,2)=\"Rp\",LEFT(D77,2)=\"Ex\",LEFT(D77,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D77,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":7.4042011019283747}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$E$2))","v":12.285},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$M$2))","v":52.380397727272722},{"$f":"IF(LEFT(D78,1)=\"U\",0,\nVLOOKUP(D78,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D78,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D78,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D78,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D78,2)=\"Dz\",'5   Dozer'!T78/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D78,2)=\"Rp\",'7   Ripper'!L78,\nIF(LEFT(D78,2)=\"Tk\",'9   Trucks'!Q78,\nIF(OR(LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\"),'10   Loader Shovel'!O78,\nIF(LEFT(D78,2)=\"Sc\",'11 Scrapers'!AD78,\nIF(LEFT(D78,2)=\"Mg\",'12   M''grader'!L78,\nIF(LEFT(D78,2)=\"Ex\",'8  Excavator'!Q78,\nIF(LEFT(D78,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":31.150443789473684},382.6832019536842,1631.672635073684,862.86729296842111,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2877.2231299957893},{"$f":"IF(OR(LEFT(D78,2)=\"Dz\",LEFT(D78,2)=\"Tk\",LEFT(D78,2)=\"Ld\",LEFT(D78,2)=\"Sh\",LEFT(D78,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D78,2)=\"Rp\",LEFT(D78,2)=\"Ex\",LEFT(D78,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D78,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":21.23}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$E$2))","v":12.285},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$M$2))","v":52.380397727272722},{"$f":"IF(LEFT(D79,1)=\"U\",0,\nVLOOKUP(D79,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D79,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D79,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D79,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D79,2)=\"Dz\",'5   Dozer'!T79/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D79,2)=\"Rp\",'7   Ripper'!L79,\nIF(LEFT(D79,2)=\"Tk\",'9   Trucks'!Q79,\nIF(OR(LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\"),'10   Loader Shovel'!O79,\nIF(LEFT(D79,2)=\"Sc\",'11 Scrapers'!AD79,\nIF(LEFT(D79,2)=\"Mg\",'12   M''grader'!L79,\nIF(LEFT(D79,2)=\"Ex\",'8  Excavator'!Q79,\nIF(LEFT(D79,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0.70429642105263157},8.6522815326315783,36.891326652631577,19.509010863157897,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":65.05261904842105},{"$f":"IF(OR(LEFT(D79,2)=\"Dz\",LEFT(D79,2)=\"Tk\",LEFT(D79,2)=\"Ld\",LEFT(D79,2)=\"Sh\",LEFT(D79,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D79,2)=\"Rp\",LEFT(D79,2)=\"Ex\",LEFT(D79,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D79,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0.48}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D80,1)=\"U\",0,\nVLOOKUP(D80,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D80,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D80,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D80,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D80,2)=\"Dz\",'5   Dozer'!T80/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D80,2)=\"Rp\",'7   Ripper'!L80,\nIF(LEFT(D80,2)=\"Tk\",'9   Trucks'!Q80,\nIF(OR(LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\"),'10   Loader Shovel'!O80,\nIF(LEFT(D80,2)=\"Sc\",'11 Scrapers'!AD80,\nIF(LEFT(D80,2)=\"Mg\",'12   M''grader'!L80,\nIF(LEFT(D80,2)=\"Ex\",'8  Excavator'!Q80,\nIF(LEFT(D80,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":423.42460388107537},29476.703799181061,107737.14259836213,11606.068392380277,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":148819.91478992347},{"$f":"IF(OR(LEFT(D80,2)=\"Dz\",LEFT(D80,2)=\"Tk\",LEFT(D80,2)=\"Ld\",LEFT(D80,2)=\"Sh\",LEFT(D80,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1321320},{"$f":"IF(OR(LEFT(D80,2)=\"Rp\",LEFT(D80,2)=\"Ex\",LEFT(D80,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D80,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D81,1)=\"U\",0,\nVLOOKUP(D81,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D81,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D81,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D81,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D81,2)=\"Dz\",'5   Dozer'!T81/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D81,2)=\"Rp\",'7   Ripper'!L81,\nIF(LEFT(D81,2)=\"Tk\",'9   Trucks'!Q81,\nIF(OR(LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\"),'10   Loader Shovel'!O81,\nIF(LEFT(D81,2)=\"Sc\",'11 Scrapers'!AD81,\nIF(LEFT(D81,2)=\"Mg\",'12   M''grader'!L81,\nIF(LEFT(D81,2)=\"Ex\",'8  Excavator'!Q81,\nIF(LEFT(D81,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":26.373505529642163},1835.9915874460389,6710.5361852420792,722.89778656749183,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":9269.4255592556092},{"$f":"IF(OR(LEFT(D81,2)=\"Dz\",LEFT(D81,2)=\"Tk\",LEFT(D81,2)=\"Ld\",LEFT(D81,2)=\"Sh\",LEFT(D81,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":82299.989200000011},{"$f":"IF(OR(LEFT(D81,2)=\"Rp\",LEFT(D81,2)=\"Ex\",LEFT(D81,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D81,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D82,1)=\"U\",0,\nVLOOKUP(D82,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D82,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D82,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D82,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D82,2)=\"Dz\",'5   Dozer'!T82/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D82,2)=\"Rp\",'7   Ripper'!L82,\nIF(LEFT(D82,2)=\"Tk\",'9   Trucks'!Q82,\nIF(OR(LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\"),'10   Loader Shovel'!O82,\nIF(LEFT(D82,2)=\"Sc\",'11 Scrapers'!AD82,\nIF(LEFT(D82,2)=\"Mg\",'12   M''grader'!L82,\nIF(LEFT(D82,2)=\"Ex\",'8  Excavator'!Q82,\nIF(LEFT(D82,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":776.01736161148881},54022.448628583792,197451.66525614462,21270.635881770912,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":272744.74976649933},{"$f":"IF(OR(LEFT(D82,2)=\"Dz\",LEFT(D82,2)=\"Tk\",LEFT(D82,2)=\"Ld\",LEFT(D82,2)=\"Sh\",LEFT(D82,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2357039.8279999997},{"$f":"IF(OR(LEFT(D82,2)=\"Rp\",LEFT(D82,2)=\"Ex\",LEFT(D82,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D82,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D83,1)=\"U\",0,\nVLOOKUP(D83,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D83,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D83,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D83,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D83,2)=\"Dz\",'5   Dozer'!T83/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D83,2)=\"Rp\",'7   Ripper'!L83,\nIF(LEFT(D83,2)=\"Tk\",'9   Trucks'!Q83,\nIF(OR(LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\"),'10   Loader Shovel'!O83,\nIF(LEFT(D83,2)=\"Sc\",'11 Scrapers'!AD83,\nIF(LEFT(D83,2)=\"Mg\",'12   M''grader'!L83,\nIF(LEFT(D83,2)=\"Ex\",'8  Excavator'!Q83,\nIF(LEFT(D83,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":721.50572324779216},50227.620923895047,183581.59700354625,19776.471874221985,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":253585.68980166328},{"$f":"IF(OR(LEFT(D83,2)=\"Dz\",LEFT(D83,2)=\"Tk\",LEFT(D83,2)=\"Ld\",LEFT(D83,2)=\"Sh\",LEFT(D83,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2202200},{"$f":"IF(OR(LEFT(D83,2)=\"Rp\",LEFT(D83,2)=\"Ex\",LEFT(D83,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D83,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D84,1)=\"U\",0,\nVLOOKUP(D84,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D84,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D84,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D84,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D84,2)=\"Dz\",'5   Dozer'!T84/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D84,2)=\"Rp\",'7   Ripper'!L84,\nIF(LEFT(D84,2)=\"Tk\",'9   Trucks'!Q84,\nIF(OR(LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\"),'10   Loader Shovel'!O84,\nIF(LEFT(D84,2)=\"Sc\",'11 Scrapers'!AD84,\nIF(LEFT(D84,2)=\"Mg\",'12   M''grader'!L84,\nIF(LEFT(D84,2)=\"Ex\",'8  Excavator'!Q84,\nIF(LEFT(D84,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":575.42317963325627},40058.084650169134,146412.01430033828,15772.349353747557,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":202242.44830425497},{"$f":"IF(OR(LEFT(D84,2)=\"Dz\",LEFT(D84,2)=\"Tk\",LEFT(D84,2)=\"Ld\",LEFT(D84,2)=\"Sh\",LEFT(D84,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1795640},{"$f":"IF(OR(LEFT(D84,2)=\"Rp\",LEFT(D84,2)=\"Ex\",LEFT(D84,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D84,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D85,1)=\"U\",0,\nVLOOKUP(D85,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D85,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D85,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D85,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D85,2)=\"Dz\",'5   Dozer'!T85/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D85,2)=\"Rp\",'7   Ripper'!L85,\nIF(LEFT(D85,2)=\"Tk\",'9   Trucks'!Q85,\nIF(OR(LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\"),'10   Loader Shovel'!O85,\nIF(LEFT(D85,2)=\"Sc\",'11 Scrapers'!AD85,\nIF(LEFT(D85,2)=\"Mg\",'12   M''grader'!L85,\nIF(LEFT(D85,2)=\"Ex\",'8  Excavator'!Q85,\nIF(LEFT(D85,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":186.40687418764588},12976.714546572966,47429.799311591079,5109.4124214833746,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":65515.926279647421},{"$f":"IF(OR(LEFT(D85,2)=\"Dz\",LEFT(D85,2)=\"Tk\",LEFT(D85,2)=\"Ld\",LEFT(D85,2)=\"Sh\",LEFT(D85,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":556600},{"$f":"IF(OR(LEFT(D85,2)=\"Rp\",LEFT(D85,2)=\"Ex\",LEFT(D85,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D85,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D86,1)=\"U\",0,\nVLOOKUP(D86,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D86,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D86,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D86,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D86,2)=\"Dz\",'5   Dozer'!T86/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D86,2)=\"Rp\",'7   Ripper'!L86,\nIF(LEFT(D86,2)=\"Tk\",'9   Trucks'!Q86,\nIF(OR(LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\"),'10   Loader Shovel'!O86,\nIF(LEFT(D86,2)=\"Sc\",'11 Scrapers'!AD86,\nIF(LEFT(D86,2)=\"Mg\",'12   M''grader'!L86,\nIF(LEFT(D86,2)=\"Ex\",'8  Excavator'!Q86,\nIF(LEFT(D86,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.04833266208955},7104.0946782713636,25965.415488771563,2797.1447982678751,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":35866.654965310801},{"$f":"IF(OR(LEFT(D86,2)=\"Dz\",LEFT(D86,2)=\"Tk\",LEFT(D86,2)=\"Ld\",LEFT(D86,2)=\"Sh\",LEFT(D86,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":314600},{"$f":"IF(OR(LEFT(D86,2)=\"Rp\",LEFT(D86,2)=\"Ex\",LEFT(D86,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D86,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D87,1)=\"U\",0,\nVLOOKUP(D87,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D87,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D87,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D87,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D87,2)=\"Dz\",'5   Dozer'!T87/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D87,2)=\"Rp\",'7   Ripper'!L87,\nIF(LEFT(D87,2)=\"Tk\",'9   Trucks'!Q87,\nIF(OR(LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\"),'10   Loader Shovel'!O87,\nIF(LEFT(D87,2)=\"Sc\",'11 Scrapers'!AD87,\nIF(LEFT(D87,2)=\"Mg\",'12   M''grader'!L87,\nIF(LEFT(D87,2)=\"Ex\",'8  Excavator'!Q87,\nIF(LEFT(D87,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":290.8875640265955},20250.137769711444,74014.109426729527,7973.2281299689839,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":102237.47532640994},{"$f":"IF(OR(LEFT(D87,2)=\"Dz\",LEFT(D87,2)=\"Tk\",LEFT(D87,2)=\"Ld\",LEFT(D87,2)=\"Sh\",LEFT(D87,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":885720},{"$f":"IF(OR(LEFT(D87,2)=\"Rp\",LEFT(D87,2)=\"Ex\",LEFT(D87,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D87,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D88,1)=\"U\",0,\nVLOOKUP(D88,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D88,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D88,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D88,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D88,2)=\"Dz\",'5   Dozer'!T88/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D88,2)=\"Rp\",'7   Ripper'!L88,\nIF(LEFT(D88,2)=\"Tk\",'9   Trucks'!Q88,\nIF(OR(LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\"),'10   Loader Shovel'!O88,\nIF(LEFT(D88,2)=\"Sc\",'11 Scrapers'!AD88,\nIF(LEFT(D88,2)=\"Mg\",'12   M''grader'!L88,\nIF(LEFT(D88,2)=\"Ex\",'8  Excavator'!Q88,\nIF(LEFT(D88,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":581.62720313334523},40489.977746127828,147990.58049225566,15942.401637884996,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":204422.95987626849},{"$f":"IF(OR(LEFT(D88,2)=\"Dz\",LEFT(D88,2)=\"Tk\",LEFT(D88,2)=\"Ld\",LEFT(D88,2)=\"Sh\",LEFT(D88,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1815000},{"$f":"IF(OR(LEFT(D88,2)=\"Rp\",LEFT(D88,2)=\"Ex\",LEFT(D88,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D88,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D89,1)=\"U\",0,\nVLOOKUP(D89,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D89,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D89,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D89,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D89,2)=\"Dz\",'5   Dozer'!T89/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D89,2)=\"Rp\",'7   Ripper'!L89,\nIF(LEFT(D89,2)=\"Tk\",'9   Trucks'!Q89,\nIF(OR(LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\"),'10   Loader Shovel'!O89,\nIF(LEFT(D89,2)=\"Sc\",'11 Scrapers'!AD89,\nIF(LEFT(D89,2)=\"Mg\",'12   M''grader'!L89,\nIF(LEFT(D89,2)=\"Ex\",'8  Excavator'!Q89,\nIF(LEFT(D89,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":74.3539851519471},5176.1526763527972,18918.80119304956,2038.0427330148702,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":26132.996602417228},{"$f":"IF(OR(LEFT(D89,2)=\"Dz\",LEFT(D89,2)=\"Tk\",LEFT(D89,2)=\"Ld\",LEFT(D89,2)=\"Sh\",LEFT(D89,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":229222.40000000002},{"$f":"IF(OR(LEFT(D89,2)=\"Rp\",LEFT(D89,2)=\"Ex\",LEFT(D89,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D89,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D90,1)=\"U\",0,\nVLOOKUP(D90,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D90,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D90,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D90,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D90,2)=\"Dz\",'5   Dozer'!T90/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D90,2)=\"Rp\",'7   Ripper'!L90,\nIF(LEFT(D90,2)=\"Tk\",'9   Trucks'!Q90,\nIF(OR(LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\"),'10   Loader Shovel'!O90,\nIF(LEFT(D90,2)=\"Sc\",'11 Scrapers'!AD90,\nIF(LEFT(D90,2)=\"Mg\",'12   M''grader'!L90,\nIF(LEFT(D90,2)=\"Ex\",'8  Excavator'!Q90,\nIF(LEFT(D90,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":83.754317251201712},{"$f":"J90*N90*M90","v":5830.5567954424068},{"$f":"K90*N90*M90","v":21310.643590884814},{"$f":"L90*N90*M90","v":2295.7058358554391},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":29436.906222182661},{"$f":"IF(OR(LEFT(D90,2)=\"Dz\",LEFT(D90,2)=\"Tk\",LEFT(D90,2)=\"Ld\",LEFT(D90,2)=\"Sh\",LEFT(D90,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":261360},{"$f":"IF(OR(LEFT(D90,2)=\"Rp\",LEFT(D90,2)=\"Ex\",LEFT(D90,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D90,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D91,1)=\"U\",0,\nVLOOKUP(D91,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D91,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D91,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D91,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D91,2)=\"Dz\",'5   Dozer'!T91/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D91,2)=\"Rp\",'7   Ripper'!L91,\nIF(LEFT(D91,2)=\"Tk\",'9   Trucks'!Q91,\nIF(OR(LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\"),'10   Loader Shovel'!O91,\nIF(LEFT(D91,2)=\"Sc\",'11 Scrapers'!AD91,\nIF(LEFT(D91,2)=\"Mg\",'12   M''grader'!L91,\nIF(LEFT(D91,2)=\"Ex\",'8  Excavator'!Q91,\nIF(LEFT(D91,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.36638775146876},7126.2360833184975,26046.342166636998,2805.862688267759,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":35978.440938223248},{"$f":"IF(OR(LEFT(D91,2)=\"Dz\",LEFT(D91,2)=\"Tk\",LEFT(D91,2)=\"Ld\",LEFT(D91,2)=\"Sh\",LEFT(D91,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":319440},{"$f":"IF(OR(LEFT(D91,2)=\"Rp\",LEFT(D91,2)=\"Ex\",LEFT(D91,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D91,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D92,1)=\"U\",0,\nVLOOKUP(D92,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D92,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D92,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D92,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D92,2)=\"Dz\",'5   Dozer'!T92/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D92,2)=\"Rp\",'7   Ripper'!L92,\nIF(LEFT(D92,2)=\"Tk\",'9   Trucks'!Q92,\nIF(OR(LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\"),'10   Loader Shovel'!O92,\nIF(LEFT(D92,2)=\"Sc\",'11 Scrapers'!AD92,\nIF(LEFT(D92,2)=\"Mg\",'12   M''grader'!L92,\nIF(LEFT(D92,2)=\"Ex\",'8  Excavator'!Q92,\nIF(LEFT(D92,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":33.048200150957513},2300.650453508907,8408.8610336940728,905.85116613774551,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":11615.362653340726},{"$f":"IF(OR(LEFT(D92,2)=\"Dz\",LEFT(D92,2)=\"Tk\",LEFT(D92,2)=\"Ld\",LEFT(D92,2)=\"Sh\",LEFT(D92,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102753.2},{"$f":"IF(OR(LEFT(D92,2)=\"Rp\",LEFT(D92,2)=\"Ex\",LEFT(D92,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D92,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D93,1)=\"U\",0,\nVLOOKUP(D93,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D93,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D93,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D93,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D93,2)=\"Dz\",'5   Dozer'!T93/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D93,2)=\"Rp\",'7   Ripper'!L93,\nIF(LEFT(D93,2)=\"Tk\",'9   Trucks'!Q93,\nIF(OR(LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\"),'10   Loader Shovel'!O93,\nIF(LEFT(D93,2)=\"Sc\",'11 Scrapers'!AD93,\nIF(LEFT(D93,2)=\"Mg\",'12   M''grader'!L93,\nIF(LEFT(D93,2)=\"Ex\",'8  Excavator'!Q93,\nIF(LEFT(D93,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":311.33490486064539},21673.579401873827,79216.778461555077,8533.6897422302918,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":109424.04760565919},{"$f":"IF(OR(LEFT(D93,2)=\"Dz\",LEFT(D93,2)=\"Tk\",LEFT(D93,2)=\"Ld\",LEFT(D93,2)=\"Sh\",LEFT(D93,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":968000},{"$f":"IF(OR(LEFT(D93,2)=\"Rp\",LEFT(D93,2)=\"Ex\",LEFT(D93,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D93,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D94,1)=\"U\",0,\nVLOOKUP(D94,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D94,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D94,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D94,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D94,2)=\"Dz\",'5   Dozer'!T94/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D94,2)=\"Rp\",'7   Ripper'!L94,\nIF(LEFT(D94,2)=\"Tk\",'9   Trucks'!Q94,\nIF(OR(LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\"),'10   Loader Shovel'!O94,\nIF(LEFT(D94,2)=\"Sc\",'11 Scrapers'!AD94,\nIF(LEFT(D94,2)=\"Mg\",'12   M''grader'!L94,\nIF(LEFT(D94,2)=\"Ex\",'8  Excavator'!Q94,\nIF(LEFT(D94,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":66.69325262595693},4642.8507815559915,16969.586563111985,1828.0620544774797,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":23440.499399145454},{"$f":"IF(OR(LEFT(D94,2)=\"Dz\",LEFT(D94,2)=\"Tk\",LEFT(D94,2)=\"Ld\",LEFT(D94,2)=\"Sh\",LEFT(D94,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":208120},{"$f":"IF(OR(LEFT(D94,2)=\"Rp\",LEFT(D94,2)=\"Ex\",LEFT(D94,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D94,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D95,1)=\"U\",0,\nVLOOKUP(D95,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D95,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D95,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D95,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D95,2)=\"Dz\",'5   Dozer'!T95/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D95,2)=\"Rp\",'7   Ripper'!L95,\nIF(LEFT(D95,2)=\"Tk\",'9   Trucks'!Q95,\nIF(OR(LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\"),'10   Loader Shovel'!O95,\nIF(LEFT(D95,2)=\"Sc\",'11 Scrapers'!AD95,\nIF(LEFT(D95,2)=\"Mg\",'12   M''grader'!L95,\nIF(LEFT(D95,2)=\"Ex\",'8  Excavator'!Q95,\nIF(LEFT(D95,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":32.933024746305861},2292.6325177140825,8379.555535428166,902.6942082962438,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":11574.882261438492},{"$f":"IF(OR(LEFT(D95,2)=\"Dz\",LEFT(D95,2)=\"Tk\",LEFT(D95,2)=\"Ld\",LEFT(D95,2)=\"Sh\",LEFT(D95,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102769.33333333334},{"$f":"IF(OR(LEFT(D95,2)=\"Rp\",LEFT(D95,2)=\"Ex\",LEFT(D95,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D95,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D96,1)=\"U\",0,\nVLOOKUP(D96,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D96,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D96,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D96,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D96,2)=\"Dz\",'5   Dozer'!T96/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D96,2)=\"Rp\",'7   Ripper'!L96,\nIF(LEFT(D96,2)=\"Tk\",'9   Trucks'!Q96,\nIF(OR(LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\"),'10   Loader Shovel'!O96,\nIF(LEFT(D96,2)=\"Sc\",'11 Scrapers'!AD96,\nIF(LEFT(D96,2)=\"Mg\",'12   M''grader'!L96,\nIF(LEFT(D96,2)=\"Ex\",'8  Excavator'!Q96,\nIF(LEFT(D96,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":15.406938426372642},1072.5540185519314,3920.1773043696348,422.30418226687419,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5415.0355051884399},{"$f":"IF(OR(LEFT(D96,2)=\"Dz\",LEFT(D96,2)=\"Tk\",LEFT(D96,2)=\"Ld\",LEFT(D96,2)=\"Sh\",LEFT(D96,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":9636.8399999999983},{"$f":"IF(OR(LEFT(D96,2)=\"Rp\",LEFT(D96,2)=\"Ex\",LEFT(D96,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D96,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D97,1)=\"U\",0,\nVLOOKUP(D97,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D97,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D97,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D97,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":2},{"$f":"IF(LEFT(D97,2)=\"Dz\",'5   Dozer'!T97/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D97,2)=\"Rp\",'7   Ripper'!L97,\nIF(LEFT(D97,2)=\"Tk\",'9   Trucks'!Q97,\nIF(OR(LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\"),'10   Loader Shovel'!O97,\nIF(LEFT(D97,2)=\"Sc\",'11 Scrapers'!AD97,\nIF(LEFT(D97,2)=\"Mg\",'12   M''grader'!L97,\nIF(LEFT(D97,2)=\"Ex\",'8  Excavator'!Q97,\nIF(LEFT(D97,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5832.6654432748373},812082.00966715557,2968153.9656922417,319746.71960032661,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4099982.6949597234},{"$f":"IF(OR(LEFT(D97,2)=\"Dz\",LEFT(D97,2)=\"Tk\",LEFT(D97,2)=\"Ld\",LEFT(D97,2)=\"Sh\",LEFT(D97,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":17500000},{"$f":"IF(OR(LEFT(D97,2)=\"Rp\",LEFT(D97,2)=\"Ex\",LEFT(D97,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D97,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D98,1)=\"U\",0,\nVLOOKUP(D98,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D98,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D98,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D98,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":2},{"$f":"IF(LEFT(D98,2)=\"Dz\",'5   Dozer'!T98/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D98,2)=\"Rp\",'7   Ripper'!L98,\nIF(LEFT(D98,2)=\"Tk\",'9   Trucks'!Q98,\nIF(OR(LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\"),'10   Loader Shovel'!O98,\nIF(LEFT(D98,2)=\"Sc\",'11 Scrapers'!AD98,\nIF(LEFT(D98,2)=\"Mg\",'12   M''grader'!L98,\nIF(LEFT(D98,2)=\"Ex\",'8  Excavator'!Q98,\nIF(LEFT(D98,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":1243.7476138385973},173166.98027474788,632924.08046338626,68182.244190631915,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":874273.3049287661},{"$f":"IF(OR(LEFT(D98,2)=\"Dz\",LEFT(D98,2)=\"Tk\",LEFT(D98,2)=\"Ld\",LEFT(D98,2)=\"Sh\",LEFT(D98,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":3500000},{"$f":"IF(OR(LEFT(D98,2)=\"Rp\",LEFT(D98,2)=\"Ex\",LEFT(D98,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D98,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D99,1)=\"U\",0,\nVLOOKUP(D99,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D99,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D99,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D99,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D99,2)=\"Dz\",'5   Dozer'!T99/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D99,2)=\"Rp\",'7   Ripper'!L99,\nIF(LEFT(D99,2)=\"Tk\",'9   Trucks'!Q99,\nIF(OR(LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\"),'10   Loader Shovel'!O99,\nIF(LEFT(D99,2)=\"Sc\",'11 Scrapers'!AD99,\nIF(LEFT(D99,2)=\"Mg\",'12   M''grader'!L99,\nIF(LEFT(D99,2)=\"Ex\",'8  Excavator'!Q99,\nIF(LEFT(D99,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":73.106922522884076},5089.3384114305745,18601.495672621684,2003.8607463522528,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":25694.694830404511},{"$f":"IF(OR(LEFT(D99,2)=\"Dz\",LEFT(D99,2)=\"Tk\",LEFT(D99,2)=\"Ld\",LEFT(D99,2)=\"Sh\",LEFT(D99,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":45360.000000000007},{"$f":"IF(OR(LEFT(D99,2)=\"Rp\",LEFT(D99,2)=\"Ex\",LEFT(D99,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D99,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D100,1)=\"U\",0,\nVLOOKUP(D100,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D100,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D100,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D100,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D100,2)=\"Dz\",'5   Dozer'!T100/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D100,2)=\"Rp\",'7   Ripper'!L100,\nIF(LEFT(D100,2)=\"Tk\",'9   Trucks'!Q100,\nIF(OR(LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\"),'10   Loader Shovel'!O100,\nIF(LEFT(D100,2)=\"Sc\",'11 Scrapers'!AD100,\nIF(LEFT(D100,2)=\"Mg\",'12   M''grader'!L100,\nIF(LEFT(D100,2)=\"Ex\",'8  Excavator'!Q100,\nIF(LEFT(D100,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":423.42460388107537},81960.098765319577,215092.86623820546,11728.861527505789,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":308781.82653103082},{"$f":"IF(OR(LEFT(D100,2)=\"Dz\",LEFT(D100,2)=\"Tk\",LEFT(D100,2)=\"Ld\",LEFT(D100,2)=\"Sh\",LEFT(D100,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1321320},{"$f":"IF(OR(LEFT(D100,2)=\"Rp\",LEFT(D100,2)=\"Ex\",LEFT(D100,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D100,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D101,1)=\"U\",0,\nVLOOKUP(D101,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D101,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D101,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D101,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D101,2)=\"Dz\",'5   Dozer'!T101/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D101,2)=\"Rp\",'7   Ripper'!L101,\nIF(LEFT(D101,2)=\"Tk\",'9   Trucks'!Q101,\nIF(OR(LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\"),'10   Loader Shovel'!O101,\nIF(LEFT(D101,2)=\"Sc\",'11 Scrapers'!AD101,\nIF(LEFT(D101,2)=\"Mg\",'12   M''grader'!L101,\nIF(LEFT(D101,2)=\"Ex\",'8  Excavator'!Q101,\nIF(LEFT(D101,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":26.373505529642163},5104.9823231440787,13397.315236582626,730.54610317108802,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":19232.843662897794},{"$f":"IF(OR(LEFT(D101,2)=\"Dz\",LEFT(D101,2)=\"Tk\",LEFT(D101,2)=\"Ld\",LEFT(D101,2)=\"Sh\",LEFT(D101,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":82299.989200000011},{"$f":"IF(OR(LEFT(D101,2)=\"Rp\",LEFT(D101,2)=\"Ex\",LEFT(D101,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D101,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D102,1)=\"U\",0,\nVLOOKUP(D102,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D102,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D102,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D102,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D102,2)=\"Dz\",'5   Dozer'!T102/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D102,2)=\"Rp\",'7   Ripper'!L102,\nIF(LEFT(D102,2)=\"Tk\",'9   Trucks'!Q102,\nIF(OR(LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\"),'10   Loader Shovel'!O102,\nIF(LEFT(D102,2)=\"Sc\",'11 Scrapers'!AD102,\nIF(LEFT(D102,2)=\"Mg\",'12   M''grader'!L102,\nIF(LEFT(D102,2)=\"Ex\",'8  Excavator'!Q102,\nIF(LEFT(D102,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":776.01736161148881},150209.64539685551,394204.29760030122,21495.680916638241,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":565909.62391379499},{"$f":"IF(OR(LEFT(D102,2)=\"Dz\",LEFT(D102,2)=\"Tk\",LEFT(D102,2)=\"Ld\",LEFT(D102,2)=\"Sh\",LEFT(D102,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2357039.8279999997},{"$f":"IF(OR(LEFT(D102,2)=\"Rp\",LEFT(D102,2)=\"Ex\",LEFT(D102,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D102,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D103,1)=\"U\",0,\nVLOOKUP(D103,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D103,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D103,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D103,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D103,2)=\"Dz\",'5   Dozer'!T103/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D103,2)=\"Rp\",'7   Ripper'!L103,\nIF(LEFT(D103,2)=\"Tk\",'9   Trucks'!Q103,\nIF(OR(LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\"),'10   Loader Shovel'!O103,\nIF(LEFT(D103,2)=\"Sc\",'11 Scrapers'!AD103,\nIF(LEFT(D103,2)=\"Mg\",'12   M''grader'!L103,\nIF(LEFT(D103,2)=\"Ex\",'8  Excavator'!Q103,\nIF(LEFT(D103,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":721.50572324779216},139658.11101931424,366513.26493116235,19985.708533963843,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":526157.08448444051},{"$f":"IF(OR(LEFT(D103,2)=\"Dz\",LEFT(D103,2)=\"Tk\",LEFT(D103,2)=\"Ld\",LEFT(D103,2)=\"Sh\",LEFT(D103,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2202200},{"$f":"IF(OR(LEFT(D103,2)=\"Rp\",LEFT(D103,2)=\"Ex\",LEFT(D103,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D103,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D104,1)=\"U\",0,\nVLOOKUP(D104,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D104,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D104,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D104,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D104,2)=\"Dz\",'5   Dozer'!T104/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D104,2)=\"Rp\",'7   Ripper'!L104,\nIF(LEFT(D104,2)=\"Tk\",'9   Trucks'!Q104,\nIF(OR(LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\"),'10   Loader Shovel'!O104,\nIF(LEFT(D104,2)=\"Sc\",'11 Scrapers'!AD104,\nIF(LEFT(D104,2)=\"Mg\",'12   M''grader'!L104,\nIF(LEFT(D104,2)=\"Ex\",'8  Excavator'!Q104,\nIF(LEFT(D104,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":575.42317963325627},111381.67268107532,292305.69001602283,15939.2220758412,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":419626.58477293939},{"$f":"IF(OR(LEFT(D104,2)=\"Dz\",LEFT(D104,2)=\"Tk\",LEFT(D104,2)=\"Ld\",LEFT(D104,2)=\"Sh\",LEFT(D104,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1795640},{"$f":"IF(OR(LEFT(D104,2)=\"Rp\",LEFT(D104,2)=\"Ex\",LEFT(D104,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D104,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D105,1)=\"U\",0,\nVLOOKUP(D105,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D105,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D105,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D105,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D105,2)=\"Dz\",'5   Dozer'!T105/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D105,2)=\"Rp\",'7   Ripper'!L105,\nIF(LEFT(D105,2)=\"Tk\",'9   Trucks'!Q105,\nIF(OR(LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\"),'10   Loader Shovel'!O105,\nIF(LEFT(D105,2)=\"Sc\",'11 Scrapers'!AD105,\nIF(LEFT(D105,2)=\"Mg\",'12   M''grader'!L105,\nIF(LEFT(D105,2)=\"Ex\",'8  Excavator'!Q105,\nIF(LEFT(D105,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":186.40687418764588},36081.809320756838,94691.684158217889,5163.4704149977915,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":135936.96389397251},{"$f":"IF(OR(LEFT(D105,2)=\"Dz\",LEFT(D105,2)=\"Tk\",LEFT(D105,2)=\"Ld\",LEFT(D105,2)=\"Sh\",LEFT(D105,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":556600},{"$f":"IF(OR(LEFT(D105,2)=\"Rp\",LEFT(D105,2)=\"Ex\",LEFT(D105,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D105,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D106,1)=\"U\",0,\nVLOOKUP(D106,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D106,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D106,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D106,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D106,2)=\"Dz\",'5   Dozer'!T106/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D106,2)=\"Rp\",'7   Ripper'!L106,\nIF(LEFT(D106,2)=\"Tk\",'9   Trucks'!Q106,\nIF(OR(LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\"),'10   Loader Shovel'!O106,\nIF(LEFT(D106,2)=\"Sc\",'11 Scrapers'!AD106,\nIF(LEFT(D106,2)=\"Mg\",'12   M''grader'!L106,\nIF(LEFT(D106,2)=\"Ex\",'8  Excavator'!Q106,\nIF(LEFT(D106,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.04833266208955},19752.96510207083,51838.906303337164,2826.738814739881,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":74418.610220147864},{"$f":"IF(OR(LEFT(D106,2)=\"Dz\",LEFT(D106,2)=\"Tk\",LEFT(D106,2)=\"Ld\",LEFT(D106,2)=\"Sh\",LEFT(D106,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":314600},{"$f":"IF(OR(LEFT(D106,2)=\"Rp\",LEFT(D106,2)=\"Ex\",LEFT(D106,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D106,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D107,1)=\"U\",0,\nVLOOKUP(D107,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D107,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D107,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D107,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D107,2)=\"Dz\",'5   Dozer'!T107/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D107,2)=\"Rp\",'7   Ripper'!L107,\nIF(LEFT(D107,2)=\"Tk\",'9   Trucks'!Q107,\nIF(OR(LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\"),'10   Loader Shovel'!O107,\nIF(LEFT(D107,2)=\"Sc\",'11 Scrapers'!AD107,\nIF(LEFT(D107,2)=\"Mg\",'12   M''grader'!L107,\nIF(LEFT(D107,2)=\"Ex\",'8  Excavator'!Q107,\nIF(LEFT(D107,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":290.8875640265955},56305.593153295151,147766.18865800006,8057.5855235366962,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":212129.36733483188},{"$f":"IF(OR(LEFT(D107,2)=\"Dz\",LEFT(D107,2)=\"Tk\",LEFT(D107,2)=\"Ld\",LEFT(D107,2)=\"Sh\",LEFT(D107,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":885720},{"$f":"IF(OR(LEFT(D107,2)=\"Rp\",LEFT(D107,2)=\"Ex\",LEFT(D107,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D107,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D108,1)=\"U\",0,\nVLOOKUP(D108,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D108,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D108,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D108,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D108,2)=\"Dz\",'5   Dozer'!T108/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D108,2)=\"Rp\",'7   Ripper'!L108,\nIF(LEFT(D108,2)=\"Tk\",'9   Trucks'!Q108,\nIF(OR(LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\"),'10   Loader Shovel'!O108,\nIF(LEFT(D108,2)=\"Sc\",'11 Scrapers'!AD108,\nIF(LEFT(D108,2)=\"Mg\",'12   M''grader'!L108,\nIF(LEFT(D108,2)=\"Ex\",'8  Excavator'!Q108,\nIF(LEFT(D108,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":581.62720313334523},112582.55324906534,295457.23384368879,16111.073526793665,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":424150.86061954784},{"$f":"IF(OR(LEFT(D108,2)=\"Dz\",LEFT(D108,2)=\"Tk\",LEFT(D108,2)=\"Ld\",LEFT(D108,2)=\"Sh\",LEFT(D108,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1815000},{"$f":"IF(OR(LEFT(D108,2)=\"Rp\",LEFT(D108,2)=\"Ex\",LEFT(D108,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D108,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D109,1)=\"U\",0,\nVLOOKUP(D109,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D109,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D109,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D109,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D109,2)=\"Dz\",'5   Dozer'!T109/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D109,2)=\"Rp\",'7   Ripper'!L109,\nIF(LEFT(D109,2)=\"Tk\",'9   Trucks'!Q109,\nIF(OR(LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\"),'10   Loader Shovel'!O109,\nIF(LEFT(D109,2)=\"Sc\",'11 Scrapers'!AD109,\nIF(LEFT(D109,2)=\"Mg\",'12   M''grader'!L109,\nIF(LEFT(D109,2)=\"Ex\",'8  Excavator'!Q109,\nIF(LEFT(D109,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":74.3539851519471},14392.31426513961,37770.624654246902,2059.6053887089347,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":54222.54430809545},{"$f":"IF(OR(LEFT(D109,2)=\"Dz\",LEFT(D109,2)=\"Tk\",LEFT(D109,2)=\"Ld\",LEFT(D109,2)=\"Sh\",LEFT(D109,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":229222.40000000002},{"$f":"IF(OR(LEFT(D109,2)=\"Rp\",LEFT(D109,2)=\"Ex\",LEFT(D109,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D109,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D110,1)=\"U\",0,\nVLOOKUP(D110,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D110,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D110,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D110,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D110,2)=\"Dz\",'5   Dozer'!T110/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D110,2)=\"Rp\",'7   Ripper'!L110,\nIF(LEFT(D110,2)=\"Tk\",'9   Trucks'!Q110,\nIF(OR(LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\"),'10   Loader Shovel'!O110,\nIF(LEFT(D110,2)=\"Sc\",'11 Scrapers'!AD110,\nIF(LEFT(D110,2)=\"Mg\",'12   M''grader'!L110,\nIF(LEFT(D110,2)=\"Ex\",'8  Excavator'!Q110,\nIF(LEFT(D110,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":83.754317251201712},16211.887667865409,42545.841673491188,2319.9945878582876,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":61077.723929214881},{"$f":"IF(OR(LEFT(D110,2)=\"Dz\",LEFT(D110,2)=\"Tk\",LEFT(D110,2)=\"Ld\",LEFT(D110,2)=\"Sh\",LEFT(D110,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":261360},{"$f":"IF(OR(LEFT(D110,2)=\"Rp\",LEFT(D110,2)=\"Ex\",LEFT(D110,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D110,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D111,1)=\"U\",0,\nVLOOKUP(D111,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D111,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D111,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D111,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D111,2)=\"Dz\",'5   Dozer'!T111/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D111,2)=\"Rp\",'7   Ripper'!L111,\nIF(LEFT(D111,2)=\"Tk\",'9   Trucks'!Q111,\nIF(OR(LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\"),'10   Loader Shovel'!O111,\nIF(LEFT(D111,2)=\"Sc\",'11 Scrapers'!AD111,\nIF(LEFT(D111,2)=\"Mg\",'12   M''grader'!L111,\nIF(LEFT(D111,2)=\"Ex\",'8  Excavator'!Q111,\nIF(LEFT(D111,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.36638775146876},19814.529371835499,52000.473156489228,2835.5489407156851,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":74650.551469040409},{"$f":"IF(OR(LEFT(D111,2)=\"Dz\",LEFT(D111,2)=\"Tk\",LEFT(D111,2)=\"Ld\",LEFT(D111,2)=\"Sh\",LEFT(D111,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":319440},{"$f":"IF(OR(LEFT(D111,2)=\"Rp\",LEFT(D111,2)=\"Ex\",LEFT(D111,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D111,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D112,1)=\"U\",0,\nVLOOKUP(D112,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D112,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D112,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D112,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D112,2)=\"Dz\",'5   Dozer'!T112/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D112,2)=\"Rp\",'7   Ripper'!L112,\nIF(LEFT(D112,2)=\"Tk\",'9   Trucks'!Q112,\nIF(OR(LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\"),'10   Loader Shovel'!O112,\nIF(LEFT(D112,2)=\"Sc\",'11 Scrapers'!AD112,\nIF(LEFT(D112,2)=\"Mg\",'12   M''grader'!L112,\nIF(LEFT(D112,2)=\"Ex\",'8  Excavator'!Q112,\nIF(LEFT(D112,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":33.048200150957513},6396.9682525800608,16787.952398911253,915.43514418152324,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":24100.355795672836},{"$f":"IF(OR(LEFT(D112,2)=\"Dz\",LEFT(D112,2)=\"Tk\",LEFT(D112,2)=\"Ld\",LEFT(D112,2)=\"Sh\",LEFT(D112,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102753.2},{"$f":"IF(OR(LEFT(D112,2)=\"Rp\",LEFT(D112,2)=\"Ex\",LEFT(D112,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D112,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D113,1)=\"U\",0,\nVLOOKUP(D113,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D113,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D113,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D113,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D113,2)=\"Dz\",'5   Dozer'!T113/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D113,2)=\"Rp\",'7   Ripper'!L113,\nIF(LEFT(D113,2)=\"Tk\",'9   Trucks'!Q113,\nIF(OR(LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\"),'10   Loader Shovel'!O113,\nIF(LEFT(D113,2)=\"Sc\",'11 Scrapers'!AD113,\nIF(LEFT(D113,2)=\"Mg\",'12   M''grader'!L113,\nIF(LEFT(D113,2)=\"Ex\",'8  Excavator'!Q113,\nIF(LEFT(D113,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":311.33490486064539},60263.478592369851,158153.10785597033,8623.9768646398788,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":227040.56331298006},{"$f":"IF(OR(LEFT(D113,2)=\"Dz\",LEFT(D113,2)=\"Tk\",LEFT(D113,2)=\"Ld\",LEFT(D113,2)=\"Sh\",LEFT(D113,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":968000},{"$f":"IF(OR(LEFT(D113,2)=\"Rp\",LEFT(D113,2)=\"Ex\",LEFT(D113,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D113,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D114,1)=\"U\",0,\nVLOOKUP(D114,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D114,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D114,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D114,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D114,2)=\"Dz\",'5   Dozer'!T114/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D114,2)=\"Rp\",'7   Ripper'!L114,\nIF(LEFT(D114,2)=\"Tk\",'9   Trucks'!Q114,\nIF(OR(LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\"),'10   Loader Shovel'!O114,\nIF(LEFT(D114,2)=\"Sc\",'11 Scrapers'!AD114,\nIF(LEFT(D114,2)=\"Mg\",'12   M''grader'!L114,\nIF(LEFT(D114,2)=\"Ex\",'8  Excavator'!Q114,\nIF(LEFT(D114,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":66.69325262595693},12909.466105892827,33879.096147409655,1847.4030977390071,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":48635.965351041486},{"$f":"IF(OR(LEFT(D114,2)=\"Dz\",LEFT(D114,2)=\"Tk\",LEFT(D114,2)=\"Ld\",LEFT(D114,2)=\"Sh\",LEFT(D114,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":208120},{"$f":"IF(OR(LEFT(D114,2)=\"Rp\",LEFT(D114,2)=\"Ex\",LEFT(D114,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D114,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D115,1)=\"U\",0,\nVLOOKUP(D115,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D115,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D115,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D115,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D115,2)=\"Dz\",'5   Dozer'!T115/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D115,2)=\"Rp\",'7   Ripper'!L115,\nIF(LEFT(D115,2)=\"Tk\",'9   Trucks'!Q115,\nIF(OR(LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\"),'10   Loader Shovel'!O115,\nIF(LEFT(D115,2)=\"Sc\",'11 Scrapers'!AD115,\nIF(LEFT(D115,2)=\"Mg\",'12   M''grader'!L115,\nIF(LEFT(D115,2)=\"Ex\",'8  Excavator'!Q115,\nIF(LEFT(D115,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":32.933024746305861},6374.6743484137442,16729.445151860426,912.24478547267245,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":24016.364285746844},{"$f":"IF(OR(LEFT(D115,2)=\"Dz\",LEFT(D115,2)=\"Tk\",LEFT(D115,2)=\"Ld\",LEFT(D115,2)=\"Sh\",LEFT(D115,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102769.33333333334},{"$f":"IF(OR(LEFT(D115,2)=\"Rp\",LEFT(D115,2)=\"Ex\",LEFT(D115,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D115,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$E$2))","v":35.567999999999998},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$M$2))","v":128.76488636363635},{"$f":"IF(LEFT(D116,1)=\"U\",0,\nVLOOKUP(D116,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D116,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D116,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D116,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D116,2)=\"Dz\",'5   Dozer'!T116/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D116,2)=\"Rp\",'7   Ripper'!L116,\nIF(LEFT(D116,2)=\"Tk\",'9   Trucks'!Q116,\nIF(OR(LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\"),'10   Loader Shovel'!O116,\nIF(LEFT(D116,2)=\"Sc\",'11 Scrapers'!AD116,\nIF(LEFT(D116,2)=\"Mg\",'12   M''grader'!L116,\nIF(LEFT(D116,2)=\"Ex\",'8  Excavator'!Q116,\nIF(LEFT(D116,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":15.406938426372642},547.99398594922206,1983.8726756834155,426.77219441052222,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2958.6388560431601},{"$f":"IF(OR(LEFT(D116,2)=\"Dz\",LEFT(D116,2)=\"Tk\",LEFT(D116,2)=\"Ld\",LEFT(D116,2)=\"Sh\",LEFT(D116,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":9636.8399999999983},{"$f":"IF(OR(LEFT(D116,2)=\"Rp\",LEFT(D116,2)=\"Ex\",LEFT(D116,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D116,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D117,1)=\"U\",0,\nVLOOKUP(D117,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D117,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D117,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D117,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D117,2)=\"Dz\",'5   Dozer'!T117/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D117,2)=\"Rp\",'7   Ripper'!L117,\nIF(LEFT(D117,2)=\"Tk\",'9   Trucks'!Q117,\nIF(OR(LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\"),'10   Loader Shovel'!O117,\nIF(LEFT(D117,2)=\"Sc\",'11 Scrapers'!AD117,\nIF(LEFT(D117,2)=\"Mg\",'12   M''grader'!L117,\nIF(LEFT(D117,2)=\"Ex\",'8  Excavator'!Q117,\nIF(LEFT(D117,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5832.6654432748373},1128998.7199944053,2962899.9271730552,161564.832778713,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4253463.4799461737},{"$f":"IF(OR(LEFT(D117,2)=\"Dz\",LEFT(D117,2)=\"Tk\",LEFT(D117,2)=\"Ld\",LEFT(D117,2)=\"Sh\",LEFT(D117,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":17500000},{"$f":"IF(OR(LEFT(D117,2)=\"Rp\",LEFT(D117,2)=\"Ex\",LEFT(D117,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D117,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$E$2))","v":193.56479999999999},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$M$2))","v":507.98386363636359},{"$f":"IF(LEFT(D118,1)=\"U\",0,\nVLOOKUP(D118,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D118,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D118,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D118,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D118,2)=\"Dz\",'5   Dozer'!T118/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D118,2)=\"Rp\",'7   Ripper'!L118,\nIF(LEFT(D118,2)=\"Tk\",'9   Trucks'!Q118,\nIF(OR(LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\"),'10   Loader Shovel'!O118,\nIF(LEFT(D118,2)=\"Sc\",'11 Scrapers'!AD118,\nIF(LEFT(D118,2)=\"Mg\",'12   M''grader'!L118,\nIF(LEFT(D118,2)=\"Ex\",'8  Excavator'!Q118,\nIF(LEFT(D118,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":1243.7476138385973},240745.75812314532,631803.71826623857,34451.808903329147,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":907001.28529271309},{"$f":"IF(OR(LEFT(D118,2)=\"Dz\",LEFT(D118,2)=\"Tk\",LEFT(D118,2)=\"Ld\",LEFT(D118,2)=\"Sh\",LEFT(D118,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":3500000},{"$f":"IF(OR(LEFT(D118,2)=\"Rp\",LEFT(D118,2)=\"Ex\",LEFT(D118,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D118,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$E$2))","v":35.567999999999998},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$M$2))","v":128.76488636363635},{"$f":"IF(LEFT(D119,1)=\"U\",0,\nVLOOKUP(D119,Equipment[],Equipment!$BT$2))","v":27.700000000000003},{"$f":"IF(AND(LEFT(D119,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D119,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D119,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D119,2)=\"Dz\",'5   Dozer'!T119/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D119,2)=\"Rp\",'7   Ripper'!L119,\nIF(LEFT(D119,2)=\"Tk\",'9   Trucks'!Q119,\nIF(OR(LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\"),'10   Loader Shovel'!O119,\nIF(LEFT(D119,2)=\"Sc\",'11 Scrapers'!AD119,\nIF(LEFT(D119,2)=\"Mg\",'12   M''grader'!L119,\nIF(LEFT(D119,2)=\"Ex\",'8  Excavator'!Q119,\nIF(LEFT(D119,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":73.106922522884076},2600.2670202939407,9413.6045710543349,2025.0617538838892,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":14038.933345232164},{"$f":"IF(OR(LEFT(D119,2)=\"Dz\",LEFT(D119,2)=\"Tk\",LEFT(D119,2)=\"Ld\",LEFT(D119,2)=\"Sh\",LEFT(D119,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":45360.000000000007},{"$f":"IF(OR(LEFT(D119,2)=\"Rp\",LEFT(D119,2)=\"Ex\",LEFT(D119,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D119,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D120,1)=\"U\",0,\nVLOOKUP(D120,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D120,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D120,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D120,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":3},{"$f":"IF(LEFT(D120,2)=\"Dz\",'5   Dozer'!T120/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D120,2)=\"Rp\",'7   Ripper'!L120,\nIF(LEFT(D120,2)=\"Tk\",'9   Trucks'!Q120,\nIF(OR(LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\"),'10   Loader Shovel'!O120,\nIF(LEFT(D120,2)=\"Sc\",'11 Scrapers'!AD120,\nIF(LEFT(D120,2)=\"Mg\",'12   M''grader'!L120,\nIF(LEFT(D120,2)=\"Ex\",'8  Excavator'!Q120,\nIF(LEFT(D120,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5832.6654432748373},1370849.0260667074,3880898.5016698437,424676.37092484091,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5676423.8986613918},{"$f":"IF(OR(LEFT(D120,2)=\"Dz\",LEFT(D120,2)=\"Tk\",LEFT(D120,2)=\"Ld\",LEFT(D120,2)=\"Sh\",LEFT(D120,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":17500000},{"$f":"IF(OR(LEFT(D120,2)=\"Rp\",LEFT(D120,2)=\"Ex\",LEFT(D120,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D120,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D121,1)=\"U\",0,\nVLOOKUP(D121,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D121,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D121,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D121,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":2},{"$f":"IF(LEFT(D121,2)=\"Dz\",'5   Dozer'!T121/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D121,2)=\"Rp\",'7   Ripper'!L121,\nIF(LEFT(D121,2)=\"Tk\",'9   Trucks'!Q121,\nIF(OR(LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\"),'10   Loader Shovel'!O121,\nIF(LEFT(D121,2)=\"Sc\",'11 Scrapers'!AD121,\nIF(LEFT(D121,2)=\"Mg\",'12   M''grader'!L121,\nIF(LEFT(D121,2)=\"Ex\",'8  Excavator'!Q121,\nIF(LEFT(D121,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":1243.7476138385973},194878.33612095995,551704.11057573522,60371.509175725514,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":806953.95587242069},{"$f":"IF(OR(LEFT(D121,2)=\"Dz\",LEFT(D121,2)=\"Tk\",LEFT(D121,2)=\"Ld\",LEFT(D121,2)=\"Sh\",LEFT(D121,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":3500000},{"$f":"IF(OR(LEFT(D121,2)=\"Rp\",LEFT(D121,2)=\"Ex\",LEFT(D121,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D121,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D122,1)=\"U\",0,\nVLOOKUP(D122,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D122,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D122,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D122,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":5},{"$f":"IF(LEFT(D122,2)=\"Dz\",'5   Dozer'!T122/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D122,2)=\"Rp\",'7   Ripper'!L122,\nIF(LEFT(D122,2)=\"Tk\",'9   Trucks'!Q122,\nIF(OR(LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\"),'10   Loader Shovel'!O122,\nIF(LEFT(D122,2)=\"Sc\",'11 Scrapers'!AD122,\nIF(LEFT(D122,2)=\"Mg\",'12   M''grader'!L122,\nIF(LEFT(D122,2)=\"Ex\",'8  Excavator'!Q122,\nIF(LEFT(D122,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":423.42460388107537},165862.19213387929,469558.87971337035,51382.575680968497,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":686803.64752821811},{"$f":"IF(OR(LEFT(D122,2)=\"Dz\",LEFT(D122,2)=\"Tk\",LEFT(D122,2)=\"Ld\",LEFT(D122,2)=\"Sh\",LEFT(D122,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1321320},{"$f":"IF(OR(LEFT(D122,2)=\"Rp\",LEFT(D122,2)=\"Ex\",LEFT(D122,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D122,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D123,1)=\"U\",0,\nVLOOKUP(D123,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D123,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D123,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D123,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":7},{"$f":"IF(LEFT(D123,2)=\"Dz\",'5   Dozer'!T123/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D123,2)=\"Rp\",'7   Ripper'!L123,\nIF(LEFT(D123,2)=\"Tk\",'9   Trucks'!Q123,\nIF(OR(LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\"),'10   Loader Shovel'!O123,\nIF(LEFT(D123,2)=\"Sc\",'11 Scrapers'!AD123,\nIF(LEFT(D123,2)=\"Mg\",'12   M''grader'!L123,\nIF(LEFT(D123,2)=\"Ex\",'8  Excavator'!Q123,\nIF(LEFT(D123,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":26.373505529642163},14463.293728869028,40945.847350259035,4480.5948544309067,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":59889.735933558972},{"$f":"IF(OR(LEFT(D123,2)=\"Dz\",LEFT(D123,2)=\"Tk\",LEFT(D123,2)=\"Ld\",LEFT(D123,2)=\"Sh\",LEFT(D123,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":82299.989200000011},{"$f":"IF(OR(LEFT(D123,2)=\"Rp\",LEFT(D123,2)=\"Ex\",LEFT(D123,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D123,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D124,1)=\"U\",0,\nVLOOKUP(D124,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D124,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D124,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D124,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":10},{"$f":"IF(LEFT(D124,2)=\"Dz\",'5   Dozer'!T124/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D124,2)=\"Rp\",'7   Ripper'!L124,\nIF(LEFT(D124,2)=\"Tk\",'9   Trucks'!Q124,\nIF(OR(LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\"),'10   Loader Shovel'!O124,\nIF(LEFT(D124,2)=\"Sc\",'11 Scrapers'!AD124,\nIF(LEFT(D124,2)=\"Mg\",'12   M''grader'!L124,\nIF(LEFT(D124,2)=\"Ex\",'8  Excavator'!Q124,\nIF(LEFT(D124,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":776.01736161148881},607956.83364201174,1721136.8428593196,188339.41366310831,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2517433.0901644398},{"$f":"IF(OR(LEFT(D124,2)=\"Dz\",LEFT(D124,2)=\"Tk\",LEFT(D124,2)=\"Ld\",LEFT(D124,2)=\"Sh\",LEFT(D124,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2357039.8279999997},{"$f":"IF(OR(LEFT(D124,2)=\"Rp\",LEFT(D124,2)=\"Ex\",LEFT(D124,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D124,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D125,1)=\"U\",0,\nVLOOKUP(D125,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D125,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D125,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D125,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":8},{"$f":"IF(LEFT(D125,2)=\"Dz\",'5   Dozer'!T125/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D125,2)=\"Rp\",'7   Ripper'!L125,\nIF(LEFT(D125,2)=\"Tk\",'9   Trucks'!Q125,\nIF(OR(LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\"),'10   Loader Shovel'!O125,\nIF(LEFT(D125,2)=\"Sc\",'11 Scrapers'!AD125,\nIF(LEFT(D125,2)=\"Mg\",'12   M''grader'!L125,\nIF(LEFT(D125,2)=\"Ex\",'8  Excavator'!Q125,\nIF(LEFT(D125,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":721.50572324779216},452200.53742037131,1280187.9381016677,140087.55122579134,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1872476.0267478302},{"$f":"IF(OR(LEFT(D125,2)=\"Dz\",LEFT(D125,2)=\"Tk\",LEFT(D125,2)=\"Ld\",LEFT(D125,2)=\"Sh\",LEFT(D125,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":2202200},{"$f":"IF(OR(LEFT(D125,2)=\"Rp\",LEFT(D125,2)=\"Ex\",LEFT(D125,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D125,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D126,1)=\"U\",0,\nVLOOKUP(D126,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D126,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D126,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D126,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D126,2)=\"Dz\",'5   Dozer'!T126/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D126,2)=\"Rp\",'7   Ripper'!L126,\nIF(LEFT(D126,2)=\"Tk\",'9   Trucks'!Q126,\nIF(OR(LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\"),'10   Loader Shovel'!O126,\nIF(LEFT(D126,2)=\"Sc\",'11 Scrapers'!AD126,\nIF(LEFT(D126,2)=\"Mg\",'12   M''grader'!L126,\nIF(LEFT(D126,2)=\"Ex\",'8  Excavator'!Q126,\nIF(LEFT(D126,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":575.42317963325627},180321.97298657644,510494.78204735642,55862.082278796515,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":746678.83731272933},{"$f":"IF(OR(LEFT(D126,2)=\"Dz\",LEFT(D126,2)=\"Tk\",LEFT(D126,2)=\"Ld\",LEFT(D126,2)=\"Sh\",LEFT(D126,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1795640},{"$f":"IF(OR(LEFT(D126,2)=\"Rp\",LEFT(D126,2)=\"Ex\",LEFT(D126,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D126,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D127,1)=\"U\",0,\nVLOOKUP(D127,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D127,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D127,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D127,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":8},{"$f":"IF(LEFT(D127,2)=\"Dz\",'5   Dozer'!T127/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D127,2)=\"Rp\",'7   Ripper'!L127,\nIF(LEFT(D127,2)=\"Tk\",'9   Trucks'!Q127,\nIF(OR(LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\"),'10   Loader Shovel'!O127,\nIF(LEFT(D127,2)=\"Sc\",'11 Scrapers'!AD127,\nIF(LEFT(D127,2)=\"Mg\",'12   M''grader'!L127,\nIF(LEFT(D127,2)=\"Ex\",'8  Excavator'!Q127,\nIF(LEFT(D127,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":186.40687418764588},116829.68820686061,330746.97015577636,36192.758692273324,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":483769.41705491033},{"$f":"IF(OR(LEFT(D127,2)=\"Dz\",LEFT(D127,2)=\"Tk\",LEFT(D127,2)=\"Ld\",LEFT(D127,2)=\"Sh\",LEFT(D127,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":556600},{"$f":"IF(OR(LEFT(D127,2)=\"Rp\",LEFT(D127,2)=\"Ex\",LEFT(D127,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D127,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D128,1)=\"U\",0,\nVLOOKUP(D128,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D128,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D128,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D128,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D128,2)=\"Dz\",'5   Dozer'!T128/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D128,2)=\"Rp\",'7   Ripper'!L128,\nIF(LEFT(D128,2)=\"Tk\",'9   Trucks'!Q128,\nIF(OR(LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\"),'10   Loader Shovel'!O128,\nIF(LEFT(D128,2)=\"Sc\",'11 Scrapers'!AD128,\nIF(LEFT(D128,2)=\"Mg\",'12   M''grader'!L128,\nIF(LEFT(D128,2)=\"Ex\",'8  Excavator'!Q128,\nIF(LEFT(D128,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.04833266208955},31979.171741650447,90533.616274951186,9906.8521348356535,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":132419.64015143728},{"$f":"IF(OR(LEFT(D128,2)=\"Dz\",LEFT(D128,2)=\"Tk\",LEFT(D128,2)=\"Ld\",LEFT(D128,2)=\"Sh\",LEFT(D128,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":314600},{"$f":"IF(OR(LEFT(D128,2)=\"Rp\",LEFT(D128,2)=\"Ex\",LEFT(D128,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D128,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D129,1)=\"U\",0,\nVLOOKUP(D129,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D129,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D129,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D129,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":10},{"$f":"IF(LEFT(D129,2)=\"Dz\",'5   Dozer'!T129/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D129,2)=\"Rp\",'7   Ripper'!L129,\nIF(LEFT(D129,2)=\"Tk\",'9   Trucks'!Q129,\nIF(OR(LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\"),'10   Loader Shovel'!O129,\nIF(LEFT(D129,2)=\"Sc\",'11 Scrapers'!AD129,\nIF(LEFT(D129,2)=\"Mg\",'12   M''grader'!L129,\nIF(LEFT(D129,2)=\"Ex\",'8  Excavator'!Q129,\nIF(LEFT(D129,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":290.8875640265955},227890.62606048369,645162.50324103655,70598.411789254722,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":943651.54109077505},{"$f":"IF(OR(LEFT(D129,2)=\"Dz\",LEFT(D129,2)=\"Tk\",LEFT(D129,2)=\"Ld\",LEFT(D129,2)=\"Sh\",LEFT(D129,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":885720},{"$f":"IF(OR(LEFT(D129,2)=\"Rp\",LEFT(D129,2)=\"Ex\",LEFT(D129,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D129,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D130,1)=\"U\",0,\nVLOOKUP(D130,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D130,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D130,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D130,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":9},{"$f":"IF(LEFT(D130,2)=\"Dz\",'5   Dozer'!T130/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D130,2)=\"Rp\",'7   Ripper'!L130,\nIF(LEFT(D130,2)=\"Tk\",'9   Trucks'!Q130,\nIF(OR(LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\"),'10   Loader Shovel'!O130,\nIF(LEFT(D130,2)=\"Sc\",'11 Scrapers'!AD130,\nIF(LEFT(D130,2)=\"Mg\",'12   M''grader'!L130,\nIF(LEFT(D130,2)=\"Ex\",'8  Excavator'!Q130,\nIF(LEFT(D130,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":581.62720313334523},410098.82670464652,1160997.2300605308,127044.8299804166,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1698140.886745594},{"$f":"IF(OR(LEFT(D130,2)=\"Dz\",LEFT(D130,2)=\"Tk\",LEFT(D130,2)=\"Ld\",LEFT(D130,2)=\"Sh\",LEFT(D130,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":1815000},{"$f":"IF(OR(LEFT(D130,2)=\"Rp\",LEFT(D130,2)=\"Ex\",LEFT(D130,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D130,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D131,1)=\"U\",0,\nVLOOKUP(D131,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D131,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D131,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D131,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D131,2)=\"Dz\",'5   Dozer'!T131/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D131,2)=\"Rp\",'7   Ripper'!L131,\nIF(LEFT(D131,2)=\"Tk\",'9   Trucks'!Q131,\nIF(OR(LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\"),'10   Loader Shovel'!O131,\nIF(LEFT(D131,2)=\"Sc\",'11 Scrapers'!AD131,\nIF(LEFT(D131,2)=\"Mg\",'12   M''grader'!L131,\nIF(LEFT(D131,2)=\"Ex\",'8  Excavator'!Q131,\nIF(LEFT(D131,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":74.3539851519471},23300.516518224082,65964.185642795201,7218.2848785510241,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":96482.987039570318},{"$f":"IF(OR(LEFT(D131,2)=\"Dz\",LEFT(D131,2)=\"Tk\",LEFT(D131,2)=\"Ld\",LEFT(D131,2)=\"Sh\",LEFT(D131,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":229222.40000000002},{"$f":"IF(OR(LEFT(D131,2)=\"Rp\",LEFT(D131,2)=\"Ex\",LEFT(D131,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D131,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D132,1)=\"U\",0,\nVLOOKUP(D132,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D132,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D132,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D132,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":6},{"$f":"IF(LEFT(D132,2)=\"Dz\",'5   Dozer'!T132/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D132,2)=\"Rp\",'7   Ripper'!L132,\nIF(LEFT(D132,2)=\"Tk\",'9   Trucks'!Q132,\nIF(OR(LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\"),'10   Loader Shovel'!O132,\nIF(LEFT(D132,2)=\"Sc\",'11 Scrapers'!AD132,\nIF(LEFT(D132,2)=\"Mg\",'12   M''grader'!L132,\nIF(LEFT(D132,2)=\"Ex\",'8  Excavator'!Q132,\nIF(LEFT(D132,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":83.754317251201712},39369.487363646069,111455.73408581097,12196.303678119993,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":163021.52512757704},{"$f":"IF(OR(LEFT(D132,2)=\"Dz\",LEFT(D132,2)=\"Tk\",LEFT(D132,2)=\"Ld\",LEFT(D132,2)=\"Sh\",LEFT(D132,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":261360},{"$f":"IF(OR(LEFT(D132,2)=\"Rp\",LEFT(D132,2)=\"Ex\",LEFT(D132,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D132,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D133,1)=\"U\",0,\nVLOOKUP(D133,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D133,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D133,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D133,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":7},{"$f":"IF(LEFT(D133,2)=\"Dz\",'5   Dozer'!T133/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D133,2)=\"Rp\",'7   Ripper'!L133,\nIF(LEFT(D133,2)=\"Tk\",'9   Trucks'!Q133,\nIF(OR(LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\"),'10   Loader Shovel'!O133,\nIF(LEFT(D133,2)=\"Sc\",'11 Scrapers'!AD133,\nIF(LEFT(D133,2)=\"Mg\",'12   M''grader'!L133,\nIF(LEFT(D133,2)=\"Ex\",'8  Excavator'!Q133,\nIF(LEFT(D133,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.36638775146876},56137.97272223606,158927.62082606379,17391.025615097027,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":232456.61916339688},{"$f":"IF(OR(LEFT(D133,2)=\"Dz\",LEFT(D133,2)=\"Tk\",LEFT(D133,2)=\"Ld\",LEFT(D133,2)=\"Sh\",LEFT(D133,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":319440},{"$f":"IF(OR(LEFT(D133,2)=\"Rp\",LEFT(D133,2)=\"Ex\",LEFT(D133,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D133,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D134,1)=\"U\",0,\nVLOOKUP(D134,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D134,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D134,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D134,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":7},{"$f":"IF(LEFT(D134,2)=\"Dz\",'5   Dozer'!T134/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D134,2)=\"Rp\",'7   Ripper'!L134,\nIF(LEFT(D134,2)=\"Tk\",'9   Trucks'!Q134,\nIF(OR(LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\"),'10   Loader Shovel'!O134,\nIF(LEFT(D134,2)=\"Sc\",'11 Scrapers'!AD134,\nIF(LEFT(D134,2)=\"Mg\",'12   M''grader'!L134,\nIF(LEFT(D134,2)=\"Ex\",'8  Excavator'!Q134,\nIF(LEFT(D134,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":33.048200150957513},18123.712278465457,51308.55877543534,5614.5587236461715,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":75046.829777546969},{"$f":"IF(OR(LEFT(D134,2)=\"Dz\",LEFT(D134,2)=\"Tk\",LEFT(D134,2)=\"Ld\",LEFT(D134,2)=\"Sh\",LEFT(D134,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102753.2},{"$f":"IF(OR(LEFT(D134,2)=\"Rp\",LEFT(D134,2)=\"Ex\",LEFT(D134,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D134,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D135,1)=\"U\",0,\nVLOOKUP(D135,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D135,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D135,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D135,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":7},{"$f":"IF(LEFT(D135,2)=\"Dz\",'5   Dozer'!T135/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D135,2)=\"Rp\",'7   Ripper'!L135,\nIF(LEFT(D135,2)=\"Tk\",'9   Trucks'!Q135,\nIF(OR(LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\"),'10   Loader Shovel'!O135,\nIF(LEFT(D135,2)=\"Sc\",'11 Scrapers'!AD135,\nIF(LEFT(D135,2)=\"Mg\",'12   M''grader'!L135,\nIF(LEFT(D135,2)=\"Ex\",'8  Excavator'!Q135,\nIF(LEFT(D135,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":311.33490486064539},170736.80902934956,483359.00871818501,52892.686986775043,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":706988.50473430962},{"$f":"IF(OR(LEFT(D135,2)=\"Dz\",LEFT(D135,2)=\"Tk\",LEFT(D135,2)=\"Ld\",LEFT(D135,2)=\"Sh\",LEFT(D135,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":968000},{"$f":"IF(OR(LEFT(D135,2)=\"Rp\",LEFT(D135,2)=\"Ex\",LEFT(D135,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D135,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D136,1)=\"U\",0,\nVLOOKUP(D136,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D136,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D136,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D136,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":9},{"$f":"IF(LEFT(D136,2)=\"Dz\",'5   Dozer'!T136/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D136,2)=\"Rp\",'7   Ripper'!L136,\nIF(LEFT(D136,2)=\"Tk\",'9   Trucks'!Q136,\nIF(OR(LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\"),'10   Loader Shovel'!O136,\nIF(LEFT(D136,2)=\"Sc\",'11 Scrapers'!AD136,\nIF(LEFT(D136,2)=\"Mg\",'12   M''grader'!L136,\nIF(LEFT(D136,2)=\"Ex\",'8  Excavator'!Q136,\nIF(LEFT(D136,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":66.69325262595693},47024.665462132813,133127.68238027423,14567.807171087772,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":194720.1550134948},{"$f":"IF(OR(LEFT(D136,2)=\"Dz\",LEFT(D136,2)=\"Tk\",LEFT(D136,2)=\"Ld\",LEFT(D136,2)=\"Sh\",LEFT(D136,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":208120},{"$f":"IF(OR(LEFT(D136,2)=\"Rp\",LEFT(D136,2)=\"Ex\",LEFT(D136,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D136,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$E$2))","v":78.343199999999982},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$M$2))","v":221.79102272727278},{"$f":"IF(LEFT(D137,1)=\"U\",0,\nVLOOKUP(D137,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D137,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D137,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D137,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":9},{"$f":"IF(LEFT(D137,2)=\"Dz\",'5   Dozer'!T137/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D137,2)=\"Rp\",'7   Ripper'!L137,\nIF(LEFT(D137,2)=\"Tk\",'9   Trucks'!Q137,\nIF(OR(LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\"),'10   Loader Shovel'!O137,\nIF(LEFT(D137,2)=\"Sc\",'11 Scrapers'!AD137,\nIF(LEFT(D137,2)=\"Mg\",'12   M''grader'!L137,\nIF(LEFT(D137,2)=\"Ex\",'8  Excavator'!Q137,\nIF(LEFT(D137,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":32.933024746305861},23220.706898743101,65738.243159871839,7193.5605953355898,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":96152.510653950521},{"$f":"IF(OR(LEFT(D137,2)=\"Dz\",LEFT(D137,2)=\"Tk\",LEFT(D137,2)=\"Ld\",LEFT(D137,2)=\"Sh\",LEFT(D137,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":102769.33333333334},{"$f":"IF(OR(LEFT(D137,2)=\"Rp\",LEFT(D137,2)=\"Ex\",LEFT(D137,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D137,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$E$2))","v":22.791599999999999},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$M$2))","v":108.00693181818181},{"$f":"IF(LEFT(D138,1)=\"U\",0,\nVLOOKUP(D138,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D138,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D138,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D138,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":6},{"$f":"IF(LEFT(D138,2)=\"Dz\",'5   Dozer'!T138/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D138,2)=\"Rp\",'7   Ripper'!L138,\nIF(LEFT(D138,2)=\"Tk\",'9   Trucks'!Q138,\nIF(OR(LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\"),'10   Loader Shovel'!O138,\nIF(LEFT(D138,2)=\"Sc\",'11 Scrapers'!AD138,\nIF(LEFT(D138,2)=\"Mg\",'12   M''grader'!L138,\nIF(LEFT(D138,2)=\"Ex\",'8  Excavator'!Q138,\nIF(LEFT(D138,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":15.406938426372642},2106.8926670310884,9984.3368888649311,2243.5583736483841,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":14334.787929544404},{"$f":"IF(OR(LEFT(D138,2)=\"Dz\",LEFT(D138,2)=\"Tk\",LEFT(D138,2)=\"Ld\",LEFT(D138,2)=\"Sh\",LEFT(D138,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":9636.8399999999983},{"$f":"IF(OR(LEFT(D138,2)=\"Rp\",LEFT(D138,2)=\"Ex\",LEFT(D138,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D138,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$E$2))","v":22.791599999999999},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$M$2))","v":108.00693181818181},{"$f":"IF(LEFT(D139,1)=\"U\",0,\nVLOOKUP(D139,Equipment[],Equipment!$BT$2))","v":24.27},{"$f":"IF(AND(LEFT(D139,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D139,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D139,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":15},{"$f":"IF(LEFT(D139,2)=\"Dz\",'5   Dozer'!T139/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D139,2)=\"Rp\",'7   Ripper'!L139,\nIF(LEFT(D139,2)=\"Tk\",'9   Trucks'!Q139,\nIF(OR(LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\"),'10   Loader Shovel'!O139,\nIF(LEFT(D139,2)=\"Sc\",'11 Scrapers'!AD139,\nIF(LEFT(D139,2)=\"Mg\",'12   M''grader'!L139,\nIF(LEFT(D139,2)=\"Ex\",'8  Excavator'!Q139,\nIF(LEFT(D139,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":73.106922522884076},24993.356030588468,118440.81594549361,26614.575144455946,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":170048.74712053803},{"$f":"IF(OR(LEFT(D139,2)=\"Dz\",LEFT(D139,2)=\"Tk\",LEFT(D139,2)=\"Ld\",LEFT(D139,2)=\"Sh\",LEFT(D139,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":45360.000000000007},{"$f":"IF(OR(LEFT(D139,2)=\"Rp\",LEFT(D139,2)=\"Ex\",LEFT(D139,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D139,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D140,1)=\"U\",0,\nVLOOKUP(D140,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D140,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D140,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D140,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D140,2)=\"Dz\",'5   Dozer'!T140/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D140,2)=\"Rp\",'7   Ripper'!L140,\nIF(LEFT(D140,2)=\"Tk\",'9   Trucks'!Q140,\nIF(OR(LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\"),'10   Loader Shovel'!O140,\nIF(LEFT(D140,2)=\"Sc\",'11 Scrapers'!AD140,\nIF(LEFT(D140,2)=\"Mg\",'12   M''grader'!L140,\nIF(LEFT(D140,2)=\"Ex\",'8  Excavator'!Q140,\nIF(LEFT(D140,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":90.152173913043484},2004.0828260869564,8430.2834510869579,2471.0710869565223,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":12905.437364130437},{"$f":"IF(OR(LEFT(D140,2)=\"Dz\",LEFT(D140,2)=\"Tk\",LEFT(D140,2)=\"Ld\",LEFT(D140,2)=\"Sh\",LEFT(D140,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D140,2)=\"Rp\",LEFT(D140,2)=\"Ex\",LEFT(D140,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D140,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":273}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D141,1)=\"U\",0,\nVLOOKUP(D141,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D141,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D141,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D141,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D141,2)=\"Dz\",'5   Dozer'!T141/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D141,2)=\"Rp\",'7   Ripper'!L141,\nIF(LEFT(D141,2)=\"Tk\",'9   Trucks'!Q141,\nIF(OR(LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\"),'10   Loader Shovel'!O141,\nIF(LEFT(D141,2)=\"Sc\",'11 Scrapers'!AD141,\nIF(LEFT(D141,2)=\"Mg\",'12   M''grader'!L141,\nIF(LEFT(D141,2)=\"Ex\",'8  Excavator'!Q141,\nIF(LEFT(D141,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5.6152354761904766},124.82668463571427,525.09024080267864,153.913604402381,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":803.83052984077392},{"$f":"IF(OR(LEFT(D141,2)=\"Dz\",LEFT(D141,2)=\"Tk\",LEFT(D141,2)=\"Ld\",LEFT(D141,2)=\"Sh\",LEFT(D141,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D141,2)=\"Rp\",LEFT(D141,2)=\"Ex\",LEFT(D141,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D141,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":17.00413}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D142,1)=\"U\",0,\nVLOOKUP(D142,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D142,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D142,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D142,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D142,2)=\"Dz\",'5   Dozer'!T142/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D142,2)=\"Rp\",'7   Ripper'!L142,\nIF(LEFT(D142,2)=\"Tk\",'9   Trucks'!Q142,\nIF(OR(LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\"),'10   Loader Shovel'!O142,\nIF(LEFT(D142,2)=\"Sc\",'11 Scrapers'!AD142,\nIF(LEFT(D142,2)=\"Mg\",'12   M''grader'!L142,\nIF(LEFT(D142,2)=\"Ex\",'8  Excavator'!Q142,\nIF(LEFT(D142,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":160.81817008281575},3574.9879209409937,15038.381206324924,4408.0260419699807,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":23021.395169235901},{"$f":"IF(OR(LEFT(D142,2)=\"Dz\",LEFT(D142,2)=\"Tk\",LEFT(D142,2)=\"Ld\",LEFT(D142,2)=\"Sh\",LEFT(D142,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D142,2)=\"Rp\",LEFT(D142,2)=\"Ex\",LEFT(D142,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D142,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":486.99169999999998}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D143,1)=\"U\",0,\nVLOOKUP(D143,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D143,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D143,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D143,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D143,2)=\"Dz\",'5   Dozer'!T143/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D143,2)=\"Rp\",'7   Ripper'!L143,\nIF(LEFT(D143,2)=\"Tk\",'9   Trucks'!Q143,\nIF(OR(LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\"),'10   Loader Shovel'!O143,\nIF(LEFT(D143,2)=\"Sc\",'11 Scrapers'!AD143,\nIF(LEFT(D143,2)=\"Mg\",'12   M''grader'!L143,\nIF(LEFT(D143,2)=\"Ex\",'8  Excavator'!Q143,\nIF(LEFT(D143,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":150.25362318840581},3340.1380434782609,14050.472418478263,4118.4518115942037,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":21509.062273550728},{"$f":"IF(OR(LEFT(D143,2)=\"Dz\",LEFT(D143,2)=\"Tk\",LEFT(D143,2)=\"Ld\",LEFT(D143,2)=\"Sh\",LEFT(D143,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D143,2)=\"Rp\",LEFT(D143,2)=\"Ex\",LEFT(D143,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D143,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":455}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D144,1)=\"U\",0,\nVLOOKUP(D144,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D144,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D144,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D144,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D144,2)=\"Dz\",'5   Dozer'!T144/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D144,2)=\"Rp\",'7   Ripper'!L144,\nIF(LEFT(D144,2)=\"Tk\",'9   Trucks'!Q144,\nIF(OR(LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\"),'10   Loader Shovel'!O144,\nIF(LEFT(D144,2)=\"Sc\",'11 Scrapers'!AD144,\nIF(LEFT(D144,2)=\"Mg\",'12   M''grader'!L144,\nIF(LEFT(D144,2)=\"Ex\",'8  Excavator'!Q144,\nIF(LEFT(D144,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":122.5144927536232},2723.4971739130433,11456.539048913046,3358.1222463768122,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":17538.158469202903},{"$f":"IF(OR(LEFT(D144,2)=\"Dz\",LEFT(D144,2)=\"Tk\",LEFT(D144,2)=\"Ld\",LEFT(D144,2)=\"Sh\",LEFT(D144,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D144,2)=\"Rp\",LEFT(D144,2)=\"Ex\",LEFT(D144,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D144,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":371}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D145,1)=\"U\",0,\nVLOOKUP(D145,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D145,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D145,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D145,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D145,2)=\"Dz\",'5   Dozer'!T145/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D145,2)=\"Rp\",'7   Ripper'!L145,\nIF(LEFT(D145,2)=\"Tk\",'9   Trucks'!Q145,\nIF(OR(LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\"),'10   Loader Shovel'!O145,\nIF(LEFT(D145,2)=\"Sc\",'11 Scrapers'!AD145,\nIF(LEFT(D145,2)=\"Mg\",'12   M''grader'!L145,\nIF(LEFT(D145,2)=\"Ex\",'8  Excavator'!Q145,\nIF(LEFT(D145,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":34.523809523809518},767.46428571428544,3228.3802759740256,946.29761904761904,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4942.1421807359302},{"$f":"IF(OR(LEFT(D145,2)=\"Dz\",LEFT(D145,2)=\"Tk\",LEFT(D145,2)=\"Ld\",LEFT(D145,2)=\"Sh\",LEFT(D145,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D145,2)=\"Rp\",LEFT(D145,2)=\"Ex\",LEFT(D145,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D145,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":115}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D146,1)=\"U\",0,\nVLOOKUP(D146,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D146,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D146,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D146,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D146,2)=\"Dz\",'5   Dozer'!T146/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D146,2)=\"Rp\",'7   Ripper'!L146,\nIF(LEFT(D146,2)=\"Tk\",'9   Trucks'!Q146,\nIF(OR(LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\"),'10   Loader Shovel'!O146,\nIF(LEFT(D146,2)=\"Sc\",'11 Scrapers'!AD146,\nIF(LEFT(D146,2)=\"Mg\",'12   M''grader'!L146,\nIF(LEFT(D146,2)=\"Ex\",'8  Excavator'!Q146,\nIF(LEFT(D146,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":21.464803312629403},477.16257763975159,2007.2103454968949,588.35025879917202,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3072.7231819358185},{"$f":"IF(OR(LEFT(D146,2)=\"Dz\",LEFT(D146,2)=\"Tk\",LEFT(D146,2)=\"Ld\",LEFT(D146,2)=\"Sh\",LEFT(D146,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D146,2)=\"Rp\",LEFT(D146,2)=\"Ex\",LEFT(D146,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D146,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":65}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D147,1)=\"U\",0,\nVLOOKUP(D147,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D147,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D147,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D147,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D147,2)=\"Dz\",'5   Dozer'!T147/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D147,2)=\"Rp\",'7   Ripper'!L147,\nIF(LEFT(D147,2)=\"Tk\",'9   Trucks'!Q147,\nIF(OR(LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\"),'10   Loader Shovel'!O147,\nIF(LEFT(D147,2)=\"Sc\",'11 Scrapers'!AD147,\nIF(LEFT(D147,2)=\"Mg\",'12   M''grader'!L147,\nIF(LEFT(D147,2)=\"Ex\",'8  Excavator'!Q147,\nIF(LEFT(D147,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":60.43167701863355},1343.3961801242237,5651.0691265527958,1656.4322670807458,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8650.8975737577657},{"$f":"IF(OR(LEFT(D147,2)=\"Dz\",LEFT(D147,2)=\"Tk\",LEFT(D147,2)=\"Ld\",LEFT(D147,2)=\"Sh\",LEFT(D147,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D147,2)=\"Rp\",LEFT(D147,2)=\"Ex\",LEFT(D147,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D147,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":183}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D148,1)=\"U\",0,\nVLOOKUP(D148,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D148,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D148,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D148,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D148,2)=\"Dz\",'5   Dozer'!T148/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D148,2)=\"Rp\",'7   Ripper'!L148,\nIF(LEFT(D148,2)=\"Tk\",'9   Trucks'!Q148,\nIF(OR(LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\"),'10   Loader Shovel'!O148,\nIF(LEFT(D148,2)=\"Sc\",'11 Scrapers'!AD148,\nIF(LEFT(D148,2)=\"Mg\",'12   M''grader'!L148,\nIF(LEFT(D148,2)=\"Ex\",'8  Excavator'!Q148,\nIF(LEFT(D148,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":123.83540372670809},2752.8610248447208,11580.059685559008,3394.3284161490692,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":17727.249126552797},{"$f":"IF(OR(LEFT(D148,2)=\"Dz\",LEFT(D148,2)=\"Tk\",LEFT(D148,2)=\"Ld\",LEFT(D148,2)=\"Sh\",LEFT(D148,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D148,2)=\"Rp\",LEFT(D148,2)=\"Ex\",LEFT(D148,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D148,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":375}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D149,1)=\"U\",0,\nVLOOKUP(D149,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D149,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D149,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D149,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D149,2)=\"Dz\",'5   Dozer'!T149/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D149,2)=\"Rp\",'7   Ripper'!L149,\nIF(LEFT(D149,2)=\"Tk\",'9   Trucks'!Q149,\nIF(OR(LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\"),'10   Loader Shovel'!O149,\nIF(LEFT(D149,2)=\"Sc\",'11 Scrapers'!AD149,\nIF(LEFT(D149,2)=\"Mg\",'12   M''grader'!L149,\nIF(LEFT(D149,2)=\"Ex\",'8  Excavator'!Q149,\nIF(LEFT(D149,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":15.639585921325054},347.66799503105591,1462.484337888199,428.68105010351979,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2238.8333830227748},{"$f":"IF(OR(LEFT(D149,2)=\"Dz\",LEFT(D149,2)=\"Tk\",LEFT(D149,2)=\"Ld\",LEFT(D149,2)=\"Sh\",LEFT(D149,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D149,2)=\"Rp\",LEFT(D149,2)=\"Ex\",LEFT(D149,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D149,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":47.36}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D150,1)=\"U\",0,\nVLOOKUP(D150,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D150,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D150,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D150,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D150,2)=\"Dz\",'5   Dozer'!T150/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D150,2)=\"Rp\",'7   Ripper'!L150,\nIF(LEFT(D150,2)=\"Tk\",'9   Trucks'!Q150,\nIF(OR(LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\"),'10   Loader Shovel'!O150,\nIF(LEFT(D150,2)=\"Sc\",'11 Scrapers'!AD150,\nIF(LEFT(D150,2)=\"Mg\",'12   M''grader'!L150,\nIF(LEFT(D150,2)=\"Ex\",'8  Excavator'!Q150,\nIF(LEFT(D150,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":17.832298136645964},396.41198757763971,1667.528594720497,488.7832919254659,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2552.7238742236027},{"$f":"IF(OR(LEFT(D150,2)=\"Dz\",LEFT(D150,2)=\"Tk\",LEFT(D150,2)=\"Ld\",LEFT(D150,2)=\"Sh\",LEFT(D150,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D150,2)=\"Rp\",LEFT(D150,2)=\"Ex\",LEFT(D150,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D150,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":54}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D151,1)=\"U\",0,\nVLOOKUP(D151,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D151,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D151,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D151,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D151,2)=\"Dz\",'5   Dozer'!T151/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D151,2)=\"Rp\",'7   Ripper'!L151,\nIF(LEFT(D151,2)=\"Tk\",'9   Trucks'!Q151,\nIF(OR(LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\"),'10   Loader Shovel'!O151,\nIF(LEFT(D151,2)=\"Sc\",'11 Scrapers'!AD151,\nIF(LEFT(D151,2)=\"Mg\",'12   M''grader'!L151,\nIF(LEFT(D151,2)=\"Ex\",'8  Excavator'!Q151,\nIF(LEFT(D151,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":21.795031055900623},484.50354037267078,2038.0905046583853,597.40180124223616,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3119.995846273292},{"$f":"IF(OR(LEFT(D151,2)=\"Dz\",LEFT(D151,2)=\"Tk\",LEFT(D151,2)=\"Ld\",LEFT(D151,2)=\"Sh\",LEFT(D151,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D151,2)=\"Rp\",LEFT(D151,2)=\"Ex\",LEFT(D151,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D151,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":66}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D152,1)=\"U\",0,\nVLOOKUP(D152,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D152,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D152,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D152,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D152,2)=\"Dz\",'5   Dozer'!T152/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D152,2)=\"Rp\",'7   Ripper'!L152,\nIF(LEFT(D152,2)=\"Tk\",'9   Trucks'!Q152,\nIF(OR(LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\"),'10   Loader Shovel'!O152,\nIF(LEFT(D152,2)=\"Sc\",'11 Scrapers'!AD152,\nIF(LEFT(D152,2)=\"Mg\",'12   M''grader'!L152,\nIF(LEFT(D152,2)=\"Ex\",'8  Excavator'!Q152,\nIF(LEFT(D152,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":7.1538112139265646},159.02922328558751,668.96508061066049,196.08596537372716,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1024.0802692699751},{"$f":"IF(OR(LEFT(D152,2)=\"Dz\",LEFT(D152,2)=\"Tk\",LEFT(D152,2)=\"Ld\",LEFT(D152,2)=\"Sh\",LEFT(D152,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D152,2)=\"Rp\",LEFT(D152,2)=\"Ex\",LEFT(D152,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D152,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":21.23}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D153,1)=\"U\",0,\nVLOOKUP(D153,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D153,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D153,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D153,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D153,2)=\"Dz\",'5   Dozer'!T153/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D153,2)=\"Rp\",'7   Ripper'!L153,\nIF(LEFT(D153,2)=\"Tk\",'9   Trucks'!Q153,\nIF(OR(LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\"),'10   Loader Shovel'!O153,\nIF(LEFT(D153,2)=\"Sc\",'11 Scrapers'!AD153,\nIF(LEFT(D153,2)=\"Mg\",'12   M''grader'!L153,\nIF(LEFT(D153,2)=\"Ex\",'8  Excavator'!Q153,\nIF(LEFT(D153,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":67.393416994126852},1498.1556597794397,6302.0732982634054,1847.2535598090174,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":9647.4825178518622},{"$f":"IF(OR(LEFT(D153,2)=\"Dz\",LEFT(D153,2)=\"Tk\",LEFT(D153,2)=\"Ld\",LEFT(D153,2)=\"Sh\",LEFT(D153,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D153,2)=\"Rp\",LEFT(D153,2)=\"Ex\",LEFT(D153,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D153,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":200}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D154,1)=\"U\",0,\nVLOOKUP(D154,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D154,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D154,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D154,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D154,2)=\"Dz\",'5   Dozer'!T154/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D154,2)=\"Rp\",'7   Ripper'!L154,\nIF(LEFT(D154,2)=\"Tk\",'9   Trucks'!Q154,\nIF(OR(LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\"),'10   Loader Shovel'!O154,\nIF(LEFT(D154,2)=\"Sc\",'11 Scrapers'!AD154,\nIF(LEFT(D154,2)=\"Mg\",'12   M''grader'!L154,\nIF(LEFT(D154,2)=\"Ex\",'8  Excavator'!Q154,\nIF(LEFT(D154,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":42.599378881987583},{"$f":"J154*N154*M154","v":946.98419254658381},{"$f":"K154*N154*M154","v":3983.5405318322987},{"$f":"L154*N154*M154","v":1167.6489751552799},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6098.1736995341626},{"$f":"IF(OR(LEFT(D154,2)=\"Dz\",LEFT(D154,2)=\"Tk\",LEFT(D154,2)=\"Ld\",LEFT(D154,2)=\"Sh\",LEFT(D154,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D154,2)=\"Rp\",LEFT(D154,2)=\"Ex\",LEFT(D154,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D154,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":129}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D155,1)=\"U\",0,\nVLOOKUP(D155,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D155,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D155,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D155,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D155,2)=\"Dz\",'5   Dozer'!T155/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D155,2)=\"Rp\",'7   Ripper'!L155,\nIF(LEFT(D155,2)=\"Tk\",'9   Trucks'!Q155,\nIF(OR(LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\"),'10   Loader Shovel'!O155,\nIF(LEFT(D155,2)=\"Sc\",'11 Scrapers'!AD155,\nIF(LEFT(D155,2)=\"Mg\",'12   M''grader'!L155,\nIF(LEFT(D155,2)=\"Ex\",'8  Excavator'!Q155,\nIF(LEFT(D155,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":21.035507246376817},467.61932608695656,1967.0661385869571,576.58325362318863,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3011.2687182971026},{"$f":"IF(OR(LEFT(D155,2)=\"Dz\",LEFT(D155,2)=\"Tk\",LEFT(D155,2)=\"Ld\",LEFT(D155,2)=\"Sh\",LEFT(D155,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D155,2)=\"Rp\",LEFT(D155,2)=\"Ex\",LEFT(D155,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D155,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":63.7}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$E$2))","v":69.614999999999995},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$M$2))","v":254.44232954545456},{"$f":"IF(LEFT(D156,1)=\"U\",0,\nVLOOKUP(D156,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D156,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D156,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D156,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D156,2)=\"Dz\",'5   Dozer'!T156/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D156,2)=\"Rp\",'7   Ripper'!L156,\nIF(LEFT(D156,2)=\"Tk\",'9   Trucks'!Q156,\nIF(OR(LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\"),'10   Loader Shovel'!O156,\nIF(LEFT(D156,2)=\"Sc\",'11 Scrapers'!AD156,\nIF(LEFT(D156,2)=\"Mg\",'12   M''grader'!L156,\nIF(LEFT(D156,2)=\"Ex\",'8  Excavator'!Q156,\nIF(LEFT(D156,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":3.9097686449868405},272.17854422075891,994.81064201422703,107.16675855908932,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1374.1559447940754},{"$f":"IF(OR(LEFT(D156,2)=\"Dz\",LEFT(D156,2)=\"Tk\",LEFT(D156,2)=\"Ld\",LEFT(D156,2)=\"Sh\",LEFT(D156,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":9636.8399999999983},{"$f":"IF(OR(LEFT(D156,2)=\"Rp\",LEFT(D156,2)=\"Ex\",LEFT(D156,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D156,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$E$2))","v":22.229999999999997},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$M$2))","v":93.511704545454549},{"$f":"IF(LEFT(D157,1)=\"U\",0,\nVLOOKUP(D157,Equipment[],Equipment!$BT$2))","v":27.410000000000004},{"$f":"IF(AND(LEFT(D157,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D157,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D157,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D157,2)=\"Dz\",'5   Dozer'!T157/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D157,2)=\"Rp\",'7   Ripper'!L157,\nIF(LEFT(D157,2)=\"Tk\",'9   Trucks'!Q157,\nIF(OR(LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\"),'10   Loader Shovel'!O157,\nIF(LEFT(D157,2)=\"Sc\",'11 Scrapers'!AD157,\nIF(LEFT(D157,2)=\"Mg\",'12   M''grader'!L157,\nIF(LEFT(D157,2)=\"Ex\",'8  Excavator'!Q157,\nIF(LEFT(D157,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":2.3587695947944396},52.435448092280382,220.57256543921918,64.653874593315592,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":337.66188812481516},{"$f":"IF(OR(LEFT(D157,2)=\"Dz\",LEFT(D157,2)=\"Tk\",LEFT(D157,2)=\"Ld\",LEFT(D157,2)=\"Sh\",LEFT(D157,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D157,2)=\"Rp\",LEFT(D157,2)=\"Ex\",LEFT(D157,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D157,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":7}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D158,1)=\"U\",0,\nVLOOKUP(D158,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D158,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D158,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D158,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D158,2)=\"Dz\",'5   Dozer'!T158/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D158,2)=\"Rp\",'7   Ripper'!L158,\nIF(LEFT(D158,2)=\"Tk\",'9   Trucks'!Q158,\nIF(OR(LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\"),'10   Loader Shovel'!O158,\nIF(LEFT(D158,2)=\"Sc\",'11 Scrapers'!AD158,\nIF(LEFT(D158,2)=\"Mg\",'12   M''grader'!L158,\nIF(LEFT(D158,2)=\"Ex\",'8  Excavator'!Q158,\nIF(LEFT(D158,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Dz\",LEFT(D158,2)=\"Tk\",LEFT(D158,2)=\"Ld\",LEFT(D158,2)=\"Sh\",LEFT(D158,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D158,2)=\"Rp\",LEFT(D158,2)=\"Ex\",LEFT(D158,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D158,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D159,1)=\"U\",0,\nVLOOKUP(D159,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D159,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D159,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D159,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D159,2)=\"Dz\",'5   Dozer'!T159/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D159,2)=\"Rp\",'7   Ripper'!L159,\nIF(LEFT(D159,2)=\"Tk\",'9   Trucks'!Q159,\nIF(OR(LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\"),'10   Loader Shovel'!O159,\nIF(LEFT(D159,2)=\"Sc\",'11 Scrapers'!AD159,\nIF(LEFT(D159,2)=\"Mg\",'12   M''grader'!L159,\nIF(LEFT(D159,2)=\"Ex\",'8  Excavator'!Q159,\nIF(LEFT(D159,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Dz\",LEFT(D159,2)=\"Tk\",LEFT(D159,2)=\"Ld\",LEFT(D159,2)=\"Sh\",LEFT(D159,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D159,2)=\"Rp\",LEFT(D159,2)=\"Ex\",LEFT(D159,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D159,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D160,1)=\"U\",0,\nVLOOKUP(D160,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D160,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D160,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D160,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D160,2)=\"Dz\",'5   Dozer'!T160/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D160,2)=\"Rp\",'7   Ripper'!L160,\nIF(LEFT(D160,2)=\"Tk\",'9   Trucks'!Q160,\nIF(OR(LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\"),'10   Loader Shovel'!O160,\nIF(LEFT(D160,2)=\"Sc\",'11 Scrapers'!AD160,\nIF(LEFT(D160,2)=\"Mg\",'12   M''grader'!L160,\nIF(LEFT(D160,2)=\"Ex\",'8  Excavator'!Q160,\nIF(LEFT(D160,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Dz\",LEFT(D160,2)=\"Tk\",LEFT(D160,2)=\"Ld\",LEFT(D160,2)=\"Sh\",LEFT(D160,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D160,2)=\"Rp\",LEFT(D160,2)=\"Ex\",LEFT(D160,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D160,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D161,1)=\"U\",0,\nVLOOKUP(D161,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D161,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D161,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D161,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D161,2)=\"Dz\",'5   Dozer'!T161/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D161,2)=\"Rp\",'7   Ripper'!L161,\nIF(LEFT(D161,2)=\"Tk\",'9   Trucks'!Q161,\nIF(OR(LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\"),'10   Loader Shovel'!O161,\nIF(LEFT(D161,2)=\"Sc\",'11 Scrapers'!AD161,\nIF(LEFT(D161,2)=\"Mg\",'12   M''grader'!L161,\nIF(LEFT(D161,2)=\"Ex\",'8  Excavator'!Q161,\nIF(LEFT(D161,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Dz\",LEFT(D161,2)=\"Tk\",LEFT(D161,2)=\"Ld\",LEFT(D161,2)=\"Sh\",LEFT(D161,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D161,2)=\"Rp\",LEFT(D161,2)=\"Ex\",LEFT(D161,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D161,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D162,1)=\"U\",0,\nVLOOKUP(D162,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D162,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D162,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D162,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D162,2)=\"Dz\",'5   Dozer'!T162/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D162,2)=\"Rp\",'7   Ripper'!L162,\nIF(LEFT(D162,2)=\"Tk\",'9   Trucks'!Q162,\nIF(OR(LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\"),'10   Loader Shovel'!O162,\nIF(LEFT(D162,2)=\"Sc\",'11 Scrapers'!AD162,\nIF(LEFT(D162,2)=\"Mg\",'12   M''grader'!L162,\nIF(LEFT(D162,2)=\"Ex\",'8  Excavator'!Q162,\nIF(LEFT(D162,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Dz\",LEFT(D162,2)=\"Tk\",LEFT(D162,2)=\"Ld\",LEFT(D162,2)=\"Sh\",LEFT(D162,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D162,2)=\"Rp\",LEFT(D162,2)=\"Ex\",LEFT(D162,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D162,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D163,1)=\"U\",0,\nVLOOKUP(D163,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D163,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D163,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D163,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D163,2)=\"Dz\",'5   Dozer'!T163/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D163,2)=\"Rp\",'7   Ripper'!L163,\nIF(LEFT(D163,2)=\"Tk\",'9   Trucks'!Q163,\nIF(OR(LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\"),'10   Loader Shovel'!O163,\nIF(LEFT(D163,2)=\"Sc\",'11 Scrapers'!AD163,\nIF(LEFT(D163,2)=\"Mg\",'12   M''grader'!L163,\nIF(LEFT(D163,2)=\"Ex\",'8  Excavator'!Q163,\nIF(LEFT(D163,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Dz\",LEFT(D163,2)=\"Tk\",LEFT(D163,2)=\"Ld\",LEFT(D163,2)=\"Sh\",LEFT(D163,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D163,2)=\"Rp\",LEFT(D163,2)=\"Ex\",LEFT(D163,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D163,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D164,1)=\"U\",0,\nVLOOKUP(D164,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D164,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D164,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D164,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D164,2)=\"Dz\",'5   Dozer'!T164/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D164,2)=\"Rp\",'7   Ripper'!L164,\nIF(LEFT(D164,2)=\"Tk\",'9   Trucks'!Q164,\nIF(OR(LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\"),'10   Loader Shovel'!O164,\nIF(LEFT(D164,2)=\"Sc\",'11 Scrapers'!AD164,\nIF(LEFT(D164,2)=\"Mg\",'12   M''grader'!L164,\nIF(LEFT(D164,2)=\"Ex\",'8  Excavator'!Q164,\nIF(LEFT(D164,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Dz\",LEFT(D164,2)=\"Tk\",LEFT(D164,2)=\"Ld\",LEFT(D164,2)=\"Sh\",LEFT(D164,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D164,2)=\"Rp\",LEFT(D164,2)=\"Ex\",LEFT(D164,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D164,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D165,1)=\"U\",0,\nVLOOKUP(D165,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D165,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D165,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D165,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D165,2)=\"Dz\",'5   Dozer'!T165/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D165,2)=\"Rp\",'7   Ripper'!L165,\nIF(LEFT(D165,2)=\"Tk\",'9   Trucks'!Q165,\nIF(OR(LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\"),'10   Loader Shovel'!O165,\nIF(LEFT(D165,2)=\"Sc\",'11 Scrapers'!AD165,\nIF(LEFT(D165,2)=\"Mg\",'12   M''grader'!L165,\nIF(LEFT(D165,2)=\"Ex\",'8  Excavator'!Q165,\nIF(LEFT(D165,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Dz\",LEFT(D165,2)=\"Tk\",LEFT(D165,2)=\"Ld\",LEFT(D165,2)=\"Sh\",LEFT(D165,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D165,2)=\"Rp\",LEFT(D165,2)=\"Ex\",LEFT(D165,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D165,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D166,1)=\"U\",0,\nVLOOKUP(D166,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D166,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D166,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D166,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D166,2)=\"Dz\",'5   Dozer'!T166/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D166,2)=\"Rp\",'7   Ripper'!L166,\nIF(LEFT(D166,2)=\"Tk\",'9   Trucks'!Q166,\nIF(OR(LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\"),'10   Loader Shovel'!O166,\nIF(LEFT(D166,2)=\"Sc\",'11 Scrapers'!AD166,\nIF(LEFT(D166,2)=\"Mg\",'12   M''grader'!L166,\nIF(LEFT(D166,2)=\"Ex\",'8  Excavator'!Q166,\nIF(LEFT(D166,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Dz\",LEFT(D166,2)=\"Tk\",LEFT(D166,2)=\"Ld\",LEFT(D166,2)=\"Sh\",LEFT(D166,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D166,2)=\"Rp\",LEFT(D166,2)=\"Ex\",LEFT(D166,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D166,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D167,1)=\"U\",0,\nVLOOKUP(D167,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D167,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D167,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D167,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D167,2)=\"Dz\",'5   Dozer'!T167/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D167,2)=\"Rp\",'7   Ripper'!L167,\nIF(LEFT(D167,2)=\"Tk\",'9   Trucks'!Q167,\nIF(OR(LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\"),'10   Loader Shovel'!O167,\nIF(LEFT(D167,2)=\"Sc\",'11 Scrapers'!AD167,\nIF(LEFT(D167,2)=\"Mg\",'12   M''grader'!L167,\nIF(LEFT(D167,2)=\"Ex\",'8  Excavator'!Q167,\nIF(LEFT(D167,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Dz\",LEFT(D167,2)=\"Tk\",LEFT(D167,2)=\"Ld\",LEFT(D167,2)=\"Sh\",LEFT(D167,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D167,2)=\"Rp\",LEFT(D167,2)=\"Ex\",LEFT(D167,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D167,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D168,1)=\"U\",0,\nVLOOKUP(D168,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D168,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D168,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D168,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D168,2)=\"Dz\",'5   Dozer'!T168/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D168,2)=\"Rp\",'7   Ripper'!L168,\nIF(LEFT(D168,2)=\"Tk\",'9   Trucks'!Q168,\nIF(OR(LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\"),'10   Loader Shovel'!O168,\nIF(LEFT(D168,2)=\"Sc\",'11 Scrapers'!AD168,\nIF(LEFT(D168,2)=\"Mg\",'12   M''grader'!L168,\nIF(LEFT(D168,2)=\"Ex\",'8  Excavator'!Q168,\nIF(LEFT(D168,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Dz\",LEFT(D168,2)=\"Tk\",LEFT(D168,2)=\"Ld\",LEFT(D168,2)=\"Sh\",LEFT(D168,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D168,2)=\"Rp\",LEFT(D168,2)=\"Ex\",LEFT(D168,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D168,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D169,1)=\"U\",0,\nVLOOKUP(D169,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D169,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D169,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D169,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D169,2)=\"Dz\",'5   Dozer'!T169/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D169,2)=\"Rp\",'7   Ripper'!L169,\nIF(LEFT(D169,2)=\"Tk\",'9   Trucks'!Q169,\nIF(OR(LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\"),'10   Loader Shovel'!O169,\nIF(LEFT(D169,2)=\"Sc\",'11 Scrapers'!AD169,\nIF(LEFT(D169,2)=\"Mg\",'12   M''grader'!L169,\nIF(LEFT(D169,2)=\"Ex\",'8  Excavator'!Q169,\nIF(LEFT(D169,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Dz\",LEFT(D169,2)=\"Tk\",LEFT(D169,2)=\"Ld\",LEFT(D169,2)=\"Sh\",LEFT(D169,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D169,2)=\"Rp\",LEFT(D169,2)=\"Ex\",LEFT(D169,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D169,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D170,1)=\"U\",0,\nVLOOKUP(D170,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D170,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D170,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D170,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D170,2)=\"Dz\",'5   Dozer'!T170/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D170,2)=\"Rp\",'7   Ripper'!L170,\nIF(LEFT(D170,2)=\"Tk\",'9   Trucks'!Q170,\nIF(OR(LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\"),'10   Loader Shovel'!O170,\nIF(LEFT(D170,2)=\"Sc\",'11 Scrapers'!AD170,\nIF(LEFT(D170,2)=\"Mg\",'12   M''grader'!L170,\nIF(LEFT(D170,2)=\"Ex\",'8  Excavator'!Q170,\nIF(LEFT(D170,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Dz\",LEFT(D170,2)=\"Tk\",LEFT(D170,2)=\"Ld\",LEFT(D170,2)=\"Sh\",LEFT(D170,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D170,2)=\"Rp\",LEFT(D170,2)=\"Ex\",LEFT(D170,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D170,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D171,1)=\"U\",0,\nVLOOKUP(D171,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D171,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D171,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D171,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D171,2)=\"Dz\",'5   Dozer'!T171/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D171,2)=\"Rp\",'7   Ripper'!L171,\nIF(LEFT(D171,2)=\"Tk\",'9   Trucks'!Q171,\nIF(OR(LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\"),'10   Loader Shovel'!O171,\nIF(LEFT(D171,2)=\"Sc\",'11 Scrapers'!AD171,\nIF(LEFT(D171,2)=\"Mg\",'12   M''grader'!L171,\nIF(LEFT(D171,2)=\"Ex\",'8  Excavator'!Q171,\nIF(LEFT(D171,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Dz\",LEFT(D171,2)=\"Tk\",LEFT(D171,2)=\"Ld\",LEFT(D171,2)=\"Sh\",LEFT(D171,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D171,2)=\"Rp\",LEFT(D171,2)=\"Ex\",LEFT(D171,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D171,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D172,1)=\"U\",0,\nVLOOKUP(D172,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D172,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D172,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D172,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D172,2)=\"Dz\",'5   Dozer'!T172/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D172,2)=\"Rp\",'7   Ripper'!L172,\nIF(LEFT(D172,2)=\"Tk\",'9   Trucks'!Q172,\nIF(OR(LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\"),'10   Loader Shovel'!O172,\nIF(LEFT(D172,2)=\"Sc\",'11 Scrapers'!AD172,\nIF(LEFT(D172,2)=\"Mg\",'12   M''grader'!L172,\nIF(LEFT(D172,2)=\"Ex\",'8  Excavator'!Q172,\nIF(LEFT(D172,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Dz\",LEFT(D172,2)=\"Tk\",LEFT(D172,2)=\"Ld\",LEFT(D172,2)=\"Sh\",LEFT(D172,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D172,2)=\"Rp\",LEFT(D172,2)=\"Ex\",LEFT(D172,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D172,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D173,1)=\"U\",0,\nVLOOKUP(D173,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D173,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D173,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D173,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D173,2)=\"Dz\",'5   Dozer'!T173/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D173,2)=\"Rp\",'7   Ripper'!L173,\nIF(LEFT(D173,2)=\"Tk\",'9   Trucks'!Q173,\nIF(OR(LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\"),'10   Loader Shovel'!O173,\nIF(LEFT(D173,2)=\"Sc\",'11 Scrapers'!AD173,\nIF(LEFT(D173,2)=\"Mg\",'12   M''grader'!L173,\nIF(LEFT(D173,2)=\"Ex\",'8  Excavator'!Q173,\nIF(LEFT(D173,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Dz\",LEFT(D173,2)=\"Tk\",LEFT(D173,2)=\"Ld\",LEFT(D173,2)=\"Sh\",LEFT(D173,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D173,2)=\"Rp\",LEFT(D173,2)=\"Ex\",LEFT(D173,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D173,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D174,1)=\"U\",0,\nVLOOKUP(D174,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D174,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D174,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D174,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D174,2)=\"Dz\",'5   Dozer'!T174/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D174,2)=\"Rp\",'7   Ripper'!L174,\nIF(LEFT(D174,2)=\"Tk\",'9   Trucks'!Q174,\nIF(OR(LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\"),'10   Loader Shovel'!O174,\nIF(LEFT(D174,2)=\"Sc\",'11 Scrapers'!AD174,\nIF(LEFT(D174,2)=\"Mg\",'12   M''grader'!L174,\nIF(LEFT(D174,2)=\"Ex\",'8  Excavator'!Q174,\nIF(LEFT(D174,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Dz\",LEFT(D174,2)=\"Tk\",LEFT(D174,2)=\"Ld\",LEFT(D174,2)=\"Sh\",LEFT(D174,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D174,2)=\"Rp\",LEFT(D174,2)=\"Ex\",LEFT(D174,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D174,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D175,1)=\"U\",0,\nVLOOKUP(D175,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D175,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D175,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D175,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D175,2)=\"Dz\",'5   Dozer'!T175/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D175,2)=\"Rp\",'7   Ripper'!L175,\nIF(LEFT(D175,2)=\"Tk\",'9   Trucks'!Q175,\nIF(OR(LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\"),'10   Loader Shovel'!O175,\nIF(LEFT(D175,2)=\"Sc\",'11 Scrapers'!AD175,\nIF(LEFT(D175,2)=\"Mg\",'12   M''grader'!L175,\nIF(LEFT(D175,2)=\"Ex\",'8  Excavator'!Q175,\nIF(LEFT(D175,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Dz\",LEFT(D175,2)=\"Tk\",LEFT(D175,2)=\"Ld\",LEFT(D175,2)=\"Sh\",LEFT(D175,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D175,2)=\"Rp\",LEFT(D175,2)=\"Ex\",LEFT(D175,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D175,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D176,1)=\"U\",0,\nVLOOKUP(D176,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D176,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D176,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D176,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D176,2)=\"Dz\",'5   Dozer'!T176/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D176,2)=\"Rp\",'7   Ripper'!L176,\nIF(LEFT(D176,2)=\"Tk\",'9   Trucks'!Q176,\nIF(OR(LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\"),'10   Loader Shovel'!O176,\nIF(LEFT(D176,2)=\"Sc\",'11 Scrapers'!AD176,\nIF(LEFT(D176,2)=\"Mg\",'12   M''grader'!L176,\nIF(LEFT(D176,2)=\"Ex\",'8  Excavator'!Q176,\nIF(LEFT(D176,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Dz\",LEFT(D176,2)=\"Tk\",LEFT(D176,2)=\"Ld\",LEFT(D176,2)=\"Sh\",LEFT(D176,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D176,2)=\"Rp\",LEFT(D176,2)=\"Ex\",LEFT(D176,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D176,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D177,1)=\"U\",0,\nVLOOKUP(D177,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D177,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D177,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D177,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D177,2)=\"Dz\",'5   Dozer'!T177/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D177,2)=\"Rp\",'7   Ripper'!L177,\nIF(LEFT(D177,2)=\"Tk\",'9   Trucks'!Q177,\nIF(OR(LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\"),'10   Loader Shovel'!O177,\nIF(LEFT(D177,2)=\"Sc\",'11 Scrapers'!AD177,\nIF(LEFT(D177,2)=\"Mg\",'12   M''grader'!L177,\nIF(LEFT(D177,2)=\"Ex\",'8  Excavator'!Q177,\nIF(LEFT(D177,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Dz\",LEFT(D177,2)=\"Tk\",LEFT(D177,2)=\"Ld\",LEFT(D177,2)=\"Sh\",LEFT(D177,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D177,2)=\"Rp\",LEFT(D177,2)=\"Ex\",LEFT(D177,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D177,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D178,1)=\"U\",0,\nVLOOKUP(D178,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D178,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D178,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D178,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D178,2)=\"Dz\",'5   Dozer'!T178/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D178,2)=\"Rp\",'7   Ripper'!L178,\nIF(LEFT(D178,2)=\"Tk\",'9   Trucks'!Q178,\nIF(OR(LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\"),'10   Loader Shovel'!O178,\nIF(LEFT(D178,2)=\"Sc\",'11 Scrapers'!AD178,\nIF(LEFT(D178,2)=\"Mg\",'12   M''grader'!L178,\nIF(LEFT(D178,2)=\"Ex\",'8  Excavator'!Q178,\nIF(LEFT(D178,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":423.42460388107537},19360.497218016735,65377.456527505805,20053.38923980773,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":104791.34298533027},{"$f":"IF(OR(LEFT(D178,2)=\"Dz\",LEFT(D178,2)=\"Tk\",LEFT(D178,2)=\"Ld\",LEFT(D178,2)=\"Sh\",LEFT(D178,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D178,2)=\"Rp\",LEFT(D178,2)=\"Ex\",LEFT(D178,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D178,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D179,1)=\"U\",0,\nVLOOKUP(D179,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D179,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D179,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D179,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D179,2)=\"Dz\",'5   Dozer'!T179/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D179,2)=\"Rp\",'7   Ripper'!L179,\nIF(LEFT(D179,2)=\"Tk\",'9   Trucks'!Q179,\nIF(OR(LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\"),'10   Loader Shovel'!O179,\nIF(LEFT(D179,2)=\"Sc\",'11 Scrapers'!AD179,\nIF(LEFT(D179,2)=\"Mg\",'12   M''grader'!L179,\nIF(LEFT(D179,2)=\"Ex\",'8  Excavator'!Q179,\nIF(LEFT(D179,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":26.373505529642163},1205.8916174351464,4072.1127101210891,1249.0492218838529,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6527.0535494400883},{"$f":"IF(OR(LEFT(D179,2)=\"Dz\",LEFT(D179,2)=\"Tk\",LEFT(D179,2)=\"Ld\",LEFT(D179,2)=\"Sh\",LEFT(D179,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D179,2)=\"Rp\",LEFT(D179,2)=\"Ex\",LEFT(D179,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D179,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D180,1)=\"U\",0,\nVLOOKUP(D180,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D180,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D180,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D180,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D180,2)=\"Dz\",'5   Dozer'!T180/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D180,2)=\"Rp\",'7   Ripper'!L180,\nIF(LEFT(D180,2)=\"Tk\",'9   Trucks'!Q180,\nIF(OR(LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\"),'10   Loader Shovel'!O180,\nIF(LEFT(D180,2)=\"Sc\",'11 Scrapers'!AD180,\nIF(LEFT(D180,2)=\"Mg\",'12   M''grader'!L180,\nIF(LEFT(D180,2)=\"Ex\",'8  Excavator'!Q180,\nIF(LEFT(D180,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":776.01736161148881},35482.307435379065,119818.35929778473,36752.182245920107,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":192052.84897908388},{"$f":"IF(OR(LEFT(D180,2)=\"Dz\",LEFT(D180,2)=\"Tk\",LEFT(D180,2)=\"Ld\",LEFT(D180,2)=\"Sh\",LEFT(D180,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D180,2)=\"Rp\",LEFT(D180,2)=\"Ex\",LEFT(D180,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D180,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D181,1)=\"U\",0,\nVLOOKUP(D181,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D181,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D181,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D181,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D181,2)=\"Dz\",'5   Dozer'!T181/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D181,2)=\"Rp\",'7   Ripper'!L181,\nIF(LEFT(D181,2)=\"Tk\",'9   Trucks'!Q181,\nIF(OR(LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\"),'10   Loader Shovel'!O181,\nIF(LEFT(D181,2)=\"Sc\",'11 Scrapers'!AD181,\nIF(LEFT(D181,2)=\"Mg\",'12   M''grader'!L181,\nIF(LEFT(D181,2)=\"Ex\",'8  Excavator'!Q181,\nIF(LEFT(D181,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":721.50572324779216},32989.83908749275,111401.67251411674,34170.511053015434,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":178562.02265462495},{"$f":"IF(OR(LEFT(D181,2)=\"Dz\",LEFT(D181,2)=\"Tk\",LEFT(D181,2)=\"Ld\",LEFT(D181,2)=\"Sh\",LEFT(D181,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D181,2)=\"Rp\",LEFT(D181,2)=\"Ex\",LEFT(D181,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D181,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D182,1)=\"U\",0,\nVLOOKUP(D182,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D182,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D182,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D182,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D182,2)=\"Dz\",'5   Dozer'!T182/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D182,2)=\"Rp\",'7   Ripper'!L182,\nIF(LEFT(D182,2)=\"Tk\",'9   Trucks'!Q182,\nIF(OR(LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\"),'10   Loader Shovel'!O182,\nIF(LEFT(D182,2)=\"Sc\",'11 Scrapers'!AD182,\nIF(LEFT(D182,2)=\"Mg\",'12   M''grader'!L182,\nIF(LEFT(D182,2)=\"Ex\",'8  Excavator'!Q182,\nIF(LEFT(D182,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":575.42317963325627},26310.419296279157,88846.287075841217,27252.041787431015,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":142408.74815955138},{"$f":"IF(OR(LEFT(D182,2)=\"Dz\",LEFT(D182,2)=\"Tk\",LEFT(D182,2)=\"Ld\",LEFT(D182,2)=\"Sh\",LEFT(D182,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D182,2)=\"Rp\",LEFT(D182,2)=\"Ex\",LEFT(D182,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D182,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D183,1)=\"U\",0,\nVLOOKUP(D183,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D183,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D183,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D183,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D183,2)=\"Dz\",'5   Dozer'!T183/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D183,2)=\"Rp\",'7   Ripper'!L183,\nIF(LEFT(D183,2)=\"Tk\",'9   Trucks'!Q183,\nIF(OR(LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\"),'10   Loader Shovel'!O183,\nIF(LEFT(D183,2)=\"Sc\",'11 Scrapers'!AD183,\nIF(LEFT(D183,2)=\"Mg\",'12   M''grader'!L183,\nIF(LEFT(D183,2)=\"Ex\",'8  Excavator'!Q183,\nIF(LEFT(D183,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":186.40687418764588},8523.1933526062458,28781.52852226295,8828.2295615269086,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":46132.951436396106},{"$f":"IF(OR(LEFT(D183,2)=\"Dz\",LEFT(D183,2)=\"Tk\",LEFT(D183,2)=\"Ld\",LEFT(D183,2)=\"Sh\",LEFT(D183,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D183,2)=\"Rp\",LEFT(D183,2)=\"Ex\",LEFT(D183,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D183,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D184,1)=\"U\",0,\nVLOOKUP(D184,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D184,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D184,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D184,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D184,2)=\"Dz\",'5   Dozer'!T184/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D184,2)=\"Rp\",'7   Ripper'!L184,\nIF(LEFT(D184,2)=\"Tk\",'9   Trucks'!Q184,\nIF(OR(LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\"),'10   Loader Shovel'!O184,\nIF(LEFT(D184,2)=\"Sc\",'11 Scrapers'!AD184,\nIF(LEFT(D184,2)=\"Mg\",'12   M''grader'!L184,\nIF(LEFT(D184,2)=\"Ex\",'8  Excavator'!Q184,\nIF(LEFT(D184,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.04833266208955},4666.0171433083178,15756.430710847491,4833.0090348765607,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":25255.456889032372},{"$f":"IF(OR(LEFT(D184,2)=\"Dz\",LEFT(D184,2)=\"Tk\",LEFT(D184,2)=\"Ld\",LEFT(D184,2)=\"Sh\",LEFT(D184,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D184,2)=\"Rp\",LEFT(D184,2)=\"Ex\",LEFT(D184,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D184,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D185,1)=\"U\",0,\nVLOOKUP(D185,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D185,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D185,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D185,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D185,2)=\"Dz\",'5   Dozer'!T185/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D185,2)=\"Rp\",'7   Ripper'!L185,\nIF(LEFT(D185,2)=\"Tk\",'9   Trucks'!Q185,\nIF(OR(LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\"),'10   Loader Shovel'!O185,\nIF(LEFT(D185,2)=\"Sc\",'11 Scrapers'!AD185,\nIF(LEFT(D185,2)=\"Mg\",'12   M''grader'!L185,\nIF(LEFT(D185,2)=\"Ex\",'8  Excavator'!Q185,\nIF(LEFT(D185,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":290.8875640265955},13300.426622526442,44913.519189078892,13776.435032299563,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":71990.380843904903},{"$f":"IF(OR(LEFT(D185,2)=\"Dz\",LEFT(D185,2)=\"Tk\",LEFT(D185,2)=\"Ld\",LEFT(D185,2)=\"Sh\",LEFT(D185,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D185,2)=\"Rp\",LEFT(D185,2)=\"Ex\",LEFT(D185,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D185,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D186,1)=\"U\",0,\nVLOOKUP(D186,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D186,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D186,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D186,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D186,2)=\"Dz\",'5   Dozer'!T186/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D186,2)=\"Rp\",'7   Ripper'!L186,\nIF(LEFT(D186,2)=\"Tk\",'9   Trucks'!Q186,\nIF(OR(LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\"),'10   Loader Shovel'!O186,\nIF(LEFT(D186,2)=\"Sc\",'11 Scrapers'!AD186,\nIF(LEFT(D186,2)=\"Mg\",'12   M''grader'!L186,\nIF(LEFT(D186,2)=\"Ex\",'8  Excavator'!Q186,\nIF(LEFT(D186,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":581.62720313334523},26594.089585187823,89804.198526793683,27545.86434039523,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":143944.15245237673},{"$f":"IF(OR(LEFT(D186,2)=\"Dz\",LEFT(D186,2)=\"Tk\",LEFT(D186,2)=\"Ld\",LEFT(D186,2)=\"Sh\",LEFT(D186,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D186,2)=\"Rp\",LEFT(D186,2)=\"Ex\",LEFT(D186,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D186,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D187,1)=\"U\",0,\nVLOOKUP(D187,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D187,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D187,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D187,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D187,2)=\"Dz\",'5   Dozer'!T187/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D187,2)=\"Rp\",'7   Ripper'!L187,\nIF(LEFT(D187,2)=\"Tk\",'9   Trucks'!Q187,\nIF(OR(LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\"),'10   Loader Shovel'!O187,\nIF(LEFT(D187,2)=\"Sc\",'11 Scrapers'!AD187,\nIF(LEFT(D187,2)=\"Mg\",'12   M''grader'!L187,\nIF(LEFT(D187,2)=\"Ex\",'8  Excavator'!Q187,\nIF(LEFT(D187,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":74.3539851519471},3399.7318754935682,11480.377822549804,3521.4047367962148,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":18401.514434839588},{"$f":"IF(OR(LEFT(D187,2)=\"Dz\",LEFT(D187,2)=\"Tk\",LEFT(D187,2)=\"Ld\",LEFT(D187,2)=\"Sh\",LEFT(D187,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D187,2)=\"Rp\",LEFT(D187,2)=\"Ex\",LEFT(D187,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D187,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D188,1)=\"U\",0,\nVLOOKUP(D188,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D188,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D188,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D188,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D188,2)=\"Dz\",'5   Dozer'!T188/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D188,2)=\"Rp\",'7   Ripper'!L188,\nIF(LEFT(D188,2)=\"Tk\",'9   Trucks'!Q188,\nIF(OR(LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\"),'10   Loader Shovel'!O188,\nIF(LEFT(D188,2)=\"Sc\",'11 Scrapers'!AD188,\nIF(LEFT(D188,2)=\"Mg\",'12   M''grader'!L188,\nIF(LEFT(D188,2)=\"Ex\",'8  Excavator'!Q188,\nIF(LEFT(D188,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":83.754317251201712},3829.5489002670465,12931.804587858289,3966.6044650169129,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":20727.95795314225},{"$f":"IF(OR(LEFT(D188,2)=\"Dz\",LEFT(D188,2)=\"Tk\",LEFT(D188,2)=\"Ld\",LEFT(D188,2)=\"Sh\",LEFT(D188,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D188,2)=\"Rp\",LEFT(D188,2)=\"Ex\",LEFT(D188,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D188,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D189,1)=\"U\",0,\nVLOOKUP(D189,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D189,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D189,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D189,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D189,2)=\"Dz\",'5   Dozer'!T189/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D189,2)=\"Rp\",'7   Ripper'!L189,\nIF(LEFT(D189,2)=\"Tk\",'9   Trucks'!Q189,\nIF(OR(LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\"),'10   Loader Shovel'!O189,\nIF(LEFT(D189,2)=\"Sc\",'11 Scrapers'!AD189,\nIF(LEFT(D189,2)=\"Mg\",'12   M''grader'!L189,\nIF(LEFT(D189,2)=\"Ex\",'8  Excavator'!Q189,\nIF(LEFT(D189,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":102.36638775146876},4680.5597669930567,15805.538940715687,4848.072123909561,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":25334.170831618307},{"$f":"IF(OR(LEFT(D189,2)=\"Dz\",LEFT(D189,2)=\"Tk\",LEFT(D189,2)=\"Ld\",LEFT(D189,2)=\"Sh\",LEFT(D189,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D189,2)=\"Rp\",LEFT(D189,2)=\"Ex\",LEFT(D189,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D189,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D190,1)=\"U\",0,\nVLOOKUP(D190,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D190,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D190,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D190,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D190,2)=\"Dz\",'5   Dozer'!T190/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D190,2)=\"Rp\",'7   Ripper'!L190,\nIF(LEFT(D190,2)=\"Tk\",'9   Trucks'!Q190,\nIF(OR(LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\"),'10   Loader Shovel'!O190,\nIF(LEFT(D190,2)=\"Sc\",'11 Scrapers'!AD190,\nIF(LEFT(D190,2)=\"Mg\",'12   M''grader'!L190,\nIF(LEFT(D190,2)=\"Ex\",'8  Excavator'!Q190,\nIF(LEFT(D190,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":33.048200150957513},1511.0826844223209,5102.6965577285437,1565.1627591493477,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8178.9420013002127},{"$f":"IF(OR(LEFT(D190,2)=\"Dz\",LEFT(D190,2)=\"Tk\",LEFT(D190,2)=\"Ld\",LEFT(D190,2)=\"Sh\",LEFT(D190,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D190,2)=\"Rp\",LEFT(D190,2)=\"Ex\",LEFT(D190,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D190,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D191,1)=\"U\",0,\nVLOOKUP(D191,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D191,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D191,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D191,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D191,2)=\"Dz\",'5   Dozer'!T191/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D191,2)=\"Rp\",'7   Ripper'!L191,\nIF(LEFT(D191,2)=\"Tk\",'9   Trucks'!Q191,\nIF(OR(LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\"),'10   Loader Shovel'!O191,\nIF(LEFT(D191,2)=\"Sc\",'11 Scrapers'!AD191,\nIF(LEFT(D191,2)=\"Mg\",'12   M''grader'!L191,\nIF(LEFT(D191,2)=\"Ex\",'8  Excavator'!Q191,\nIF(LEFT(D191,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":311.33490486064539},14235.352655886205,48070.622305497345,14744.821094200166,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":77050.79605558372},{"$f":"IF(OR(LEFT(D191,2)=\"Dz\",LEFT(D191,2)=\"Tk\",LEFT(D191,2)=\"Ld\",LEFT(D191,2)=\"Sh\",LEFT(D191,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D191,2)=\"Rp\",LEFT(D191,2)=\"Ex\",LEFT(D191,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D191,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D192,1)=\"U\",0,\nVLOOKUP(D192,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D192,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D192,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D192,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D192,2)=\"Dz\",'5   Dozer'!T192/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D192,2)=\"Rp\",'7   Ripper'!L192,\nIF(LEFT(D192,2)=\"Tk\",'9   Trucks'!Q192,\nIF(OR(LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\"),'10   Loader Shovel'!O192,\nIF(LEFT(D192,2)=\"Sc\",'11 Scrapers'!AD192,\nIF(LEFT(D192,2)=\"Mg\",'12   M''grader'!L192,\nIF(LEFT(D192,2)=\"Ex\",'8  Excavator'!Q192,\nIF(LEFT(D192,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":66.69325262595693},3049.4556057682044,10297.548097739011,3158.5924443653203,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16505.596147872537},{"$f":"IF(OR(LEFT(D192,2)=\"Dz\",LEFT(D192,2)=\"Tk\",LEFT(D192,2)=\"Ld\",LEFT(D192,2)=\"Sh\",LEFT(D192,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D192,2)=\"Rp\",LEFT(D192,2)=\"Ex\",LEFT(D192,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D192,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D193,1)=\"U\",0,\nVLOOKUP(D193,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D193,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D193,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D193,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D193,2)=\"Dz\",'5   Dozer'!T193/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D193,2)=\"Rp\",'7   Ripper'!L193,\nIF(LEFT(D193,2)=\"Tk\",'9   Trucks'!Q193,\nIF(OR(LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\"),'10   Loader Shovel'!O193,\nIF(LEFT(D193,2)=\"Sc\",'11 Scrapers'!AD193,\nIF(LEFT(D193,2)=\"Mg\",'12   M''grader'!L193,\nIF(LEFT(D193,2)=\"Ex\",'8  Excavator'!Q193,\nIF(LEFT(D193,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":32.933024746305861},1505.8164502901907,5084.9132854726731,1559.7080519850456,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8150.4377877479092},{"$f":"IF(OR(LEFT(D193,2)=\"Dz\",LEFT(D193,2)=\"Tk\",LEFT(D193,2)=\"Ld\",LEFT(D193,2)=\"Sh\",LEFT(D193,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D193,2)=\"Rp\",LEFT(D193,2)=\"Ex\",LEFT(D193,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D193,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D194,1)=\"U\",0,\nVLOOKUP(D194,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D194,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D194,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D194,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D194,2)=\"Dz\",'5   Dozer'!T194/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D194,2)=\"Rp\",'7   Ripper'!L194,\nIF(LEFT(D194,2)=\"Tk\",'9   Trucks'!Q194,\nIF(OR(LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\"),'10   Loader Shovel'!O194,\nIF(LEFT(D194,2)=\"Sc\",'11 Scrapers'!AD194,\nIF(LEFT(D194,2)=\"Mg\",'12   M''grader'!L194,\nIF(LEFT(D194,2)=\"Ex\",'8  Excavator'!Q194,\nIF(LEFT(D194,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":5832.6654432748373},266690.46166212135,900573.15508355852,276235.03539349628,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1443498.6521391761},{"$f":"IF(OR(LEFT(D194,2)=\"Dz\",LEFT(D194,2)=\"Tk\",LEFT(D194,2)=\"Ld\",LEFT(D194,2)=\"Sh\",LEFT(D194,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D194,2)=\"Rp\",LEFT(D194,2)=\"Ex\",LEFT(D194,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D194,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D195,1)=\"U\",0,\nVLOOKUP(D195,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D195,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D195,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D195,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D195,2)=\"Dz\",'5   Dozer'!T195/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D195,2)=\"Rp\",'7   Ripper'!L195,\nIF(LEFT(D195,2)=\"Tk\",'9   Trucks'!Q195,\nIF(OR(LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\"),'10   Loader Shovel'!O195,\nIF(LEFT(D195,2)=\"Sc\",'11 Scrapers'!AD195,\nIF(LEFT(D195,2)=\"Mg\",'12   M''grader'!L195,\nIF(LEFT(D195,2)=\"Ex\",'8  Excavator'!Q195,\nIF(LEFT(D195,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":1243.7476138385973},56868.618396110483,192036.68093354316,58903.886991395972,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":307809.18632104964},{"$f":"IF(OR(LEFT(D195,2)=\"Dz\",LEFT(D195,2)=\"Tk\",LEFT(D195,2)=\"Ld\",LEFT(D195,2)=\"Sh\",LEFT(D195,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D195,2)=\"Rp\",LEFT(D195,2)=\"Ex\",LEFT(D195,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D195,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D196,1)=\"U\",0,\nVLOOKUP(D196,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D196,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D196,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D196,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D196,2)=\"Dz\",'5   Dozer'!T196/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D196,2)=\"Rp\",'7   Ripper'!L196,\nIF(LEFT(D196,2)=\"Tk\",'9   Trucks'!Q196,\nIF(OR(LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\"),'10   Loader Shovel'!O196,\nIF(LEFT(D196,2)=\"Sc\",'11 Scrapers'!AD196,\nIF(LEFT(D196,2)=\"Mg\",'12   M''grader'!L196,\nIF(LEFT(D196,2)=\"Ex\",'8  Excavator'!Q196,\nIF(LEFT(D196,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":15.406938426372642},704.46068983209216,2378.8566794645708,729.67260387300837,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3812.9899731696714},{"$f":"IF(OR(LEFT(D196,2)=\"Dz\",LEFT(D196,2)=\"Tk\",LEFT(D196,2)=\"Ld\",LEFT(D196,2)=\"Sh\",LEFT(D196,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D196,2)=\"Rp\",LEFT(D196,2)=\"Ex\",LEFT(D196,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D196,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$E$2))","v":45.723599999999998},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$M$2))","v":154.40164772727275},{"$f":"IF(LEFT(D197,1)=\"U\",0,\nVLOOKUP(D197,Equipment[],Equipment!$BT$2))","v":47.36},{"$f":"IF(AND(LEFT(D197,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D197,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D197,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D197,2)=\"Dz\",'5   Dozer'!T197/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D197,2)=\"Rp\",'7   Ripper'!L197,\nIF(LEFT(D197,2)=\"Tk\",'9   Trucks'!Q197,\nIF(OR(LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\"),'10   Loader Shovel'!O197,\nIF(LEFT(D197,2)=\"Sc\",'11 Scrapers'!AD197,\nIF(LEFT(D197,2)=\"Mg\",'12   M''grader'!L197,\nIF(LEFT(D197,2)=\"Ex\",'8  Excavator'!Q197,\nIF(LEFT(D197,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":73.106922522884076},3342.7116826673423,11287.82929780337,3462.3438506837897,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":18092.884831154501},{"$f":"IF(OR(LEFT(D197,2)=\"Dz\",LEFT(D197,2)=\"Tk\",LEFT(D197,2)=\"Ld\",LEFT(D197,2)=\"Sh\",LEFT(D197,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D197,2)=\"Rp\",LEFT(D197,2)=\"Ex\",LEFT(D197,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D197,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D198,1)=\"U\",0,\nVLOOKUP(D198,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D198,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D198,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D198,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D198,2)=\"Dz\",'5   Dozer'!T198/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D198,2)=\"Rp\",'7   Ripper'!L198,\nIF(LEFT(D198,2)=\"Tk\",'9   Trucks'!Q198,\nIF(OR(LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\"),'10   Loader Shovel'!O198,\nIF(LEFT(D198,2)=\"Sc\",'11 Scrapers'!AD198,\nIF(LEFT(D198,2)=\"Mg\",'12   M''grader'!L198,\nIF(LEFT(D198,2)=\"Ex\",'8  Excavator'!Q198,\nIF(LEFT(D198,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Dz\",LEFT(D198,2)=\"Tk\",LEFT(D198,2)=\"Ld\",LEFT(D198,2)=\"Sh\",LEFT(D198,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D198,2)=\"Rp\",LEFT(D198,2)=\"Ex\",LEFT(D198,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D198,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D199,1)=\"U\",0,\nVLOOKUP(D199,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D199,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D199,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D199,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D199,2)=\"Dz\",'5   Dozer'!T199/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D199,2)=\"Rp\",'7   Ripper'!L199,\nIF(LEFT(D199,2)=\"Tk\",'9   Trucks'!Q199,\nIF(OR(LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\"),'10   Loader Shovel'!O199,\nIF(LEFT(D199,2)=\"Sc\",'11 Scrapers'!AD199,\nIF(LEFT(D199,2)=\"Mg\",'12   M''grader'!L199,\nIF(LEFT(D199,2)=\"Ex\",'8  Excavator'!Q199,\nIF(LEFT(D199,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Dz\",LEFT(D199,2)=\"Tk\",LEFT(D199,2)=\"Ld\",LEFT(D199,2)=\"Sh\",LEFT(D199,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D199,2)=\"Rp\",LEFT(D199,2)=\"Ex\",LEFT(D199,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D199,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D200,1)=\"U\",0,\nVLOOKUP(D200,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D200,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D200,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D200,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D200,2)=\"Dz\",'5   Dozer'!T200/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D200,2)=\"Rp\",'7   Ripper'!L200,\nIF(LEFT(D200,2)=\"Tk\",'9   Trucks'!Q200,\nIF(OR(LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\"),'10   Loader Shovel'!O200,\nIF(LEFT(D200,2)=\"Sc\",'11 Scrapers'!AD200,\nIF(LEFT(D200,2)=\"Mg\",'12   M''grader'!L200,\nIF(LEFT(D200,2)=\"Ex\",'8  Excavator'!Q200,\nIF(LEFT(D200,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Dz\",LEFT(D200,2)=\"Tk\",LEFT(D200,2)=\"Ld\",LEFT(D200,2)=\"Sh\",LEFT(D200,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D200,2)=\"Rp\",LEFT(D200,2)=\"Ex\",LEFT(D200,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D200,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D201,1)=\"U\",0,\nVLOOKUP(D201,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D201,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D201,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D201,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D201,2)=\"Dz\",'5   Dozer'!T201/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D201,2)=\"Rp\",'7   Ripper'!L201,\nIF(LEFT(D201,2)=\"Tk\",'9   Trucks'!Q201,\nIF(OR(LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\"),'10   Loader Shovel'!O201,\nIF(LEFT(D201,2)=\"Sc\",'11 Scrapers'!AD201,\nIF(LEFT(D201,2)=\"Mg\",'12   M''grader'!L201,\nIF(LEFT(D201,2)=\"Ex\",'8  Excavator'!Q201,\nIF(LEFT(D201,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Dz\",LEFT(D201,2)=\"Tk\",LEFT(D201,2)=\"Ld\",LEFT(D201,2)=\"Sh\",LEFT(D201,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D201,2)=\"Rp\",LEFT(D201,2)=\"Ex\",LEFT(D201,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D201,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D202,1)=\"U\",0,\nVLOOKUP(D202,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D202,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D202,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D202,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D202,2)=\"Dz\",'5   Dozer'!T202/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D202,2)=\"Rp\",'7   Ripper'!L202,\nIF(LEFT(D202,2)=\"Tk\",'9   Trucks'!Q202,\nIF(OR(LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\"),'10   Loader Shovel'!O202,\nIF(LEFT(D202,2)=\"Sc\",'11 Scrapers'!AD202,\nIF(LEFT(D202,2)=\"Mg\",'12   M''grader'!L202,\nIF(LEFT(D202,2)=\"Ex\",'8  Excavator'!Q202,\nIF(LEFT(D202,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Dz\",LEFT(D202,2)=\"Tk\",LEFT(D202,2)=\"Ld\",LEFT(D202,2)=\"Sh\",LEFT(D202,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D202,2)=\"Rp\",LEFT(D202,2)=\"Ex\",LEFT(D202,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D202,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D203,1)=\"U\",0,\nVLOOKUP(D203,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D203,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D203,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D203,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D203,2)=\"Dz\",'5   Dozer'!T203/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D203,2)=\"Rp\",'7   Ripper'!L203,\nIF(LEFT(D203,2)=\"Tk\",'9   Trucks'!Q203,\nIF(OR(LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\"),'10   Loader Shovel'!O203,\nIF(LEFT(D203,2)=\"Sc\",'11 Scrapers'!AD203,\nIF(LEFT(D203,2)=\"Mg\",'12   M''grader'!L203,\nIF(LEFT(D203,2)=\"Ex\",'8  Excavator'!Q203,\nIF(LEFT(D203,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Dz\",LEFT(D203,2)=\"Tk\",LEFT(D203,2)=\"Ld\",LEFT(D203,2)=\"Sh\",LEFT(D203,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D203,2)=\"Rp\",LEFT(D203,2)=\"Ex\",LEFT(D203,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D203,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D204,1)=\"U\",0,\nVLOOKUP(D204,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D204,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D204,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D204,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D204,2)=\"Dz\",'5   Dozer'!T204/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D204,2)=\"Rp\",'7   Ripper'!L204,\nIF(LEFT(D204,2)=\"Tk\",'9   Trucks'!Q204,\nIF(OR(LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\"),'10   Loader Shovel'!O204,\nIF(LEFT(D204,2)=\"Sc\",'11 Scrapers'!AD204,\nIF(LEFT(D204,2)=\"Mg\",'12   M''grader'!L204,\nIF(LEFT(D204,2)=\"Ex\",'8  Excavator'!Q204,\nIF(LEFT(D204,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Dz\",LEFT(D204,2)=\"Tk\",LEFT(D204,2)=\"Ld\",LEFT(D204,2)=\"Sh\",LEFT(D204,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D204,2)=\"Rp\",LEFT(D204,2)=\"Ex\",LEFT(D204,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D204,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D205,1)=\"U\",0,\nVLOOKUP(D205,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D205,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D205,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D205,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D205,2)=\"Dz\",'5   Dozer'!T205/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D205,2)=\"Rp\",'7   Ripper'!L205,\nIF(LEFT(D205,2)=\"Tk\",'9   Trucks'!Q205,\nIF(OR(LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\"),'10   Loader Shovel'!O205,\nIF(LEFT(D205,2)=\"Sc\",'11 Scrapers'!AD205,\nIF(LEFT(D205,2)=\"Mg\",'12   M''grader'!L205,\nIF(LEFT(D205,2)=\"Ex\",'8  Excavator'!Q205,\nIF(LEFT(D205,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Dz\",LEFT(D205,2)=\"Tk\",LEFT(D205,2)=\"Ld\",LEFT(D205,2)=\"Sh\",LEFT(D205,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D205,2)=\"Rp\",LEFT(D205,2)=\"Ex\",LEFT(D205,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D205,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D206,1)=\"U\",0,\nVLOOKUP(D206,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D206,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D206,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D206,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D206,2)=\"Dz\",'5   Dozer'!T206/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D206,2)=\"Rp\",'7   Ripper'!L206,\nIF(LEFT(D206,2)=\"Tk\",'9   Trucks'!Q206,\nIF(OR(LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\"),'10   Loader Shovel'!O206,\nIF(LEFT(D206,2)=\"Sc\",'11 Scrapers'!AD206,\nIF(LEFT(D206,2)=\"Mg\",'12   M''grader'!L206,\nIF(LEFT(D206,2)=\"Ex\",'8  Excavator'!Q206,\nIF(LEFT(D206,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Dz\",LEFT(D206,2)=\"Tk\",LEFT(D206,2)=\"Ld\",LEFT(D206,2)=\"Sh\",LEFT(D206,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D206,2)=\"Rp\",LEFT(D206,2)=\"Ex\",LEFT(D206,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D206,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D207,1)=\"U\",0,\nVLOOKUP(D207,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D207,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D207,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D207,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D207,2)=\"Dz\",'5   Dozer'!T207/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D207,2)=\"Rp\",'7   Ripper'!L207,\nIF(LEFT(D207,2)=\"Tk\",'9   Trucks'!Q207,\nIF(OR(LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\"),'10   Loader Shovel'!O207,\nIF(LEFT(D207,2)=\"Sc\",'11 Scrapers'!AD207,\nIF(LEFT(D207,2)=\"Mg\",'12   M''grader'!L207,\nIF(LEFT(D207,2)=\"Ex\",'8  Excavator'!Q207,\nIF(LEFT(D207,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Dz\",LEFT(D207,2)=\"Tk\",LEFT(D207,2)=\"Ld\",LEFT(D207,2)=\"Sh\",LEFT(D207,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D207,2)=\"Rp\",LEFT(D207,2)=\"Ex\",LEFT(D207,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D207,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D208,1)=\"U\",0,\nVLOOKUP(D208,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D208,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D208,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D208,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D208,2)=\"Dz\",'5   Dozer'!T208/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D208,2)=\"Rp\",'7   Ripper'!L208,\nIF(LEFT(D208,2)=\"Tk\",'9   Trucks'!Q208,\nIF(OR(LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\"),'10   Loader Shovel'!O208,\nIF(LEFT(D208,2)=\"Sc\",'11 Scrapers'!AD208,\nIF(LEFT(D208,2)=\"Mg\",'12   M''grader'!L208,\nIF(LEFT(D208,2)=\"Ex\",'8  Excavator'!Q208,\nIF(LEFT(D208,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Dz\",LEFT(D208,2)=\"Tk\",LEFT(D208,2)=\"Ld\",LEFT(D208,2)=\"Sh\",LEFT(D208,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D208,2)=\"Rp\",LEFT(D208,2)=\"Ex\",LEFT(D208,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D208,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D209,1)=\"U\",0,\nVLOOKUP(D209,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D209,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D209,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D209,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D209,2)=\"Dz\",'5   Dozer'!T209/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D209,2)=\"Rp\",'7   Ripper'!L209,\nIF(LEFT(D209,2)=\"Tk\",'9   Trucks'!Q209,\nIF(OR(LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\"),'10   Loader Shovel'!O209,\nIF(LEFT(D209,2)=\"Sc\",'11 Scrapers'!AD209,\nIF(LEFT(D209,2)=\"Mg\",'12   M''grader'!L209,\nIF(LEFT(D209,2)=\"Ex\",'8  Excavator'!Q209,\nIF(LEFT(D209,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Dz\",LEFT(D209,2)=\"Tk\",LEFT(D209,2)=\"Ld\",LEFT(D209,2)=\"Sh\",LEFT(D209,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D209,2)=\"Rp\",LEFT(D209,2)=\"Ex\",LEFT(D209,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D209,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D210,1)=\"U\",0,\nVLOOKUP(D210,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D210,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D210,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D210,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D210,2)=\"Dz\",'5   Dozer'!T210/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D210,2)=\"Rp\",'7   Ripper'!L210,\nIF(LEFT(D210,2)=\"Tk\",'9   Trucks'!Q210,\nIF(OR(LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\"),'10   Loader Shovel'!O210,\nIF(LEFT(D210,2)=\"Sc\",'11 Scrapers'!AD210,\nIF(LEFT(D210,2)=\"Mg\",'12   M''grader'!L210,\nIF(LEFT(D210,2)=\"Ex\",'8  Excavator'!Q210,\nIF(LEFT(D210,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Dz\",LEFT(D210,2)=\"Tk\",LEFT(D210,2)=\"Ld\",LEFT(D210,2)=\"Sh\",LEFT(D210,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D210,2)=\"Rp\",LEFT(D210,2)=\"Ex\",LEFT(D210,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D210,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D211,1)=\"U\",0,\nVLOOKUP(D211,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D211,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D211,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D211,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D211,2)=\"Dz\",'5   Dozer'!T211/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D211,2)=\"Rp\",'7   Ripper'!L211,\nIF(LEFT(D211,2)=\"Tk\",'9   Trucks'!Q211,\nIF(OR(LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\"),'10   Loader Shovel'!O211,\nIF(LEFT(D211,2)=\"Sc\",'11 Scrapers'!AD211,\nIF(LEFT(D211,2)=\"Mg\",'12   M''grader'!L211,\nIF(LEFT(D211,2)=\"Ex\",'8  Excavator'!Q211,\nIF(LEFT(D211,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Dz\",LEFT(D211,2)=\"Tk\",LEFT(D211,2)=\"Ld\",LEFT(D211,2)=\"Sh\",LEFT(D211,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D211,2)=\"Rp\",LEFT(D211,2)=\"Ex\",LEFT(D211,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D211,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D212,1)=\"U\",0,\nVLOOKUP(D212,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D212,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D212,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D212,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D212,2)=\"Dz\",'5   Dozer'!T212/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D212,2)=\"Rp\",'7   Ripper'!L212,\nIF(LEFT(D212,2)=\"Tk\",'9   Trucks'!Q212,\nIF(OR(LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\"),'10   Loader Shovel'!O212,\nIF(LEFT(D212,2)=\"Sc\",'11 Scrapers'!AD212,\nIF(LEFT(D212,2)=\"Mg\",'12   M''grader'!L212,\nIF(LEFT(D212,2)=\"Ex\",'8  Excavator'!Q212,\nIF(LEFT(D212,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Dz\",LEFT(D212,2)=\"Tk\",LEFT(D212,2)=\"Ld\",LEFT(D212,2)=\"Sh\",LEFT(D212,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D212,2)=\"Rp\",LEFT(D212,2)=\"Ex\",LEFT(D212,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D212,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D213,1)=\"U\",0,\nVLOOKUP(D213,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D213,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D213,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D213,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D213,2)=\"Dz\",'5   Dozer'!T213/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D213,2)=\"Rp\",'7   Ripper'!L213,\nIF(LEFT(D213,2)=\"Tk\",'9   Trucks'!Q213,\nIF(OR(LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\"),'10   Loader Shovel'!O213,\nIF(LEFT(D213,2)=\"Sc\",'11 Scrapers'!AD213,\nIF(LEFT(D213,2)=\"Mg\",'12   M''grader'!L213,\nIF(LEFT(D213,2)=\"Ex\",'8  Excavator'!Q213,\nIF(LEFT(D213,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Dz\",LEFT(D213,2)=\"Tk\",LEFT(D213,2)=\"Ld\",LEFT(D213,2)=\"Sh\",LEFT(D213,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D213,2)=\"Rp\",LEFT(D213,2)=\"Ex\",LEFT(D213,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D213,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D214,1)=\"U\",0,\nVLOOKUP(D214,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D214,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D214,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D214,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D214,2)=\"Dz\",'5   Dozer'!T214/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D214,2)=\"Rp\",'7   Ripper'!L214,\nIF(LEFT(D214,2)=\"Tk\",'9   Trucks'!Q214,\nIF(OR(LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\"),'10   Loader Shovel'!O214,\nIF(LEFT(D214,2)=\"Sc\",'11 Scrapers'!AD214,\nIF(LEFT(D214,2)=\"Mg\",'12   M''grader'!L214,\nIF(LEFT(D214,2)=\"Ex\",'8  Excavator'!Q214,\nIF(LEFT(D214,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Dz\",LEFT(D214,2)=\"Tk\",LEFT(D214,2)=\"Ld\",LEFT(D214,2)=\"Sh\",LEFT(D214,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D214,2)=\"Rp\",LEFT(D214,2)=\"Ex\",LEFT(D214,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D214,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D215,1)=\"U\",0,\nVLOOKUP(D215,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D215,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D215,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D215,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D215,2)=\"Dz\",'5   Dozer'!T215/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D215,2)=\"Rp\",'7   Ripper'!L215,\nIF(LEFT(D215,2)=\"Tk\",'9   Trucks'!Q215,\nIF(OR(LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\"),'10   Loader Shovel'!O215,\nIF(LEFT(D215,2)=\"Sc\",'11 Scrapers'!AD215,\nIF(LEFT(D215,2)=\"Mg\",'12   M''grader'!L215,\nIF(LEFT(D215,2)=\"Ex\",'8  Excavator'!Q215,\nIF(LEFT(D215,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Dz\",LEFT(D215,2)=\"Tk\",LEFT(D215,2)=\"Ld\",LEFT(D215,2)=\"Sh\",LEFT(D215,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D215,2)=\"Rp\",LEFT(D215,2)=\"Ex\",LEFT(D215,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D215,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D216,1)=\"U\",0,\nVLOOKUP(D216,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D216,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D216,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D216,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D216,2)=\"Dz\",'5   Dozer'!T216/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D216,2)=\"Rp\",'7   Ripper'!L216,\nIF(LEFT(D216,2)=\"Tk\",'9   Trucks'!Q216,\nIF(OR(LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\"),'10   Loader Shovel'!O216,\nIF(LEFT(D216,2)=\"Sc\",'11 Scrapers'!AD216,\nIF(LEFT(D216,2)=\"Mg\",'12   M''grader'!L216,\nIF(LEFT(D216,2)=\"Ex\",'8  Excavator'!Q216,\nIF(LEFT(D216,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Dz\",LEFT(D216,2)=\"Tk\",LEFT(D216,2)=\"Ld\",LEFT(D216,2)=\"Sh\",LEFT(D216,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D216,2)=\"Rp\",LEFT(D216,2)=\"Ex\",LEFT(D216,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D216,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D217,1)=\"U\",0,\nVLOOKUP(D217,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D217,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D217,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D217,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D217,2)=\"Dz\",'5   Dozer'!T217/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D217,2)=\"Rp\",'7   Ripper'!L217,\nIF(LEFT(D217,2)=\"Tk\",'9   Trucks'!Q217,\nIF(OR(LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\"),'10   Loader Shovel'!O217,\nIF(LEFT(D217,2)=\"Sc\",'11 Scrapers'!AD217,\nIF(LEFT(D217,2)=\"Mg\",'12   M''grader'!L217,\nIF(LEFT(D217,2)=\"Ex\",'8  Excavator'!Q217,\nIF(LEFT(D217,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Dz\",LEFT(D217,2)=\"Tk\",LEFT(D217,2)=\"Ld\",LEFT(D217,2)=\"Sh\",LEFT(D217,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D217,2)=\"Rp\",LEFT(D217,2)=\"Ex\",LEFT(D217,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D217,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D218,1)=\"U\",0,\nVLOOKUP(D218,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D218,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D218,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D218,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D218,2)=\"Dz\",'5   Dozer'!T218/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D218,2)=\"Rp\",'7   Ripper'!L218,\nIF(LEFT(D218,2)=\"Tk\",'9   Trucks'!Q218,\nIF(OR(LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\"),'10   Loader Shovel'!O218,\nIF(LEFT(D218,2)=\"Sc\",'11 Scrapers'!AD218,\nIF(LEFT(D218,2)=\"Mg\",'12   M''grader'!L218,\nIF(LEFT(D218,2)=\"Ex\",'8  Excavator'!Q218,\nIF(LEFT(D218,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J218*N218*M218","v":0},{"$f":"K218*N218*M218","v":0},{"$f":"L218*N218*M218","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Dz\",LEFT(D218,2)=\"Tk\",LEFT(D218,2)=\"Ld\",LEFT(D218,2)=\"Sh\",LEFT(D218,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D218,2)=\"Rp\",LEFT(D218,2)=\"Ex\",LEFT(D218,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D218,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D219,1)=\"U\",0,\nVLOOKUP(D219,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D219,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D219,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D219,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D219,2)=\"Dz\",'5   Dozer'!T219/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D219,2)=\"Rp\",'7   Ripper'!L219,\nIF(LEFT(D219,2)=\"Tk\",'9   Trucks'!Q219,\nIF(OR(LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\"),'10   Loader Shovel'!O219,\nIF(LEFT(D219,2)=\"Sc\",'11 Scrapers'!AD219,\nIF(LEFT(D219,2)=\"Mg\",'12   M''grader'!L219,\nIF(LEFT(D219,2)=\"Ex\",'8  Excavator'!Q219,\nIF(LEFT(D219,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Dz\",LEFT(D219,2)=\"Tk\",LEFT(D219,2)=\"Ld\",LEFT(D219,2)=\"Sh\",LEFT(D219,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D219,2)=\"Rp\",LEFT(D219,2)=\"Ex\",LEFT(D219,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D219,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D220,1)=\"U\",0,\nVLOOKUP(D220,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D220,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D220,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D220,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D220,2)=\"Dz\",'5   Dozer'!T220/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D220,2)=\"Rp\",'7   Ripper'!L220,\nIF(LEFT(D220,2)=\"Tk\",'9   Trucks'!Q220,\nIF(OR(LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\"),'10   Loader Shovel'!O220,\nIF(LEFT(D220,2)=\"Sc\",'11 Scrapers'!AD220,\nIF(LEFT(D220,2)=\"Mg\",'12   M''grader'!L220,\nIF(LEFT(D220,2)=\"Ex\",'8  Excavator'!Q220,\nIF(LEFT(D220,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Dz\",LEFT(D220,2)=\"Tk\",LEFT(D220,2)=\"Ld\",LEFT(D220,2)=\"Sh\",LEFT(D220,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D220,2)=\"Rp\",LEFT(D220,2)=\"Ex\",LEFT(D220,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D220,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D221,1)=\"U\",0,\nVLOOKUP(D221,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D221,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D221,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D221,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D221,2)=\"Dz\",'5   Dozer'!T221/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D221,2)=\"Rp\",'7   Ripper'!L221,\nIF(LEFT(D221,2)=\"Tk\",'9   Trucks'!Q221,\nIF(OR(LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\"),'10   Loader Shovel'!O221,\nIF(LEFT(D221,2)=\"Sc\",'11 Scrapers'!AD221,\nIF(LEFT(D221,2)=\"Mg\",'12   M''grader'!L221,\nIF(LEFT(D221,2)=\"Ex\",'8  Excavator'!Q221,\nIF(LEFT(D221,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Dz\",LEFT(D221,2)=\"Tk\",LEFT(D221,2)=\"Ld\",LEFT(D221,2)=\"Sh\",LEFT(D221,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D221,2)=\"Rp\",LEFT(D221,2)=\"Ex\",LEFT(D221,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D221,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D222,1)=\"U\",0,\nVLOOKUP(D222,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D222,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D222,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D222,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D222,2)=\"Dz\",'5   Dozer'!T222/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D222,2)=\"Rp\",'7   Ripper'!L222,\nIF(LEFT(D222,2)=\"Tk\",'9   Trucks'!Q222,\nIF(OR(LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\"),'10   Loader Shovel'!O222,\nIF(LEFT(D222,2)=\"Sc\",'11 Scrapers'!AD222,\nIF(LEFT(D222,2)=\"Mg\",'12   M''grader'!L222,\nIF(LEFT(D222,2)=\"Ex\",'8  Excavator'!Q222,\nIF(LEFT(D222,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Dz\",LEFT(D222,2)=\"Tk\",LEFT(D222,2)=\"Ld\",LEFT(D222,2)=\"Sh\",LEFT(D222,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D222,2)=\"Rp\",LEFT(D222,2)=\"Ex\",LEFT(D222,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D222,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D223,1)=\"U\",0,\nVLOOKUP(D223,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D223,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D223,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D223,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D223,2)=\"Dz\",'5   Dozer'!T223/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D223,2)=\"Rp\",'7   Ripper'!L223,\nIF(LEFT(D223,2)=\"Tk\",'9   Trucks'!Q223,\nIF(OR(LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\"),'10   Loader Shovel'!O223,\nIF(LEFT(D223,2)=\"Sc\",'11 Scrapers'!AD223,\nIF(LEFT(D223,2)=\"Mg\",'12   M''grader'!L223,\nIF(LEFT(D223,2)=\"Ex\",'8  Excavator'!Q223,\nIF(LEFT(D223,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Dz\",LEFT(D223,2)=\"Tk\",LEFT(D223,2)=\"Ld\",LEFT(D223,2)=\"Sh\",LEFT(D223,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D223,2)=\"Rp\",LEFT(D223,2)=\"Ex\",LEFT(D223,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D223,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D224,1)=\"U\",0,\nVLOOKUP(D224,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D224,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D224,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D224,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D224,2)=\"Dz\",'5   Dozer'!T224/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D224,2)=\"Rp\",'7   Ripper'!L224,\nIF(LEFT(D224,2)=\"Tk\",'9   Trucks'!Q224,\nIF(OR(LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\"),'10   Loader Shovel'!O224,\nIF(LEFT(D224,2)=\"Sc\",'11 Scrapers'!AD224,\nIF(LEFT(D224,2)=\"Mg\",'12   M''grader'!L224,\nIF(LEFT(D224,2)=\"Ex\",'8  Excavator'!Q224,\nIF(LEFT(D224,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Dz\",LEFT(D224,2)=\"Tk\",LEFT(D224,2)=\"Ld\",LEFT(D224,2)=\"Sh\",LEFT(D224,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D224,2)=\"Rp\",LEFT(D224,2)=\"Ex\",LEFT(D224,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D224,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D225,1)=\"U\",0,\nVLOOKUP(D225,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D225,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D225,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D225,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D225,2)=\"Dz\",'5   Dozer'!T225/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D225,2)=\"Rp\",'7   Ripper'!L225,\nIF(LEFT(D225,2)=\"Tk\",'9   Trucks'!Q225,\nIF(OR(LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\"),'10   Loader Shovel'!O225,\nIF(LEFT(D225,2)=\"Sc\",'11 Scrapers'!AD225,\nIF(LEFT(D225,2)=\"Mg\",'12   M''grader'!L225,\nIF(LEFT(D225,2)=\"Ex\",'8  Excavator'!Q225,\nIF(LEFT(D225,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Dz\",LEFT(D225,2)=\"Tk\",LEFT(D225,2)=\"Ld\",LEFT(D225,2)=\"Sh\",LEFT(D225,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D225,2)=\"Rp\",LEFT(D225,2)=\"Ex\",LEFT(D225,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D225,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D226,1)=\"U\",0,\nVLOOKUP(D226,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D226,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D226,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D226,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D226,2)=\"Dz\",'5   Dozer'!T226/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D226,2)=\"Rp\",'7   Ripper'!L226,\nIF(LEFT(D226,2)=\"Tk\",'9   Trucks'!Q226,\nIF(OR(LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\"),'10   Loader Shovel'!O226,\nIF(LEFT(D226,2)=\"Sc\",'11 Scrapers'!AD226,\nIF(LEFT(D226,2)=\"Mg\",'12   M''grader'!L226,\nIF(LEFT(D226,2)=\"Ex\",'8  Excavator'!Q226,\nIF(LEFT(D226,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Dz\",LEFT(D226,2)=\"Tk\",LEFT(D226,2)=\"Ld\",LEFT(D226,2)=\"Sh\",LEFT(D226,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D226,2)=\"Rp\",LEFT(D226,2)=\"Ex\",LEFT(D226,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D226,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D227,1)=\"U\",0,\nVLOOKUP(D227,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D227,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D227,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D227,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D227,2)=\"Dz\",'5   Dozer'!T227/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D227,2)=\"Rp\",'7   Ripper'!L227,\nIF(LEFT(D227,2)=\"Tk\",'9   Trucks'!Q227,\nIF(OR(LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\"),'10   Loader Shovel'!O227,\nIF(LEFT(D227,2)=\"Sc\",'11 Scrapers'!AD227,\nIF(LEFT(D227,2)=\"Mg\",'12   M''grader'!L227,\nIF(LEFT(D227,2)=\"Ex\",'8  Excavator'!Q227,\nIF(LEFT(D227,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Dz\",LEFT(D227,2)=\"Tk\",LEFT(D227,2)=\"Ld\",LEFT(D227,2)=\"Sh\",LEFT(D227,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D227,2)=\"Rp\",LEFT(D227,2)=\"Ex\",LEFT(D227,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D227,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D228,1)=\"U\",0,\nVLOOKUP(D228,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D228,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D228,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D228,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D228,2)=\"Dz\",'5   Dozer'!T228/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D228,2)=\"Rp\",'7   Ripper'!L228,\nIF(LEFT(D228,2)=\"Tk\",'9   Trucks'!Q228,\nIF(OR(LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\"),'10   Loader Shovel'!O228,\nIF(LEFT(D228,2)=\"Sc\",'11 Scrapers'!AD228,\nIF(LEFT(D228,2)=\"Mg\",'12   M''grader'!L228,\nIF(LEFT(D228,2)=\"Ex\",'8  Excavator'!Q228,\nIF(LEFT(D228,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Dz\",LEFT(D228,2)=\"Tk\",LEFT(D228,2)=\"Ld\",LEFT(D228,2)=\"Sh\",LEFT(D228,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D228,2)=\"Rp\",LEFT(D228,2)=\"Ex\",LEFT(D228,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D228,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D229,1)=\"U\",0,\nVLOOKUP(D229,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D229,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D229,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D229,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D229,2)=\"Dz\",'5   Dozer'!T229/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D229,2)=\"Rp\",'7   Ripper'!L229,\nIF(LEFT(D229,2)=\"Tk\",'9   Trucks'!Q229,\nIF(OR(LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\"),'10   Loader Shovel'!O229,\nIF(LEFT(D229,2)=\"Sc\",'11 Scrapers'!AD229,\nIF(LEFT(D229,2)=\"Mg\",'12   M''grader'!L229,\nIF(LEFT(D229,2)=\"Ex\",'8  Excavator'!Q229,\nIF(LEFT(D229,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Dz\",LEFT(D229,2)=\"Tk\",LEFT(D229,2)=\"Ld\",LEFT(D229,2)=\"Sh\",LEFT(D229,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D229,2)=\"Rp\",LEFT(D229,2)=\"Ex\",LEFT(D229,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D229,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D230,1)=\"U\",0,\nVLOOKUP(D230,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D230,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D230,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D230,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D230,2)=\"Dz\",'5   Dozer'!T230/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D230,2)=\"Rp\",'7   Ripper'!L230,\nIF(LEFT(D230,2)=\"Tk\",'9   Trucks'!Q230,\nIF(OR(LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\"),'10   Loader Shovel'!O230,\nIF(LEFT(D230,2)=\"Sc\",'11 Scrapers'!AD230,\nIF(LEFT(D230,2)=\"Mg\",'12   M''grader'!L230,\nIF(LEFT(D230,2)=\"Ex\",'8  Excavator'!Q230,\nIF(LEFT(D230,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Dz\",LEFT(D230,2)=\"Tk\",LEFT(D230,2)=\"Ld\",LEFT(D230,2)=\"Sh\",LEFT(D230,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D230,2)=\"Rp\",LEFT(D230,2)=\"Ex\",LEFT(D230,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D230,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D231,1)=\"U\",0,\nVLOOKUP(D231,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D231,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D231,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D231,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D231,2)=\"Dz\",'5   Dozer'!T231/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D231,2)=\"Rp\",'7   Ripper'!L231,\nIF(LEFT(D231,2)=\"Tk\",'9   Trucks'!Q231,\nIF(OR(LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\"),'10   Loader Shovel'!O231,\nIF(LEFT(D231,2)=\"Sc\",'11 Scrapers'!AD231,\nIF(LEFT(D231,2)=\"Mg\",'12   M''grader'!L231,\nIF(LEFT(D231,2)=\"Ex\",'8  Excavator'!Q231,\nIF(LEFT(D231,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Dz\",LEFT(D231,2)=\"Tk\",LEFT(D231,2)=\"Ld\",LEFT(D231,2)=\"Sh\",LEFT(D231,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D231,2)=\"Rp\",LEFT(D231,2)=\"Ex\",LEFT(D231,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D231,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D232,1)=\"U\",0,\nVLOOKUP(D232,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D232,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D232,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D232,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D232,2)=\"Dz\",'5   Dozer'!T232/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D232,2)=\"Rp\",'7   Ripper'!L232,\nIF(LEFT(D232,2)=\"Tk\",'9   Trucks'!Q232,\nIF(OR(LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\"),'10   Loader Shovel'!O232,\nIF(LEFT(D232,2)=\"Sc\",'11 Scrapers'!AD232,\nIF(LEFT(D232,2)=\"Mg\",'12   M''grader'!L232,\nIF(LEFT(D232,2)=\"Ex\",'8  Excavator'!Q232,\nIF(LEFT(D232,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Dz\",LEFT(D232,2)=\"Tk\",LEFT(D232,2)=\"Ld\",LEFT(D232,2)=\"Sh\",LEFT(D232,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D232,2)=\"Rp\",LEFT(D232,2)=\"Ex\",LEFT(D232,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D232,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D233,1)=\"U\",0,\nVLOOKUP(D233,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D233,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D233,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D233,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D233,2)=\"Dz\",'5   Dozer'!T233/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D233,2)=\"Rp\",'7   Ripper'!L233,\nIF(LEFT(D233,2)=\"Tk\",'9   Trucks'!Q233,\nIF(OR(LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\"),'10   Loader Shovel'!O233,\nIF(LEFT(D233,2)=\"Sc\",'11 Scrapers'!AD233,\nIF(LEFT(D233,2)=\"Mg\",'12   M''grader'!L233,\nIF(LEFT(D233,2)=\"Ex\",'8  Excavator'!Q233,\nIF(LEFT(D233,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Dz\",LEFT(D233,2)=\"Tk\",LEFT(D233,2)=\"Ld\",LEFT(D233,2)=\"Sh\",LEFT(D233,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D233,2)=\"Rp\",LEFT(D233,2)=\"Ex\",LEFT(D233,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D233,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D234,1)=\"U\",0,\nVLOOKUP(D234,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D234,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D234,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D234,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D234,2)=\"Dz\",'5   Dozer'!T234/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D234,2)=\"Rp\",'7   Ripper'!L234,\nIF(LEFT(D234,2)=\"Tk\",'9   Trucks'!Q234,\nIF(OR(LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\"),'10   Loader Shovel'!O234,\nIF(LEFT(D234,2)=\"Sc\",'11 Scrapers'!AD234,\nIF(LEFT(D234,2)=\"Mg\",'12   M''grader'!L234,\nIF(LEFT(D234,2)=\"Ex\",'8  Excavator'!Q234,\nIF(LEFT(D234,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Dz\",LEFT(D234,2)=\"Tk\",LEFT(D234,2)=\"Ld\",LEFT(D234,2)=\"Sh\",LEFT(D234,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D234,2)=\"Rp\",LEFT(D234,2)=\"Ex\",LEFT(D234,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D234,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D235,1)=\"U\",0,\nVLOOKUP(D235,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D235,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D235,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D235,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D235,2)=\"Dz\",'5   Dozer'!T235/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D235,2)=\"Rp\",'7   Ripper'!L235,\nIF(LEFT(D235,2)=\"Tk\",'9   Trucks'!Q235,\nIF(OR(LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\"),'10   Loader Shovel'!O235,\nIF(LEFT(D235,2)=\"Sc\",'11 Scrapers'!AD235,\nIF(LEFT(D235,2)=\"Mg\",'12   M''grader'!L235,\nIF(LEFT(D235,2)=\"Ex\",'8  Excavator'!Q235,\nIF(LEFT(D235,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Dz\",LEFT(D235,2)=\"Tk\",LEFT(D235,2)=\"Ld\",LEFT(D235,2)=\"Sh\",LEFT(D235,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D235,2)=\"Rp\",LEFT(D235,2)=\"Ex\",LEFT(D235,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D235,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D236,1)=\"U\",0,\nVLOOKUP(D236,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D236,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D236,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D236,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D236,2)=\"Dz\",'5   Dozer'!T236/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D236,2)=\"Rp\",'7   Ripper'!L236,\nIF(LEFT(D236,2)=\"Tk\",'9   Trucks'!Q236,\nIF(OR(LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\"),'10   Loader Shovel'!O236,\nIF(LEFT(D236,2)=\"Sc\",'11 Scrapers'!AD236,\nIF(LEFT(D236,2)=\"Mg\",'12   M''grader'!L236,\nIF(LEFT(D236,2)=\"Ex\",'8  Excavator'!Q236,\nIF(LEFT(D236,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Dz\",LEFT(D236,2)=\"Tk\",LEFT(D236,2)=\"Ld\",LEFT(D236,2)=\"Sh\",LEFT(D236,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D236,2)=\"Rp\",LEFT(D236,2)=\"Ex\",LEFT(D236,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D236,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D237,1)=\"U\",0,\nVLOOKUP(D237,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D237,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D237,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D237,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D237,2)=\"Dz\",'5   Dozer'!T237/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D237,2)=\"Rp\",'7   Ripper'!L237,\nIF(LEFT(D237,2)=\"Tk\",'9   Trucks'!Q237,\nIF(OR(LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\"),'10   Loader Shovel'!O237,\nIF(LEFT(D237,2)=\"Sc\",'11 Scrapers'!AD237,\nIF(LEFT(D237,2)=\"Mg\",'12   M''grader'!L237,\nIF(LEFT(D237,2)=\"Ex\",'8  Excavator'!Q237,\nIF(LEFT(D237,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Dz\",LEFT(D237,2)=\"Tk\",LEFT(D237,2)=\"Ld\",LEFT(D237,2)=\"Sh\",LEFT(D237,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D237,2)=\"Rp\",LEFT(D237,2)=\"Ex\",LEFT(D237,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D237,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D238,1)=\"U\",0,\nVLOOKUP(D238,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D238,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D238,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D238,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D238,2)=\"Dz\",'5   Dozer'!T238/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D238,2)=\"Rp\",'7   Ripper'!L238,\nIF(LEFT(D238,2)=\"Tk\",'9   Trucks'!Q238,\nIF(OR(LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\"),'10   Loader Shovel'!O238,\nIF(LEFT(D238,2)=\"Sc\",'11 Scrapers'!AD238,\nIF(LEFT(D238,2)=\"Mg\",'12   M''grader'!L238,\nIF(LEFT(D238,2)=\"Ex\",'8  Excavator'!Q238,\nIF(LEFT(D238,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Dz\",LEFT(D238,2)=\"Tk\",LEFT(D238,2)=\"Ld\",LEFT(D238,2)=\"Sh\",LEFT(D238,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D238,2)=\"Rp\",LEFT(D238,2)=\"Ex\",LEFT(D238,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D238,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D239,1)=\"U\",0,\nVLOOKUP(D239,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D239,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D239,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D239,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D239,2)=\"Dz\",'5   Dozer'!T239/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D239,2)=\"Rp\",'7   Ripper'!L239,\nIF(LEFT(D239,2)=\"Tk\",'9   Trucks'!Q239,\nIF(OR(LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\"),'10   Loader Shovel'!O239,\nIF(LEFT(D239,2)=\"Sc\",'11 Scrapers'!AD239,\nIF(LEFT(D239,2)=\"Mg\",'12   M''grader'!L239,\nIF(LEFT(D239,2)=\"Ex\",'8  Excavator'!Q239,\nIF(LEFT(D239,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Dz\",LEFT(D239,2)=\"Tk\",LEFT(D239,2)=\"Ld\",LEFT(D239,2)=\"Sh\",LEFT(D239,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D239,2)=\"Rp\",LEFT(D239,2)=\"Ex\",LEFT(D239,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D239,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D240,1)=\"U\",0,\nVLOOKUP(D240,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D240,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D240,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D240,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D240,2)=\"Dz\",'5   Dozer'!T240/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D240,2)=\"Rp\",'7   Ripper'!L240,\nIF(LEFT(D240,2)=\"Tk\",'9   Trucks'!Q240,\nIF(OR(LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\"),'10   Loader Shovel'!O240,\nIF(LEFT(D240,2)=\"Sc\",'11 Scrapers'!AD240,\nIF(LEFT(D240,2)=\"Mg\",'12   M''grader'!L240,\nIF(LEFT(D240,2)=\"Ex\",'8  Excavator'!Q240,\nIF(LEFT(D240,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Dz\",LEFT(D240,2)=\"Tk\",LEFT(D240,2)=\"Ld\",LEFT(D240,2)=\"Sh\",LEFT(D240,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D240,2)=\"Rp\",LEFT(D240,2)=\"Ex\",LEFT(D240,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D240,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D241,1)=\"U\",0,\nVLOOKUP(D241,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D241,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D241,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D241,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D241,2)=\"Dz\",'5   Dozer'!T241/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D241,2)=\"Rp\",'7   Ripper'!L241,\nIF(LEFT(D241,2)=\"Tk\",'9   Trucks'!Q241,\nIF(OR(LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\"),'10   Loader Shovel'!O241,\nIF(LEFT(D241,2)=\"Sc\",'11 Scrapers'!AD241,\nIF(LEFT(D241,2)=\"Mg\",'12   M''grader'!L241,\nIF(LEFT(D241,2)=\"Ex\",'8  Excavator'!Q241,\nIF(LEFT(D241,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Dz\",LEFT(D241,2)=\"Tk\",LEFT(D241,2)=\"Ld\",LEFT(D241,2)=\"Sh\",LEFT(D241,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D241,2)=\"Rp\",LEFT(D241,2)=\"Ex\",LEFT(D241,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D241,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D242,1)=\"U\",0,\nVLOOKUP(D242,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D242,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D242,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D242,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D242,2)=\"Dz\",'5   Dozer'!T242/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D242,2)=\"Rp\",'7   Ripper'!L242,\nIF(LEFT(D242,2)=\"Tk\",'9   Trucks'!Q242,\nIF(OR(LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\"),'10   Loader Shovel'!O242,\nIF(LEFT(D242,2)=\"Sc\",'11 Scrapers'!AD242,\nIF(LEFT(D242,2)=\"Mg\",'12   M''grader'!L242,\nIF(LEFT(D242,2)=\"Ex\",'8  Excavator'!Q242,\nIF(LEFT(D242,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Dz\",LEFT(D242,2)=\"Tk\",LEFT(D242,2)=\"Ld\",LEFT(D242,2)=\"Sh\",LEFT(D242,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D242,2)=\"Rp\",LEFT(D242,2)=\"Ex\",LEFT(D242,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D242,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D243,1)=\"U\",0,\nVLOOKUP(D243,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D243,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D243,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D243,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D243,2)=\"Dz\",'5   Dozer'!T243/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D243,2)=\"Rp\",'7   Ripper'!L243,\nIF(LEFT(D243,2)=\"Tk\",'9   Trucks'!Q243,\nIF(OR(LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\"),'10   Loader Shovel'!O243,\nIF(LEFT(D243,2)=\"Sc\",'11 Scrapers'!AD243,\nIF(LEFT(D243,2)=\"Mg\",'12   M''grader'!L243,\nIF(LEFT(D243,2)=\"Ex\",'8  Excavator'!Q243,\nIF(LEFT(D243,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Dz\",LEFT(D243,2)=\"Tk\",LEFT(D243,2)=\"Ld\",LEFT(D243,2)=\"Sh\",LEFT(D243,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D243,2)=\"Rp\",LEFT(D243,2)=\"Ex\",LEFT(D243,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D243,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D244,1)=\"U\",0,\nVLOOKUP(D244,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D244,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D244,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D244,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D244,2)=\"Dz\",'5   Dozer'!T244/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D244,2)=\"Rp\",'7   Ripper'!L244,\nIF(LEFT(D244,2)=\"Tk\",'9   Trucks'!Q244,\nIF(OR(LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\"),'10   Loader Shovel'!O244,\nIF(LEFT(D244,2)=\"Sc\",'11 Scrapers'!AD244,\nIF(LEFT(D244,2)=\"Mg\",'12   M''grader'!L244,\nIF(LEFT(D244,2)=\"Ex\",'8  Excavator'!Q244,\nIF(LEFT(D244,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Dz\",LEFT(D244,2)=\"Tk\",LEFT(D244,2)=\"Ld\",LEFT(D244,2)=\"Sh\",LEFT(D244,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D244,2)=\"Rp\",LEFT(D244,2)=\"Ex\",LEFT(D244,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D244,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D245,1)=\"U\",0,\nVLOOKUP(D245,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D245,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D245,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D245,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D245,2)=\"Dz\",'5   Dozer'!T245/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D245,2)=\"Rp\",'7   Ripper'!L245,\nIF(LEFT(D245,2)=\"Tk\",'9   Trucks'!Q245,\nIF(OR(LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\"),'10   Loader Shovel'!O245,\nIF(LEFT(D245,2)=\"Sc\",'11 Scrapers'!AD245,\nIF(LEFT(D245,2)=\"Mg\",'12   M''grader'!L245,\nIF(LEFT(D245,2)=\"Ex\",'8  Excavator'!Q245,\nIF(LEFT(D245,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Dz\",LEFT(D245,2)=\"Tk\",LEFT(D245,2)=\"Ld\",LEFT(D245,2)=\"Sh\",LEFT(D245,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D245,2)=\"Rp\",LEFT(D245,2)=\"Ex\",LEFT(D245,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D245,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D246,1)=\"U\",0,\nVLOOKUP(D246,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D246,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D246,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D246,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D246,2)=\"Dz\",'5   Dozer'!T246/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D246,2)=\"Rp\",'7   Ripper'!L246,\nIF(LEFT(D246,2)=\"Tk\",'9   Trucks'!Q246,\nIF(OR(LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\"),'10   Loader Shovel'!O246,\nIF(LEFT(D246,2)=\"Sc\",'11 Scrapers'!AD246,\nIF(LEFT(D246,2)=\"Mg\",'12   M''grader'!L246,\nIF(LEFT(D246,2)=\"Ex\",'8  Excavator'!Q246,\nIF(LEFT(D246,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Dz\",LEFT(D246,2)=\"Tk\",LEFT(D246,2)=\"Ld\",LEFT(D246,2)=\"Sh\",LEFT(D246,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D246,2)=\"Rp\",LEFT(D246,2)=\"Ex\",LEFT(D246,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D246,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D247,1)=\"U\",0,\nVLOOKUP(D247,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D247,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D247,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D247,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D247,2)=\"Dz\",'5   Dozer'!T247/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D247,2)=\"Rp\",'7   Ripper'!L247,\nIF(LEFT(D247,2)=\"Tk\",'9   Trucks'!Q247,\nIF(OR(LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\"),'10   Loader Shovel'!O247,\nIF(LEFT(D247,2)=\"Sc\",'11 Scrapers'!AD247,\nIF(LEFT(D247,2)=\"Mg\",'12   M''grader'!L247,\nIF(LEFT(D247,2)=\"Ex\",'8  Excavator'!Q247,\nIF(LEFT(D247,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Dz\",LEFT(D247,2)=\"Tk\",LEFT(D247,2)=\"Ld\",LEFT(D247,2)=\"Sh\",LEFT(D247,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D247,2)=\"Rp\",LEFT(D247,2)=\"Ex\",LEFT(D247,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D247,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D248,1)=\"U\",0,\nVLOOKUP(D248,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D248,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D248,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D248,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D248,2)=\"Dz\",'5   Dozer'!T248/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D248,2)=\"Rp\",'7   Ripper'!L248,\nIF(LEFT(D248,2)=\"Tk\",'9   Trucks'!Q248,\nIF(OR(LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\"),'10   Loader Shovel'!O248,\nIF(LEFT(D248,2)=\"Sc\",'11 Scrapers'!AD248,\nIF(LEFT(D248,2)=\"Mg\",'12   M''grader'!L248,\nIF(LEFT(D248,2)=\"Ex\",'8  Excavator'!Q248,\nIF(LEFT(D248,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Dz\",LEFT(D248,2)=\"Tk\",LEFT(D248,2)=\"Ld\",LEFT(D248,2)=\"Sh\",LEFT(D248,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D248,2)=\"Rp\",LEFT(D248,2)=\"Ex\",LEFT(D248,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D248,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D249,1)=\"U\",0,\nVLOOKUP(D249,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D249,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D249,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D249,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D249,2)=\"Dz\",'5   Dozer'!T249/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D249,2)=\"Rp\",'7   Ripper'!L249,\nIF(LEFT(D249,2)=\"Tk\",'9   Trucks'!Q249,\nIF(OR(LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\"),'10   Loader Shovel'!O249,\nIF(LEFT(D249,2)=\"Sc\",'11 Scrapers'!AD249,\nIF(LEFT(D249,2)=\"Mg\",'12   M''grader'!L249,\nIF(LEFT(D249,2)=\"Ex\",'8  Excavator'!Q249,\nIF(LEFT(D249,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Dz\",LEFT(D249,2)=\"Tk\",LEFT(D249,2)=\"Ld\",LEFT(D249,2)=\"Sh\",LEFT(D249,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D249,2)=\"Rp\",LEFT(D249,2)=\"Ex\",LEFT(D249,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D249,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D250,1)=\"U\",0,\nVLOOKUP(D250,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D250,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D250,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D250,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D250,2)=\"Dz\",'5   Dozer'!T250/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D250,2)=\"Rp\",'7   Ripper'!L250,\nIF(LEFT(D250,2)=\"Tk\",'9   Trucks'!Q250,\nIF(OR(LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\"),'10   Loader Shovel'!O250,\nIF(LEFT(D250,2)=\"Sc\",'11 Scrapers'!AD250,\nIF(LEFT(D250,2)=\"Mg\",'12   M''grader'!L250,\nIF(LEFT(D250,2)=\"Ex\",'8  Excavator'!Q250,\nIF(LEFT(D250,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Dz\",LEFT(D250,2)=\"Tk\",LEFT(D250,2)=\"Ld\",LEFT(D250,2)=\"Sh\",LEFT(D250,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D250,2)=\"Rp\",LEFT(D250,2)=\"Ex\",LEFT(D250,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D250,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D251,1)=\"U\",0,\nVLOOKUP(D251,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D251,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D251,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D251,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D251,2)=\"Dz\",'5   Dozer'!T251/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D251,2)=\"Rp\",'7   Ripper'!L251,\nIF(LEFT(D251,2)=\"Tk\",'9   Trucks'!Q251,\nIF(OR(LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\"),'10   Loader Shovel'!O251,\nIF(LEFT(D251,2)=\"Sc\",'11 Scrapers'!AD251,\nIF(LEFT(D251,2)=\"Mg\",'12   M''grader'!L251,\nIF(LEFT(D251,2)=\"Ex\",'8  Excavator'!Q251,\nIF(LEFT(D251,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Dz\",LEFT(D251,2)=\"Tk\",LEFT(D251,2)=\"Ld\",LEFT(D251,2)=\"Sh\",LEFT(D251,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D251,2)=\"Rp\",LEFT(D251,2)=\"Ex\",LEFT(D251,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D251,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D252,1)=\"U\",0,\nVLOOKUP(D252,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D252,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D252,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D252,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D252,2)=\"Dz\",'5   Dozer'!T252/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D252,2)=\"Rp\",'7   Ripper'!L252,\nIF(LEFT(D252,2)=\"Tk\",'9   Trucks'!Q252,\nIF(OR(LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\"),'10   Loader Shovel'!O252,\nIF(LEFT(D252,2)=\"Sc\",'11 Scrapers'!AD252,\nIF(LEFT(D252,2)=\"Mg\",'12   M''grader'!L252,\nIF(LEFT(D252,2)=\"Ex\",'8  Excavator'!Q252,\nIF(LEFT(D252,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Dz\",LEFT(D252,2)=\"Tk\",LEFT(D252,2)=\"Ld\",LEFT(D252,2)=\"Sh\",LEFT(D252,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D252,2)=\"Rp\",LEFT(D252,2)=\"Ex\",LEFT(D252,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D252,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D253,1)=\"U\",0,\nVLOOKUP(D253,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D253,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D253,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D253,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D253,2)=\"Dz\",'5   Dozer'!T253/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D253,2)=\"Rp\",'7   Ripper'!L253,\nIF(LEFT(D253,2)=\"Tk\",'9   Trucks'!Q253,\nIF(OR(LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\"),'10   Loader Shovel'!O253,\nIF(LEFT(D253,2)=\"Sc\",'11 Scrapers'!AD253,\nIF(LEFT(D253,2)=\"Mg\",'12   M''grader'!L253,\nIF(LEFT(D253,2)=\"Ex\",'8  Excavator'!Q253,\nIF(LEFT(D253,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Dz\",LEFT(D253,2)=\"Tk\",LEFT(D253,2)=\"Ld\",LEFT(D253,2)=\"Sh\",LEFT(D253,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D253,2)=\"Rp\",LEFT(D253,2)=\"Ex\",LEFT(D253,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D253,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D254,1)=\"U\",0,\nVLOOKUP(D254,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D254,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D254,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D254,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D254,2)=\"Dz\",'5   Dozer'!T254/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D254,2)=\"Rp\",'7   Ripper'!L254,\nIF(LEFT(D254,2)=\"Tk\",'9   Trucks'!Q254,\nIF(OR(LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\"),'10   Loader Shovel'!O254,\nIF(LEFT(D254,2)=\"Sc\",'11 Scrapers'!AD254,\nIF(LEFT(D254,2)=\"Mg\",'12   M''grader'!L254,\nIF(LEFT(D254,2)=\"Ex\",'8  Excavator'!Q254,\nIF(LEFT(D254,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Dz\",LEFT(D254,2)=\"Tk\",LEFT(D254,2)=\"Ld\",LEFT(D254,2)=\"Sh\",LEFT(D254,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D254,2)=\"Rp\",LEFT(D254,2)=\"Ex\",LEFT(D254,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D254,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D255,1)=\"U\",0,\nVLOOKUP(D255,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D255,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D255,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D255,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D255,2)=\"Dz\",'5   Dozer'!T255/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D255,2)=\"Rp\",'7   Ripper'!L255,\nIF(LEFT(D255,2)=\"Tk\",'9   Trucks'!Q255,\nIF(OR(LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\"),'10   Loader Shovel'!O255,\nIF(LEFT(D255,2)=\"Sc\",'11 Scrapers'!AD255,\nIF(LEFT(D255,2)=\"Mg\",'12   M''grader'!L255,\nIF(LEFT(D255,2)=\"Ex\",'8  Excavator'!Q255,\nIF(LEFT(D255,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Dz\",LEFT(D255,2)=\"Tk\",LEFT(D255,2)=\"Ld\",LEFT(D255,2)=\"Sh\",LEFT(D255,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D255,2)=\"Rp\",LEFT(D255,2)=\"Ex\",LEFT(D255,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D255,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D256,1)=\"U\",0,\nVLOOKUP(D256,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D256,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D256,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D256,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D256,2)=\"Dz\",'5   Dozer'!T256/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D256,2)=\"Rp\",'7   Ripper'!L256,\nIF(LEFT(D256,2)=\"Tk\",'9   Trucks'!Q256,\nIF(OR(LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\"),'10   Loader Shovel'!O256,\nIF(LEFT(D256,2)=\"Sc\",'11 Scrapers'!AD256,\nIF(LEFT(D256,2)=\"Mg\",'12   M''grader'!L256,\nIF(LEFT(D256,2)=\"Ex\",'8  Excavator'!Q256,\nIF(LEFT(D256,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Dz\",LEFT(D256,2)=\"Tk\",LEFT(D256,2)=\"Ld\",LEFT(D256,2)=\"Sh\",LEFT(D256,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D256,2)=\"Rp\",LEFT(D256,2)=\"Ex\",LEFT(D256,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D256,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D257,1)=\"U\",0,\nVLOOKUP(D257,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D257,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D257,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D257,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D257,2)=\"Dz\",'5   Dozer'!T257/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D257,2)=\"Rp\",'7   Ripper'!L257,\nIF(LEFT(D257,2)=\"Tk\",'9   Trucks'!Q257,\nIF(OR(LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\"),'10   Loader Shovel'!O257,\nIF(LEFT(D257,2)=\"Sc\",'11 Scrapers'!AD257,\nIF(LEFT(D257,2)=\"Mg\",'12   M''grader'!L257,\nIF(LEFT(D257,2)=\"Ex\",'8  Excavator'!Q257,\nIF(LEFT(D257,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Dz\",LEFT(D257,2)=\"Tk\",LEFT(D257,2)=\"Ld\",LEFT(D257,2)=\"Sh\",LEFT(D257,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D257,2)=\"Rp\",LEFT(D257,2)=\"Ex\",LEFT(D257,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D257,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D258,1)=\"U\",0,\nVLOOKUP(D258,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D258,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D258,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D258,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D258,2)=\"Dz\",'5   Dozer'!T258/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D258,2)=\"Rp\",'7   Ripper'!L258,\nIF(LEFT(D258,2)=\"Tk\",'9   Trucks'!Q258,\nIF(OR(LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\"),'10   Loader Shovel'!O258,\nIF(LEFT(D258,2)=\"Sc\",'11 Scrapers'!AD258,\nIF(LEFT(D258,2)=\"Mg\",'12   M''grader'!L258,\nIF(LEFT(D258,2)=\"Ex\",'8  Excavator'!Q258,\nIF(LEFT(D258,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Dz\",LEFT(D258,2)=\"Tk\",LEFT(D258,2)=\"Ld\",LEFT(D258,2)=\"Sh\",LEFT(D258,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D258,2)=\"Rp\",LEFT(D258,2)=\"Ex\",LEFT(D258,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D258,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D259,1)=\"U\",0,\nVLOOKUP(D259,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D259,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D259,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D259,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D259,2)=\"Dz\",'5   Dozer'!T259/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D259,2)=\"Rp\",'7   Ripper'!L259,\nIF(LEFT(D259,2)=\"Tk\",'9   Trucks'!Q259,\nIF(OR(LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\"),'10   Loader Shovel'!O259,\nIF(LEFT(D259,2)=\"Sc\",'11 Scrapers'!AD259,\nIF(LEFT(D259,2)=\"Mg\",'12   M''grader'!L259,\nIF(LEFT(D259,2)=\"Ex\",'8  Excavator'!Q259,\nIF(LEFT(D259,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Dz\",LEFT(D259,2)=\"Tk\",LEFT(D259,2)=\"Ld\",LEFT(D259,2)=\"Sh\",LEFT(D259,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D259,2)=\"Rp\",LEFT(D259,2)=\"Ex\",LEFT(D259,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D259,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D260,1)=\"U\",0,\nVLOOKUP(D260,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D260,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D260,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D260,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D260,2)=\"Dz\",'5   Dozer'!T260/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D260,2)=\"Rp\",'7   Ripper'!L260,\nIF(LEFT(D260,2)=\"Tk\",'9   Trucks'!Q260,\nIF(OR(LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\"),'10   Loader Shovel'!O260,\nIF(LEFT(D260,2)=\"Sc\",'11 Scrapers'!AD260,\nIF(LEFT(D260,2)=\"Mg\",'12   M''grader'!L260,\nIF(LEFT(D260,2)=\"Ex\",'8  Excavator'!Q260,\nIF(LEFT(D260,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Dz\",LEFT(D260,2)=\"Tk\",LEFT(D260,2)=\"Ld\",LEFT(D260,2)=\"Sh\",LEFT(D260,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D260,2)=\"Rp\",LEFT(D260,2)=\"Ex\",LEFT(D260,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D260,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D261,1)=\"U\",0,\nVLOOKUP(D261,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D261,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D261,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D261,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D261,2)=\"Dz\",'5   Dozer'!T261/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D261,2)=\"Rp\",'7   Ripper'!L261,\nIF(LEFT(D261,2)=\"Tk\",'9   Trucks'!Q261,\nIF(OR(LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\"),'10   Loader Shovel'!O261,\nIF(LEFT(D261,2)=\"Sc\",'11 Scrapers'!AD261,\nIF(LEFT(D261,2)=\"Mg\",'12   M''grader'!L261,\nIF(LEFT(D261,2)=\"Ex\",'8  Excavator'!Q261,\nIF(LEFT(D261,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Dz\",LEFT(D261,2)=\"Tk\",LEFT(D261,2)=\"Ld\",LEFT(D261,2)=\"Sh\",LEFT(D261,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D261,2)=\"Rp\",LEFT(D261,2)=\"Ex\",LEFT(D261,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D261,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D262,1)=\"U\",0,\nVLOOKUP(D262,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D262,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D262,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D262,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D262,2)=\"Dz\",'5   Dozer'!T262/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D262,2)=\"Rp\",'7   Ripper'!L262,\nIF(LEFT(D262,2)=\"Tk\",'9   Trucks'!Q262,\nIF(OR(LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\"),'10   Loader Shovel'!O262,\nIF(LEFT(D262,2)=\"Sc\",'11 Scrapers'!AD262,\nIF(LEFT(D262,2)=\"Mg\",'12   M''grader'!L262,\nIF(LEFT(D262,2)=\"Ex\",'8  Excavator'!Q262,\nIF(LEFT(D262,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Dz\",LEFT(D262,2)=\"Tk\",LEFT(D262,2)=\"Ld\",LEFT(D262,2)=\"Sh\",LEFT(D262,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D262,2)=\"Rp\",LEFT(D262,2)=\"Ex\",LEFT(D262,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D262,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D263,1)=\"U\",0,\nVLOOKUP(D263,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D263,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D263,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D263,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D263,2)=\"Dz\",'5   Dozer'!T263/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D263,2)=\"Rp\",'7   Ripper'!L263,\nIF(LEFT(D263,2)=\"Tk\",'9   Trucks'!Q263,\nIF(OR(LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\"),'10   Loader Shovel'!O263,\nIF(LEFT(D263,2)=\"Sc\",'11 Scrapers'!AD263,\nIF(LEFT(D263,2)=\"Mg\",'12   M''grader'!L263,\nIF(LEFT(D263,2)=\"Ex\",'8  Excavator'!Q263,\nIF(LEFT(D263,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Dz\",LEFT(D263,2)=\"Tk\",LEFT(D263,2)=\"Ld\",LEFT(D263,2)=\"Sh\",LEFT(D263,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D263,2)=\"Rp\",LEFT(D263,2)=\"Ex\",LEFT(D263,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D263,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D264,1)=\"U\",0,\nVLOOKUP(D264,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D264,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D264,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D264,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D264,2)=\"Dz\",'5   Dozer'!T264/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D264,2)=\"Rp\",'7   Ripper'!L264,\nIF(LEFT(D264,2)=\"Tk\",'9   Trucks'!Q264,\nIF(OR(LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\"),'10   Loader Shovel'!O264,\nIF(LEFT(D264,2)=\"Sc\",'11 Scrapers'!AD264,\nIF(LEFT(D264,2)=\"Mg\",'12   M''grader'!L264,\nIF(LEFT(D264,2)=\"Ex\",'8  Excavator'!Q264,\nIF(LEFT(D264,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Dz\",LEFT(D264,2)=\"Tk\",LEFT(D264,2)=\"Ld\",LEFT(D264,2)=\"Sh\",LEFT(D264,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D264,2)=\"Rp\",LEFT(D264,2)=\"Ex\",LEFT(D264,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D264,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D265,1)=\"U\",0,\nVLOOKUP(D265,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D265,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D265,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D265,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D265,2)=\"Dz\",'5   Dozer'!T265/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D265,2)=\"Rp\",'7   Ripper'!L265,\nIF(LEFT(D265,2)=\"Tk\",'9   Trucks'!Q265,\nIF(OR(LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\"),'10   Loader Shovel'!O265,\nIF(LEFT(D265,2)=\"Sc\",'11 Scrapers'!AD265,\nIF(LEFT(D265,2)=\"Mg\",'12   M''grader'!L265,\nIF(LEFT(D265,2)=\"Ex\",'8  Excavator'!Q265,\nIF(LEFT(D265,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Dz\",LEFT(D265,2)=\"Tk\",LEFT(D265,2)=\"Ld\",LEFT(D265,2)=\"Sh\",LEFT(D265,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D265,2)=\"Rp\",LEFT(D265,2)=\"Ex\",LEFT(D265,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D265,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D266,1)=\"U\",0,\nVLOOKUP(D266,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D266,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D266,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D266,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D266,2)=\"Dz\",'5   Dozer'!T266/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D266,2)=\"Rp\",'7   Ripper'!L266,\nIF(LEFT(D266,2)=\"Tk\",'9   Trucks'!Q266,\nIF(OR(LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\"),'10   Loader Shovel'!O266,\nIF(LEFT(D266,2)=\"Sc\",'11 Scrapers'!AD266,\nIF(LEFT(D266,2)=\"Mg\",'12   M''grader'!L266,\nIF(LEFT(D266,2)=\"Ex\",'8  Excavator'!Q266,\nIF(LEFT(D266,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Dz\",LEFT(D266,2)=\"Tk\",LEFT(D266,2)=\"Ld\",LEFT(D266,2)=\"Sh\",LEFT(D266,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D266,2)=\"Rp\",LEFT(D266,2)=\"Ex\",LEFT(D266,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D266,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D267,1)=\"U\",0,\nVLOOKUP(D267,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D267,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D267,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D267,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D267,2)=\"Dz\",'5   Dozer'!T267/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D267,2)=\"Rp\",'7   Ripper'!L267,\nIF(LEFT(D267,2)=\"Tk\",'9   Trucks'!Q267,\nIF(OR(LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\"),'10   Loader Shovel'!O267,\nIF(LEFT(D267,2)=\"Sc\",'11 Scrapers'!AD267,\nIF(LEFT(D267,2)=\"Mg\",'12   M''grader'!L267,\nIF(LEFT(D267,2)=\"Ex\",'8  Excavator'!Q267,\nIF(LEFT(D267,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Dz\",LEFT(D267,2)=\"Tk\",LEFT(D267,2)=\"Ld\",LEFT(D267,2)=\"Sh\",LEFT(D267,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D267,2)=\"Rp\",LEFT(D267,2)=\"Ex\",LEFT(D267,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D267,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D268,1)=\"U\",0,\nVLOOKUP(D268,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D268,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D268,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D268,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D268,2)=\"Dz\",'5   Dozer'!T268/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D268,2)=\"Rp\",'7   Ripper'!L268,\nIF(LEFT(D268,2)=\"Tk\",'9   Trucks'!Q268,\nIF(OR(LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\"),'10   Loader Shovel'!O268,\nIF(LEFT(D268,2)=\"Sc\",'11 Scrapers'!AD268,\nIF(LEFT(D268,2)=\"Mg\",'12   M''grader'!L268,\nIF(LEFT(D268,2)=\"Ex\",'8  Excavator'!Q268,\nIF(LEFT(D268,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Dz\",LEFT(D268,2)=\"Tk\",LEFT(D268,2)=\"Ld\",LEFT(D268,2)=\"Sh\",LEFT(D268,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D268,2)=\"Rp\",LEFT(D268,2)=\"Ex\",LEFT(D268,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D268,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D269,1)=\"U\",0,\nVLOOKUP(D269,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D269,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D269,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D269,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D269,2)=\"Dz\",'5   Dozer'!T269/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D269,2)=\"Rp\",'7   Ripper'!L269,\nIF(LEFT(D269,2)=\"Tk\",'9   Trucks'!Q269,\nIF(OR(LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\"),'10   Loader Shovel'!O269,\nIF(LEFT(D269,2)=\"Sc\",'11 Scrapers'!AD269,\nIF(LEFT(D269,2)=\"Mg\",'12   M''grader'!L269,\nIF(LEFT(D269,2)=\"Ex\",'8  Excavator'!Q269,\nIF(LEFT(D269,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Dz\",LEFT(D269,2)=\"Tk\",LEFT(D269,2)=\"Ld\",LEFT(D269,2)=\"Sh\",LEFT(D269,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D269,2)=\"Rp\",LEFT(D269,2)=\"Ex\",LEFT(D269,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D269,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D270,1)=\"U\",0,\nVLOOKUP(D270,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D270,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D270,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D270,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D270,2)=\"Dz\",'5   Dozer'!T270/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D270,2)=\"Rp\",'7   Ripper'!L270,\nIF(LEFT(D270,2)=\"Tk\",'9   Trucks'!Q270,\nIF(OR(LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\"),'10   Loader Shovel'!O270,\nIF(LEFT(D270,2)=\"Sc\",'11 Scrapers'!AD270,\nIF(LEFT(D270,2)=\"Mg\",'12   M''grader'!L270,\nIF(LEFT(D270,2)=\"Ex\",'8  Excavator'!Q270,\nIF(LEFT(D270,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Dz\",LEFT(D270,2)=\"Tk\",LEFT(D270,2)=\"Ld\",LEFT(D270,2)=\"Sh\",LEFT(D270,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D270,2)=\"Rp\",LEFT(D270,2)=\"Ex\",LEFT(D270,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D270,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D271,1)=\"U\",0,\nVLOOKUP(D271,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D271,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D271,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D271,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D271,2)=\"Dz\",'5   Dozer'!T271/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D271,2)=\"Rp\",'7   Ripper'!L271,\nIF(LEFT(D271,2)=\"Tk\",'9   Trucks'!Q271,\nIF(OR(LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\"),'10   Loader Shovel'!O271,\nIF(LEFT(D271,2)=\"Sc\",'11 Scrapers'!AD271,\nIF(LEFT(D271,2)=\"Mg\",'12   M''grader'!L271,\nIF(LEFT(D271,2)=\"Ex\",'8  Excavator'!Q271,\nIF(LEFT(D271,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Dz\",LEFT(D271,2)=\"Tk\",LEFT(D271,2)=\"Ld\",LEFT(D271,2)=\"Sh\",LEFT(D271,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D271,2)=\"Rp\",LEFT(D271,2)=\"Ex\",LEFT(D271,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D271,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D272,1)=\"U\",0,\nVLOOKUP(D272,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D272,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D272,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D272,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D272,2)=\"Dz\",'5   Dozer'!T272/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D272,2)=\"Rp\",'7   Ripper'!L272,\nIF(LEFT(D272,2)=\"Tk\",'9   Trucks'!Q272,\nIF(OR(LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\"),'10   Loader Shovel'!O272,\nIF(LEFT(D272,2)=\"Sc\",'11 Scrapers'!AD272,\nIF(LEFT(D272,2)=\"Mg\",'12   M''grader'!L272,\nIF(LEFT(D272,2)=\"Ex\",'8  Excavator'!Q272,\nIF(LEFT(D272,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Dz\",LEFT(D272,2)=\"Tk\",LEFT(D272,2)=\"Ld\",LEFT(D272,2)=\"Sh\",LEFT(D272,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D272,2)=\"Rp\",LEFT(D272,2)=\"Ex\",LEFT(D272,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D272,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D273,1)=\"U\",0,\nVLOOKUP(D273,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D273,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D273,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D273,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D273,2)=\"Dz\",'5   Dozer'!T273/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D273,2)=\"Rp\",'7   Ripper'!L273,\nIF(LEFT(D273,2)=\"Tk\",'9   Trucks'!Q273,\nIF(OR(LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\"),'10   Loader Shovel'!O273,\nIF(LEFT(D273,2)=\"Sc\",'11 Scrapers'!AD273,\nIF(LEFT(D273,2)=\"Mg\",'12   M''grader'!L273,\nIF(LEFT(D273,2)=\"Ex\",'8  Excavator'!Q273,\nIF(LEFT(D273,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Dz\",LEFT(D273,2)=\"Tk\",LEFT(D273,2)=\"Ld\",LEFT(D273,2)=\"Sh\",LEFT(D273,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D273,2)=\"Rp\",LEFT(D273,2)=\"Ex\",LEFT(D273,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D273,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D274,1)=\"U\",0,\nVLOOKUP(D274,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D274,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D274,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D274,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D274,2)=\"Dz\",'5   Dozer'!T274/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D274,2)=\"Rp\",'7   Ripper'!L274,\nIF(LEFT(D274,2)=\"Tk\",'9   Trucks'!Q274,\nIF(OR(LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\"),'10   Loader Shovel'!O274,\nIF(LEFT(D274,2)=\"Sc\",'11 Scrapers'!AD274,\nIF(LEFT(D274,2)=\"Mg\",'12   M''grader'!L274,\nIF(LEFT(D274,2)=\"Ex\",'8  Excavator'!Q274,\nIF(LEFT(D274,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Dz\",LEFT(D274,2)=\"Tk\",LEFT(D274,2)=\"Ld\",LEFT(D274,2)=\"Sh\",LEFT(D274,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D274,2)=\"Rp\",LEFT(D274,2)=\"Ex\",LEFT(D274,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D274,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D275,1)=\"U\",0,\nVLOOKUP(D275,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D275,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D275,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D275,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D275,2)=\"Dz\",'5   Dozer'!T275/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D275,2)=\"Rp\",'7   Ripper'!L275,\nIF(LEFT(D275,2)=\"Tk\",'9   Trucks'!Q275,\nIF(OR(LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\"),'10   Loader Shovel'!O275,\nIF(LEFT(D275,2)=\"Sc\",'11 Scrapers'!AD275,\nIF(LEFT(D275,2)=\"Mg\",'12   M''grader'!L275,\nIF(LEFT(D275,2)=\"Ex\",'8  Excavator'!Q275,\nIF(LEFT(D275,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Dz\",LEFT(D275,2)=\"Tk\",LEFT(D275,2)=\"Ld\",LEFT(D275,2)=\"Sh\",LEFT(D275,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D275,2)=\"Rp\",LEFT(D275,2)=\"Ex\",LEFT(D275,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D275,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D276,1)=\"U\",0,\nVLOOKUP(D276,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D276,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D276,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D276,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D276,2)=\"Dz\",'5   Dozer'!T276/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D276,2)=\"Rp\",'7   Ripper'!L276,\nIF(LEFT(D276,2)=\"Tk\",'9   Trucks'!Q276,\nIF(OR(LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\"),'10   Loader Shovel'!O276,\nIF(LEFT(D276,2)=\"Sc\",'11 Scrapers'!AD276,\nIF(LEFT(D276,2)=\"Mg\",'12   M''grader'!L276,\nIF(LEFT(D276,2)=\"Ex\",'8  Excavator'!Q276,\nIF(LEFT(D276,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Dz\",LEFT(D276,2)=\"Tk\",LEFT(D276,2)=\"Ld\",LEFT(D276,2)=\"Sh\",LEFT(D276,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D276,2)=\"Rp\",LEFT(D276,2)=\"Ex\",LEFT(D276,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D276,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D277,1)=\"U\",0,\nVLOOKUP(D277,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D277,1)=\"U\",0,\nVLOOKUP(D277,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D277,1)=\"U\",0,\nVLOOKUP(D277,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D277,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D277,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D277,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D277,2)=\"Dz\",'5   Dozer'!T277/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D277,2)=\"Rp\",'7   Ripper'!L277,\nIF(LEFT(D277,2)=\"Tk\",'9   Trucks'!Q277,\nIF(OR(LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\"),'10   Loader Shovel'!O277,\nIF(LEFT(D277,2)=\"Sc\",'11 Scrapers'!AD277,\nIF(LEFT(D277,2)=\"Mg\",'12   M''grader'!L277,\nIF(LEFT(D277,2)=\"Ex\",'8  Excavator'!Q277,\nIF(LEFT(D277,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D277,2)=\"Dz\",LEFT(D277,2)=\"Tk\",LEFT(D277,2)=\"Ld\",LEFT(D277,2)=\"Sh\",LEFT(D277,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D277,2)=\"Rp\",LEFT(D277,2)=\"Ex\",LEFT(D277,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D277,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D278,1)=\"U\",0,\nVLOOKUP(D278,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D278,1)=\"U\",0,\nVLOOKUP(D278,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D278,1)=\"U\",0,\nVLOOKUP(D278,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D278,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D278,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D278,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D278,2)=\"Dz\",'5   Dozer'!T278/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D278,2)=\"Rp\",'7   Ripper'!L278,\nIF(LEFT(D278,2)=\"Tk\",'9   Trucks'!Q278,\nIF(OR(LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\"),'10   Loader Shovel'!O278,\nIF(LEFT(D278,2)=\"Sc\",'11 Scrapers'!AD278,\nIF(LEFT(D278,2)=\"Mg\",'12   M''grader'!L278,\nIF(LEFT(D278,2)=\"Ex\",'8  Excavator'!Q278,\nIF(LEFT(D278,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D278,2)=\"Dz\",LEFT(D278,2)=\"Tk\",LEFT(D278,2)=\"Ld\",LEFT(D278,2)=\"Sh\",LEFT(D278,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D278,2)=\"Rp\",LEFT(D278,2)=\"Ex\",LEFT(D278,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D278,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D279,1)=\"U\",0,\nVLOOKUP(D279,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D279,1)=\"U\",0,\nVLOOKUP(D279,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D279,1)=\"U\",0,\nVLOOKUP(D279,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D279,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D279,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D279,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D279,2)=\"Dz\",'5   Dozer'!T279/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D279,2)=\"Rp\",'7   Ripper'!L279,\nIF(LEFT(D279,2)=\"Tk\",'9   Trucks'!Q279,\nIF(OR(LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\"),'10   Loader Shovel'!O279,\nIF(LEFT(D279,2)=\"Sc\",'11 Scrapers'!AD279,\nIF(LEFT(D279,2)=\"Mg\",'12   M''grader'!L279,\nIF(LEFT(D279,2)=\"Ex\",'8  Excavator'!Q279,\nIF(LEFT(D279,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D279,2)=\"Dz\",LEFT(D279,2)=\"Tk\",LEFT(D279,2)=\"Ld\",LEFT(D279,2)=\"Sh\",LEFT(D279,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D279,2)=\"Rp\",LEFT(D279,2)=\"Ex\",LEFT(D279,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D279,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D280,1)=\"U\",0,\nVLOOKUP(D280,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D280,1)=\"U\",0,\nVLOOKUP(D280,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D280,1)=\"U\",0,\nVLOOKUP(D280,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D280,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D280,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D280,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D280,2)=\"Dz\",'5   Dozer'!T280/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D280,2)=\"Rp\",'7   Ripper'!L280,\nIF(LEFT(D280,2)=\"Tk\",'9   Trucks'!Q280,\nIF(OR(LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\"),'10   Loader Shovel'!O280,\nIF(LEFT(D280,2)=\"Sc\",'11 Scrapers'!AD280,\nIF(LEFT(D280,2)=\"Mg\",'12   M''grader'!L280,\nIF(LEFT(D280,2)=\"Ex\",'8  Excavator'!Q280,\nIF(LEFT(D280,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D280,2)=\"Dz\",LEFT(D280,2)=\"Tk\",LEFT(D280,2)=\"Ld\",LEFT(D280,2)=\"Sh\",LEFT(D280,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D280,2)=\"Rp\",LEFT(D280,2)=\"Ex\",LEFT(D280,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D280,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D281,1)=\"U\",0,\nVLOOKUP(D281,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D281,1)=\"U\",0,\nVLOOKUP(D281,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D281,1)=\"U\",0,\nVLOOKUP(D281,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D281,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D281,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D281,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D281,2)=\"Dz\",'5   Dozer'!T281/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D281,2)=\"Rp\",'7   Ripper'!L281,\nIF(LEFT(D281,2)=\"Tk\",'9   Trucks'!Q281,\nIF(OR(LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\"),'10   Loader Shovel'!O281,\nIF(LEFT(D281,2)=\"Sc\",'11 Scrapers'!AD281,\nIF(LEFT(D281,2)=\"Mg\",'12   M''grader'!L281,\nIF(LEFT(D281,2)=\"Ex\",'8  Excavator'!Q281,\nIF(LEFT(D281,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D281,2)=\"Dz\",LEFT(D281,2)=\"Tk\",LEFT(D281,2)=\"Ld\",LEFT(D281,2)=\"Sh\",LEFT(D281,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D281,2)=\"Rp\",LEFT(D281,2)=\"Ex\",LEFT(D281,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D281,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D282,1)=\"U\",0,\nVLOOKUP(D282,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D282,1)=\"U\",0,\nVLOOKUP(D282,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D282,1)=\"U\",0,\nVLOOKUP(D282,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D282,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D282,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D282,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D282,2)=\"Dz\",'5   Dozer'!T282/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D282,2)=\"Rp\",'7   Ripper'!L282,\nIF(LEFT(D282,2)=\"Tk\",'9   Trucks'!Q282,\nIF(OR(LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\"),'10   Loader Shovel'!O282,\nIF(LEFT(D282,2)=\"Sc\",'11 Scrapers'!AD282,\nIF(LEFT(D282,2)=\"Mg\",'12   M''grader'!L282,\nIF(LEFT(D282,2)=\"Ex\",'8  Excavator'!Q282,\nIF(LEFT(D282,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},{"$f":"J282*N282*M282","v":0},{"$f":"K282*N282*M282","v":0},{"$f":"L282*N282*M282","v":0},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D282,2)=\"Dz\",LEFT(D282,2)=\"Tk\",LEFT(D282,2)=\"Ld\",LEFT(D282,2)=\"Sh\",LEFT(D282,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D282,2)=\"Rp\",LEFT(D282,2)=\"Ex\",LEFT(D282,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D282,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D283,1)=\"U\",0,\nVLOOKUP(D283,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D283,1)=\"U\",0,\nVLOOKUP(D283,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D283,1)=\"U\",0,\nVLOOKUP(D283,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D283,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D283,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D283,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D283,2)=\"Dz\",'5   Dozer'!T283/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D283,2)=\"Rp\",'7   Ripper'!L283,\nIF(LEFT(D283,2)=\"Tk\",'9   Trucks'!Q283,\nIF(OR(LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\"),'10   Loader Shovel'!O283,\nIF(LEFT(D283,2)=\"Sc\",'11 Scrapers'!AD283,\nIF(LEFT(D283,2)=\"Mg\",'12   M''grader'!L283,\nIF(LEFT(D283,2)=\"Ex\",'8  Excavator'!Q283,\nIF(LEFT(D283,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D283,2)=\"Dz\",LEFT(D283,2)=\"Tk\",LEFT(D283,2)=\"Ld\",LEFT(D283,2)=\"Sh\",LEFT(D283,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D283,2)=\"Rp\",LEFT(D283,2)=\"Ex\",LEFT(D283,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D283,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D284,1)=\"U\",0,\nVLOOKUP(D284,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D284,1)=\"U\",0,\nVLOOKUP(D284,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D284,1)=\"U\",0,\nVLOOKUP(D284,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D284,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D284,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D284,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D284,2)=\"Dz\",'5   Dozer'!T284/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D284,2)=\"Rp\",'7   Ripper'!L284,\nIF(LEFT(D284,2)=\"Tk\",'9   Trucks'!Q284,\nIF(OR(LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\"),'10   Loader Shovel'!O284,\nIF(LEFT(D284,2)=\"Sc\",'11 Scrapers'!AD284,\nIF(LEFT(D284,2)=\"Mg\",'12   M''grader'!L284,\nIF(LEFT(D284,2)=\"Ex\",'8  Excavator'!Q284,\nIF(LEFT(D284,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Dz\",LEFT(D284,2)=\"Tk\",LEFT(D284,2)=\"Ld\",LEFT(D284,2)=\"Sh\",LEFT(D284,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D284,2)=\"Rp\",LEFT(D284,2)=\"Ex\",LEFT(D284,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D284,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D285,1)=\"U\",0,\nVLOOKUP(D285,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D285,1)=\"U\",0,\nVLOOKUP(D285,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D285,1)=\"U\",0,\nVLOOKUP(D285,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D285,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D285,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D285,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D285,2)=\"Dz\",'5   Dozer'!T285/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D285,2)=\"Rp\",'7   Ripper'!L285,\nIF(LEFT(D285,2)=\"Tk\",'9   Trucks'!Q285,\nIF(OR(LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\"),'10   Loader Shovel'!O285,\nIF(LEFT(D285,2)=\"Sc\",'11 Scrapers'!AD285,\nIF(LEFT(D285,2)=\"Mg\",'12   M''grader'!L285,\nIF(LEFT(D285,2)=\"Ex\",'8  Excavator'!Q285,\nIF(LEFT(D285,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D285,2)=\"Dz\",LEFT(D285,2)=\"Tk\",LEFT(D285,2)=\"Ld\",LEFT(D285,2)=\"Sh\",LEFT(D285,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D285,2)=\"Rp\",LEFT(D285,2)=\"Ex\",LEFT(D285,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D285,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D286,1)=\"U\",0,\nVLOOKUP(D286,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D286,1)=\"U\",0,\nVLOOKUP(D286,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D286,1)=\"U\",0,\nVLOOKUP(D286,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D286,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D286,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D286,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D286,2)=\"Dz\",'5   Dozer'!T286/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D286,2)=\"Rp\",'7   Ripper'!L286,\nIF(LEFT(D286,2)=\"Tk\",'9   Trucks'!Q286,\nIF(OR(LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\"),'10   Loader Shovel'!O286,\nIF(LEFT(D286,2)=\"Sc\",'11 Scrapers'!AD286,\nIF(LEFT(D286,2)=\"Mg\",'12   M''grader'!L286,\nIF(LEFT(D286,2)=\"Ex\",'8  Excavator'!Q286,\nIF(LEFT(D286,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D286,2)=\"Dz\",LEFT(D286,2)=\"Tk\",LEFT(D286,2)=\"Ld\",LEFT(D286,2)=\"Sh\",LEFT(D286,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D286,2)=\"Rp\",LEFT(D286,2)=\"Ex\",LEFT(D286,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D286,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D287,1)=\"U\",0,\nVLOOKUP(D287,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D287,1)=\"U\",0,\nVLOOKUP(D287,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D287,1)=\"U\",0,\nVLOOKUP(D287,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D287,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D287,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D287,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D287,2)=\"Dz\",'5   Dozer'!T287/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D287,2)=\"Rp\",'7   Ripper'!L287,\nIF(LEFT(D287,2)=\"Tk\",'9   Trucks'!Q287,\nIF(OR(LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\"),'10   Loader Shovel'!O287,\nIF(LEFT(D287,2)=\"Sc\",'11 Scrapers'!AD287,\nIF(LEFT(D287,2)=\"Mg\",'12   M''grader'!L287,\nIF(LEFT(D287,2)=\"Ex\",'8  Excavator'!Q287,\nIF(LEFT(D287,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D287,2)=\"Dz\",LEFT(D287,2)=\"Tk\",LEFT(D287,2)=\"Ld\",LEFT(D287,2)=\"Sh\",LEFT(D287,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D287,2)=\"Rp\",LEFT(D287,2)=\"Ex\",LEFT(D287,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D287,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D288,1)=\"U\",0,\nVLOOKUP(D288,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D288,1)=\"U\",0,\nVLOOKUP(D288,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D288,1)=\"U\",0,\nVLOOKUP(D288,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D288,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D288,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D288,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D288,2)=\"Dz\",'5   Dozer'!T288/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D288,2)=\"Rp\",'7   Ripper'!L288,\nIF(LEFT(D288,2)=\"Tk\",'9   Trucks'!Q288,\nIF(OR(LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\"),'10   Loader Shovel'!O288,\nIF(LEFT(D288,2)=\"Sc\",'11 Scrapers'!AD288,\nIF(LEFT(D288,2)=\"Mg\",'12   M''grader'!L288,\nIF(LEFT(D288,2)=\"Ex\",'8  Excavator'!Q288,\nIF(LEFT(D288,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D288,2)=\"Dz\",LEFT(D288,2)=\"Tk\",LEFT(D288,2)=\"Ld\",LEFT(D288,2)=\"Sh\",LEFT(D288,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D288,2)=\"Rp\",LEFT(D288,2)=\"Ex\",LEFT(D288,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D288,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"IF(LEFT(D289,1)=\"U\",0,\nVLOOKUP(D289,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D289,1)=\"U\",0,\nVLOOKUP(D289,Equipment[],Equipment!$M$2))","v":0},{"$f":"IF(LEFT(D289,1)=\"U\",0,\nVLOOKUP(D289,Equipment[],Equipment!$BT$2))","v":0},{"$f":"IF(AND(LEFT(D289,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$301,\nIF(LEFT(D289,2)=\"Tk\",'9   Trucks'!$M$15:$M$300,\nIF(LEFT(D289,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D289,2)=\"Dz\",'5   Dozer'!T289/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D289,2)=\"Rp\",'7   Ripper'!L289,\nIF(LEFT(D289,2)=\"Tk\",'9   Trucks'!Q289,\nIF(OR(LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\"),'10   Loader Shovel'!O289,\nIF(LEFT(D289,2)=\"Sc\",'11 Scrapers'!AD289,\nIF(LEFT(D289,2)=\"Mg\",'12   M''grader'!L289,\nIF(LEFT(D289,2)=\"Ex\",'8  Excavator'!Q289,\nIF(LEFT(D289,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\n0))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D289,2)=\"Dz\",LEFT(D289,2)=\"Tk\",LEFT(D289,2)=\"Ld\",LEFT(D289,2)=\"Sh\",LEFT(D289,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$268,0)","v":0},{"$f":"IF(OR(LEFT(D289,2)=\"Rp\",LEFT(D289,2)=\"Ex\",LEFT(D289,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$268,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D289,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$268,0))","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(O15:O289)","v":10082854.669570757},{"$f":"SUM(P15:P289)","v":31042188.538366638},3445190.8455285947,44570234.053465962,133607196.03650844,4201.0680311019287]

{"sheet":"14   Revegetation","index":17,"n_rows":291,"n_cols":13,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Revegetation Costs",null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #14"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[null,null,null,null,"Description:"]
[null,null,null,null,"Includes scarifying (ripping), discing, rangeland drill seeding, mulching, crimping, and daily per diem "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Fuel Unit Cost ($/ac)"," Reveg w/o Fuel Unit Cost ($/ac)","Fuel Direct Cost ($)","Reveg w/o Fuel Direct Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B15=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I15*J15","v":0},{"$f":"I15*K15","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B16=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I16*J16","v":0},{"$f":"I16*K16","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B17=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B18=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B19=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I19*J19","v":0},{"$f":"I19*K19","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B20=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B21=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B22=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B23=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B24=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B25=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B26=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B27=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I27*J27","v":0},{"$f":"I27*K27","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B28=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B29=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B30=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B31=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B32=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B33=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B34=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B35=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B36=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B37=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B38=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B39=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B40=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B41=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B42=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B43=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B44=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B45=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B46=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B47=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B47=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B48=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B48=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B49=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B49=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B50=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B50=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B51=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B51=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B52=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B52=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B53=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B54=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B55=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B56=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B57=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B58=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B59=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B60=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B61=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B62=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B63=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B64=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B65=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B66=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B67=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B68=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B69=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B70=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B71=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B72=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B73=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B74=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B75=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B76=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B77=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B77=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B78=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B78=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B79=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B79=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B80=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B80=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B81=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B81=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B82=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B82=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B83=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B83=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B84=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B84=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B85=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B85=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B86=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B86=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B87=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B87=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B88=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B88=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B89=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B89=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B90=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B90=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B91=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B91=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I91*J91","v":0},{"$f":"I91*K91","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B92=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B92=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B93=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B93=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B94=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B94=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B95=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B95=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B96=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B96=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B97=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B97=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B98=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B98=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B99=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B99=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B100=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B100=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B101=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B101=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B102=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B102=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B103=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B103=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B104=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B104=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B105=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B105=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B106=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B106=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B107=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B107=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B108=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B108=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B109=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B109=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B110=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B110=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B111=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B111=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B112=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B112=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B113=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B113=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B114=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B114=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B115=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B115=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B116=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B116=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B117=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B117=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B118=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B118=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B119=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B119=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B120=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B120=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B121=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B121=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B122=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B122=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B123=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B123=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B124=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B124=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B125=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B125=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B126=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B126=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B127=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B127=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B128=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B128=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B129=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B129=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B130=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B130=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B131=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B131=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B132=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B132=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B133=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B133=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B134=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B134=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B135=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B135=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B136=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B136=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B137=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B137=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B138=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B138=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B139=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B139=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B139=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B140=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B140=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B140=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B141=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B141=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B141=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B142=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B142=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B142=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B143=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B143=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B143=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B144=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B144=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B144=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B145=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B145=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B145=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B146=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B146=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B146=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B147=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B147=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B147=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B148=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B148=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B148=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B149=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B149=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B149=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B150=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B150=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B150=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B151=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B151=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B151=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B152=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B152=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B152=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B153=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B153=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B153=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B154=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B154=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B154=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B155=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B155=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B155=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I155*J155","v":0},{"$f":"I155*K155","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B156=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B156=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B156=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B157=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B157=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B157=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B158=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":273},{"$f":"IF(B158=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B158=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1050.5394900000001,223892.81204062499]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B159=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":17.00413},{"$f":"IF(B159=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B159=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},65.434102776900005,13945.43033701228]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B160=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":486.99169999999998},{"$f":"IF(B160=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B160=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1874.007370521,399391.72583679279]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B161=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":455},{"$f":"IF(B161=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B161=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1750.8991500000002,373154.68673437496]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B162=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":371},{"$f":"IF(B162=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B162=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1427.6562300000001,304264.59072187496]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B163=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":115},{"$f":"IF(B163=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B163=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},442.53495000000004,94313.821921875002]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B164=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":65},{"$f":"IF(B164=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B164=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},250.12845000000002,53307.812390624997]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B165=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":183},{"$f":"IF(B165=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B165=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},704.20779000000005,150081.99488437499]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B166=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":375},{"$f":"IF(B166=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B166=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1443.0487500000002,307545.07148437499]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B167=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":47.36},{"$f":"IF(B167=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B167=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},182.2474368,38840.892227999997]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B168=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":54},{"$f":"IF(B168=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B168=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},207.79902000000001,44286.490293750001]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B169=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":66},{"$f":"IF(B169=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B169=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},253.97658000000001,54127.932581249996]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B170=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":129},{"$f":"IF(B170=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B170=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},496.40877000000006,105795.504590625]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B171=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":7.4042011019283747},{"$f":"IF(B171=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B171=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},28.492328386363639,6072.3348191393334]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B172=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":7},{"$f":"IF(B172=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B172=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},26.936910000000001,5740.8413343749999]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B173=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":21.23},{"$f":"IF(B173=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B173=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},81.695799900000011,17411.151646968749]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B174=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0.48},{"$f":"IF(B174=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B174=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},1.8471024,393.65769149999994]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B175=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":200},{"$f":"IF(B175=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B175=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},769.62600000000009,164024.03812499999]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B176=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":63.7},{"$f":"IF(B176=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B176=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},245.12588100000002,52241.656142812499]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B177=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":74.7},{"$f":"IF(B177=\"J\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(B177=\"J\",'Unit Rates'!$C$12,0)","v":820.12019062499996},287.45531100000005,61262.978239687502]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B178=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B178=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B178=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B179=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B179=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B179=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B180=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B180=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B180=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B181=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B181=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B181=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B182=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B182=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B182=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B183=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B183=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B183=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B184=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B184=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B184=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B185=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B185=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B185=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B186=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B186=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B186=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B187=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B187=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B187=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B188=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B188=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B188=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B189=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B189=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B189=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B190=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B190=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B190=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B191=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B191=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B191=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B192=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B192=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B192=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B193=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B193=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B193=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B194=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B194=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B194=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B195=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B195=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B195=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B196=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B196=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B196=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B197=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B197=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B197=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B198=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B198=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B198=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B199=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B199=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B199=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B200=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B200=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B200=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B201=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B201=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B201=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B202=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B202=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B202=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B203=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B203=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B203=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B204=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B204=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B204=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B205=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B205=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B205=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B206=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B206=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B206=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B207=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B207=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B207=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B208=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B208=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B208=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B209=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B209=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B209=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B210=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B210=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B210=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B211=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B211=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B211=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B212=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B212=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B212=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B213=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B213=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B213=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B214=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B214=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B214=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B215=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B215=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B215=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B216=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B216=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B216=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B217=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B217=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B217=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B218=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B218=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B218=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B219=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B219=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B219=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I219*J219","v":0},{"$f":"I219*K219","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B220=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B220=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B220=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B221=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B221=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B221=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B222=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B222=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B222=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B223=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B223=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B223=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B224=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B224=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B224=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B225=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B225=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B225=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B226=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B226=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B226=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B227=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B227=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B227=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B228=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B228=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B228=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B229=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B229=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B229=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B230=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B230=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B230=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B231=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B231=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B231=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B232=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B232=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B232=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B233=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B233=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B233=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B234=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B234=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B234=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B235=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B235=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B235=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B236=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B236=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B236=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B237=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B237=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B237=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B238=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B238=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B238=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B239=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B239=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B239=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B240=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B240=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B240=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B241=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B241=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B241=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B242=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B242=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B242=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B243=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B243=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B243=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B244=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B244=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B244=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B245=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B245=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B245=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B246=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B246=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B246=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B247=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B247=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B247=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B248=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B248=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B248=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B249=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B249=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B249=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B250=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B250=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B250=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B251=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B251=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B251=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B252=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B252=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B252=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B253=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B253=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B253=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B254=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B254=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B254=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B255=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B255=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B255=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B256=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B256=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B256=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B257=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B257=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B257=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B258=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B258=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B258=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B259=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B259=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B259=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B260=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B260=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B260=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B261=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B261=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B261=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B262=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B262=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B262=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B263=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B263=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B263=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B264=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B264=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B264=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B265=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B265=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B265=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B266=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B266=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B266=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B267=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B267=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B267=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B268=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B268=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B268=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B269=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B269=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B269=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B270=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B270=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B270=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B271=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B271=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B271=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B272=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B272=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B272=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B273=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B273=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B273=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B274=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B274=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B274=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B275=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B275=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B275=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B276=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B276=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B276=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B277=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B277=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B277=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B278=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B278=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B278=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B279=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B279=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B279=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B280=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B280=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B280=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B281=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B281=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B281=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B282=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B282=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B282=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B283=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B283=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B283=\"J\",'Unit Rates'!$C$12,0)","v":0},{"$f":"I283*J283","v":0},{"$f":"I283*K283","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B284=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B284=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B284=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B285=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B285=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B285=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B286=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B286=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B286=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B287=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B287=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B287=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B288=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B288=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B288=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B289=\"J\",'4   Earthwork'!$I$15:$I$269,0)","v":0},{"$f":"IF(B289=\"J\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(B289=\"J\",'Unit Rates'!$C$12,0)","v":0},0,0]
[]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I15:I289)","v":3011.8700311019279},null,null,{"$f":"SUM(L15:L289)","v":11590.067422784268},{"$f":"SUM(M15:M289)","v":2470095.4240450393}]

{"sheet":"15   Other","index":18,"n_rows":291,"n_cols":14,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Other Reclamation Activity Costs",null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2020-04-29"}]
[null,null,null,null,"Assumptions:"]
[null,null,null,null,"  1 - Cost to construct drain or channel on re-graded stockpile"]
[null,null,null,null,"  2 - The downdrain, ACB, well plug & abandon, and well replacement costs include fuel"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Quantity","Unit","Fuel Unit Cost ($/unit)","Unit Cost w/o Fuel ($/unit)1,2","Fuel Direct Cost ($)","Direct w/o Fuel Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B15=\"F\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B15=\"G\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B15=\"Gb\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B15=\"H\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B15=\"Hb\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B15=\"L\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B15=\"N\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B15=\"O\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B15=\"Q\",\nSUM(VLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B15=\"R\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B15=\"S\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B15=\"T\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B15=\"U\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B15=\"V\",\nVLOOKUP('15   Other'!A15,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B15=\"F\",B15=\"G\",B15=\"H\",B15=\"Hb\",B15=\"N\",B15=\"O\",B15=\"Q\",B15=\"R\",B15=\"S\",B15=\"T\",B15=\"U\"), \"ft\", IF(OR(B15=\"Gb\",B15=\"L\"), \"ea\", IF(OR(B15=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I15*K15","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B16=\"F\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B16=\"G\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B16=\"Gb\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B16=\"H\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B16=\"Hb\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B16=\"L\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B16=\"N\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B16=\"O\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B16=\"Q\",\nSUM(VLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B16=\"R\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B16=\"S\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B16=\"T\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B16=\"U\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B16=\"V\",\nVLOOKUP('15   Other'!A16,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B16=\"F\",B16=\"G\",B16=\"H\",B16=\"Hb\",B16=\"N\",B16=\"O\",B16=\"Q\",B16=\"R\",B16=\"S\",B16=\"T\",B16=\"U\"), \"ft\", IF(OR(B16=\"Gb\",B16=\"L\"), \"ea\", IF(OR(B16=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I16*K16","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B17=\"F\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B17=\"G\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B17=\"Gb\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B17=\"H\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B17=\"Hb\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B17=\"L\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B17=\"N\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B17=\"O\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B17=\"Q\",\nSUM(VLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B17=\"R\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B17=\"S\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B17=\"T\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B17=\"U\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B17=\"V\",\nVLOOKUP('15   Other'!A17,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B18=\"F\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B18=\"G\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B18=\"Gb\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B18=\"H\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B18=\"Hb\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B18=\"L\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B18=\"N\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B18=\"O\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B18=\"Q\",\nSUM(VLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B18=\"R\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B18=\"S\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B18=\"T\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B18=\"U\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B18=\"V\",\nVLOOKUP('15   Other'!A18,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B19=\"F\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B19=\"G\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B19=\"Gb\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B19=\"H\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B19=\"Hb\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B19=\"L\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B19=\"N\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B19=\"O\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B19=\"Q\",\nSUM(VLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B19=\"R\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B19=\"S\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B19=\"T\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B19=\"U\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B19=\"V\",\nVLOOKUP('15   Other'!A19,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B20=\"F\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B20=\"G\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B20=\"Gb\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B20=\"H\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B20=\"Hb\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B20=\"L\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B20=\"N\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B20=\"O\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B20=\"Q\",\nSUM(VLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B20=\"R\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B20=\"S\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B20=\"T\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B20=\"U\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B20=\"V\",\nVLOOKUP('15   Other'!A20,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B20=\"F\",B20=\"G\",B20=\"H\",B20=\"Hb\",B20=\"N\",B20=\"O\",B20=\"Q\",B20=\"R\",B20=\"S\",B20=\"T\",B20=\"U\"), \"ft\", IF(OR(B20=\"Gb\",B20=\"L\"), \"ea\", IF(OR(B20=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I20*K20","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B21=\"F\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B21=\"G\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B21=\"Gb\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B21=\"H\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B21=\"Hb\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B21=\"L\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B21=\"N\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B21=\"O\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B21=\"Q\",\nSUM(VLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B21=\"R\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B21=\"S\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B21=\"T\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B21=\"U\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B21=\"V\",\nVLOOKUP('15   Other'!A21,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B22=\"F\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B22=\"G\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B22=\"Gb\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B22=\"H\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B22=\"Hb\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B22=\"L\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B22=\"N\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B22=\"O\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B22=\"Q\",\nSUM(VLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B22=\"R\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B22=\"S\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B22=\"T\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B22=\"U\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B22=\"V\",\nVLOOKUP('15   Other'!A22,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B23=\"F\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B23=\"G\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B23=\"Gb\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B23=\"H\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B23=\"Hb\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B23=\"L\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B23=\"N\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B23=\"O\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B23=\"Q\",\nSUM(VLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B23=\"R\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B23=\"S\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B23=\"T\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B23=\"U\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B23=\"V\",\nVLOOKUP('15   Other'!A23,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B24=\"F\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B24=\"G\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B24=\"Gb\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B24=\"H\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B24=\"Hb\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B24=\"L\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B24=\"N\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B24=\"O\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B24=\"Q\",\nSUM(VLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B24=\"R\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B24=\"S\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B24=\"T\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B24=\"U\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B24=\"V\",\nVLOOKUP('15   Other'!A24,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B25=\"F\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B25=\"G\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B25=\"Gb\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B25=\"H\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B25=\"Hb\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B25=\"L\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B25=\"N\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B25=\"O\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B25=\"Q\",\nSUM(VLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B25=\"R\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B25=\"S\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B25=\"T\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B25=\"U\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B25=\"V\",\nVLOOKUP('15   Other'!A25,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B26=\"F\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B26=\"G\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B26=\"Gb\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B26=\"H\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B26=\"Hb\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B26=\"L\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B26=\"N\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B26=\"O\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B26=\"Q\",\nSUM(VLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B26=\"R\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B26=\"S\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B26=\"T\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B26=\"U\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B26=\"V\",\nVLOOKUP('15   Other'!A26,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B27=\"F\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B27=\"G\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B27=\"Gb\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B27=\"H\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B27=\"Hb\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B27=\"L\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B27=\"N\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B27=\"O\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B27=\"Q\",\nSUM(VLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B27=\"R\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B27=\"S\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B27=\"T\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B27=\"U\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B27=\"V\",\nVLOOKUP('15   Other'!A27,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B28=\"F\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B28=\"G\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B28=\"Gb\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B28=\"H\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B28=\"Hb\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B28=\"L\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B28=\"N\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B28=\"O\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B28=\"Q\",\nSUM(VLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B28=\"R\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B28=\"S\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B28=\"T\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B28=\"U\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B28=\"V\",\nVLOOKUP('15   Other'!A28,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B29=\"F\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B29=\"G\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B29=\"Gb\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B29=\"H\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B29=\"Hb\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B29=\"L\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B29=\"N\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B29=\"O\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B29=\"Q\",\nSUM(VLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B29=\"R\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B29=\"S\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B29=\"T\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B29=\"U\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B29=\"V\",\nVLOOKUP('15   Other'!A29,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B30=\"F\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B30=\"G\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B30=\"Gb\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B30=\"H\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B30=\"Hb\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B30=\"L\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B30=\"N\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B30=\"O\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B30=\"Q\",\nSUM(VLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B30=\"R\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B30=\"S\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B30=\"T\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B30=\"U\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B30=\"V\",\nVLOOKUP('15   Other'!A30,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B31=\"F\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B31=\"G\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B31=\"Gb\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B31=\"H\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B31=\"Hb\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B31=\"L\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B31=\"N\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B31=\"O\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B31=\"Q\",\nSUM(VLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B31=\"R\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B31=\"S\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B31=\"T\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B31=\"U\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B31=\"V\",\nVLOOKUP('15   Other'!A31,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B31=\"F\",B31=\"G\",B31=\"H\",B31=\"Hb\",B31=\"N\",B31=\"O\",B31=\"Q\",B31=\"R\",B31=\"S\",B31=\"T\",B31=\"U\"), \"ft\", IF(OR(B31=\"Gb\",B31=\"L\"), \"ea\", IF(OR(B31=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I31*K31","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B32=\"F\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B32=\"G\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B32=\"Gb\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B32=\"H\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B32=\"Hb\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B32=\"L\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B32=\"N\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B32=\"O\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B32=\"Q\",\nSUM(VLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B32=\"R\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B32=\"S\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B32=\"T\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B32=\"U\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B32=\"V\",\nVLOOKUP('15   Other'!A32,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B33=\"F\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B33=\"G\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B33=\"Gb\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B33=\"H\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B33=\"Hb\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B33=\"L\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B33=\"N\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B33=\"O\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B33=\"Q\",\nSUM(VLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B33=\"R\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B33=\"S\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B33=\"T\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B33=\"U\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B33=\"V\",\nVLOOKUP('15   Other'!A33,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B34=\"F\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B34=\"G\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B34=\"Gb\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B34=\"H\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B34=\"Hb\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B34=\"L\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B34=\"N\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B34=\"O\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B34=\"Q\",\nSUM(VLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B34=\"R\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B34=\"S\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B34=\"T\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B34=\"U\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B34=\"V\",\nVLOOKUP('15   Other'!A34,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B35=\"F\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B35=\"G\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B35=\"Gb\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B35=\"H\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B35=\"Hb\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B35=\"L\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B35=\"N\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B35=\"O\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B35=\"Q\",\nSUM(VLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B35=\"R\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B35=\"S\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B35=\"T\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B35=\"U\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B35=\"V\",\nVLOOKUP('15   Other'!A35,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B36=\"F\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B36=\"G\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B36=\"Gb\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B36=\"H\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B36=\"Hb\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B36=\"L\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B36=\"N\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B36=\"O\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B36=\"Q\",\nSUM(VLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B36=\"R\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B36=\"S\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B36=\"T\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B36=\"U\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B36=\"V\",\nVLOOKUP('15   Other'!A36,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B37=\"F\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B37=\"G\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B37=\"Gb\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B37=\"H\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B37=\"Hb\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B37=\"L\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B37=\"N\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B37=\"O\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B37=\"Q\",\nSUM(VLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B37=\"R\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B37=\"S\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B37=\"T\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B37=\"U\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B37=\"V\",\nVLOOKUP('15   Other'!A37,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B38=\"F\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B38=\"G\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B38=\"Gb\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B38=\"H\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B38=\"Hb\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B38=\"L\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B38=\"N\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B38=\"O\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B38=\"Q\",\nSUM(VLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B38=\"R\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B38=\"S\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B38=\"T\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B38=\"U\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B38=\"V\",\nVLOOKUP('15   Other'!A38,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B39=\"F\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B39=\"G\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B39=\"Gb\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B39=\"H\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B39=\"Hb\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B39=\"L\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B39=\"N\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B39=\"O\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B39=\"Q\",\nSUM(VLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B39=\"R\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B39=\"S\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B39=\"T\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B39=\"U\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B39=\"V\",\nVLOOKUP('15   Other'!A39,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B40=\"F\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B40=\"G\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B40=\"Gb\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B40=\"H\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B40=\"Hb\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B40=\"L\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B40=\"N\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B40=\"O\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B40=\"Q\",\nSUM(VLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B40=\"R\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B40=\"S\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B40=\"T\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B40=\"U\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B40=\"V\",\nVLOOKUP('15   Other'!A40,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B41=\"F\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B41=\"G\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B41=\"Gb\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B41=\"H\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B41=\"Hb\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B41=\"L\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B41=\"N\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B41=\"O\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B41=\"Q\",\nSUM(VLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B41=\"R\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B41=\"S\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B41=\"T\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B41=\"U\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B41=\"V\",\nVLOOKUP('15   Other'!A41,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B42=\"F\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B42=\"G\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B42=\"Gb\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B42=\"H\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B42=\"Hb\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B42=\"L\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B42=\"N\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B42=\"O\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B42=\"Q\",\nSUM(VLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B42=\"R\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B42=\"S\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B42=\"T\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B42=\"U\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B42=\"V\",\nVLOOKUP('15   Other'!A42,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B43=\"F\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B43=\"G\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B43=\"Gb\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B43=\"H\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B43=\"Hb\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B43=\"L\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B43=\"N\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B43=\"O\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B43=\"Q\",\nSUM(VLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B43=\"R\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B43=\"S\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B43=\"T\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B43=\"U\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B43=\"V\",\nVLOOKUP('15   Other'!A43,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B44=\"F\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B44=\"G\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B44=\"Gb\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B44=\"H\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B44=\"Hb\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B44=\"L\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B44=\"N\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B44=\"O\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B44=\"Q\",\nSUM(VLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B44=\"R\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B44=\"S\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B44=\"T\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B44=\"U\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B44=\"V\",\nVLOOKUP('15   Other'!A44,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B45=\"F\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B45=\"G\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B45=\"Gb\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B45=\"H\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B45=\"Hb\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B45=\"L\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B45=\"N\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B45=\"O\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B45=\"Q\",\nSUM(VLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B45=\"R\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B45=\"S\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B45=\"T\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B45=\"U\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B45=\"V\",\nVLOOKUP('15   Other'!A45,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B46=\"F\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B46=\"G\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B46=\"Gb\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B46=\"H\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B46=\"Hb\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B46=\"L\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B46=\"N\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B46=\"O\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B46=\"Q\",\nSUM(VLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B46=\"R\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B46=\"S\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B46=\"T\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B46=\"U\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B46=\"V\",\nVLOOKUP('15   Other'!A46,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B47=\"F\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B47=\"G\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B47=\"Gb\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B47=\"H\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B47=\"Hb\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B47=\"L\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B47=\"N\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B47=\"O\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B47=\"Q\",\nSUM(VLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B47=\"R\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B47=\"S\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B47=\"T\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B47=\"U\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B47=\"V\",\nVLOOKUP('15   Other'!A47,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B48=\"F\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B48=\"G\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B48=\"Gb\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B48=\"H\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B48=\"Hb\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B48=\"L\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B48=\"N\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B48=\"O\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B48=\"Q\",\nSUM(VLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B48=\"R\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B48=\"S\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B48=\"T\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B48=\"U\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B48=\"V\",\nVLOOKUP('15   Other'!A48,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B49=\"F\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B49=\"G\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B49=\"Gb\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B49=\"H\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B49=\"Hb\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B49=\"L\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B49=\"N\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B49=\"O\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B49=\"Q\",\nSUM(VLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B49=\"R\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B49=\"S\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B49=\"T\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B49=\"U\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B49=\"V\",\nVLOOKUP('15   Other'!A49,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B50=\"F\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B50=\"G\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B50=\"Gb\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B50=\"H\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B50=\"Hb\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B50=\"L\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B50=\"N\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B50=\"O\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B50=\"Q\",\nSUM(VLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B50=\"R\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B50=\"S\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B50=\"T\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B50=\"U\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B50=\"V\",\nVLOOKUP('15   Other'!A50,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B51=\"F\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B51=\"G\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B51=\"Gb\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B51=\"H\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B51=\"Hb\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B51=\"L\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B51=\"N\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B51=\"O\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B51=\"Q\",\nSUM(VLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B51=\"R\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B51=\"S\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B51=\"T\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B51=\"U\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B51=\"V\",\nVLOOKUP('15   Other'!A51,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B52=\"F\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B52=\"G\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B52=\"Gb\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B52=\"H\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B52=\"Hb\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B52=\"L\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B52=\"N\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B52=\"O\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B52=\"Q\",\nSUM(VLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B52=\"R\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B52=\"S\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B52=\"T\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B52=\"U\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B52=\"V\",\nVLOOKUP('15   Other'!A52,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B53=\"F\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B53=\"G\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B53=\"Gb\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B53=\"H\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B53=\"Hb\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B53=\"L\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B53=\"N\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B53=\"O\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B53=\"Q\",\nSUM(VLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B53=\"R\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B53=\"S\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B53=\"T\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B53=\"U\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B53=\"V\",\nVLOOKUP('15   Other'!A53,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B54=\"F\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B54=\"G\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B54=\"Gb\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B54=\"H\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B54=\"Hb\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B54=\"L\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B54=\"N\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B54=\"O\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B54=\"Q\",\nSUM(VLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B54=\"R\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B54=\"S\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B54=\"T\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B54=\"U\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B54=\"V\",\nVLOOKUP('15   Other'!A54,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B55=\"F\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B55=\"G\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B55=\"Gb\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B55=\"H\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B55=\"Hb\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B55=\"L\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B55=\"N\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B55=\"O\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B55=\"Q\",\nSUM(VLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B55=\"R\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B55=\"S\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B55=\"T\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B55=\"U\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B55=\"V\",\nVLOOKUP('15   Other'!A55,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B56=\"F\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B56=\"G\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B56=\"Gb\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B56=\"H\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B56=\"Hb\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B56=\"L\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B56=\"N\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B56=\"O\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B56=\"Q\",\nSUM(VLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B56=\"R\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B56=\"S\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B56=\"T\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B56=\"U\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B56=\"V\",\nVLOOKUP('15   Other'!A56,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B57=\"F\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B57=\"G\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B57=\"Gb\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B57=\"H\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B57=\"Hb\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B57=\"L\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B57=\"N\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B57=\"O\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B57=\"Q\",\nSUM(VLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B57=\"R\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B57=\"S\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B57=\"T\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B57=\"U\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B57=\"V\",\nVLOOKUP('15   Other'!A57,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B58=\"F\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B58=\"G\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B58=\"Gb\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B58=\"H\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B58=\"Hb\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B58=\"L\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B58=\"N\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B58=\"O\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B58=\"Q\",\nSUM(VLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B58=\"R\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B58=\"S\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B58=\"T\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B58=\"U\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B58=\"V\",\nVLOOKUP('15   Other'!A58,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B59=\"F\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B59=\"G\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B59=\"Gb\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B59=\"H\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B59=\"Hb\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B59=\"L\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B59=\"N\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B59=\"O\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B59=\"Q\",\nSUM(VLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B59=\"R\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B59=\"S\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B59=\"T\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B59=\"U\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B59=\"V\",\nVLOOKUP('15   Other'!A59,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B60=\"F\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B60=\"G\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B60=\"Gb\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B60=\"H\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B60=\"Hb\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B60=\"L\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B60=\"N\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B60=\"O\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B60=\"Q\",\nSUM(VLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B60=\"R\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B60=\"S\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B60=\"T\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B60=\"U\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B60=\"V\",\nVLOOKUP('15   Other'!A60,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B61=\"F\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B61=\"G\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B61=\"Gb\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B61=\"H\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B61=\"Hb\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B61=\"L\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B61=\"N\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B61=\"O\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B61=\"Q\",\nSUM(VLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B61=\"R\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B61=\"S\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B61=\"T\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B61=\"U\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B61=\"V\",\nVLOOKUP('15   Other'!A61,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B62=\"F\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B62=\"G\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B62=\"Gb\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B62=\"H\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B62=\"Hb\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B62=\"L\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B62=\"N\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B62=\"O\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B62=\"Q\",\nSUM(VLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B62=\"R\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B62=\"S\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B62=\"T\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B62=\"U\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B62=\"V\",\nVLOOKUP('15   Other'!A62,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B63=\"F\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B63=\"G\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B63=\"Gb\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B63=\"H\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B63=\"Hb\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B63=\"L\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B63=\"N\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B63=\"O\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B63=\"Q\",\nSUM(VLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B63=\"R\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B63=\"S\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B63=\"T\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B63=\"U\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B63=\"V\",\nVLOOKUP('15   Other'!A63,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B64=\"F\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B64=\"G\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B64=\"Gb\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B64=\"H\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B64=\"Hb\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B64=\"L\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B64=\"N\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B64=\"O\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B64=\"Q\",\nSUM(VLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B64=\"R\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B64=\"S\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B64=\"T\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B64=\"U\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B64=\"V\",\nVLOOKUP('15   Other'!A64,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B65=\"F\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B65=\"G\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B65=\"Gb\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B65=\"H\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B65=\"Hb\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B65=\"L\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B65=\"N\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B65=\"O\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B65=\"Q\",\nSUM(VLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B65=\"R\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B65=\"S\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B65=\"T\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B65=\"U\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B65=\"V\",\nVLOOKUP('15   Other'!A65,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B66=\"F\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B66=\"G\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B66=\"Gb\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B66=\"H\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B66=\"Hb\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B66=\"L\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B66=\"N\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B66=\"O\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B66=\"Q\",\nSUM(VLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B66=\"R\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B66=\"S\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B66=\"T\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B66=\"U\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B66=\"V\",\nVLOOKUP('15   Other'!A66,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B67=\"F\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B67=\"G\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B67=\"Gb\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B67=\"H\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B67=\"Hb\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B67=\"L\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B67=\"N\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B67=\"O\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B67=\"Q\",\nSUM(VLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B67=\"R\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B67=\"S\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B67=\"T\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B67=\"U\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B67=\"V\",\nVLOOKUP('15   Other'!A67,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B68=\"F\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B68=\"G\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B68=\"Gb\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B68=\"H\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B68=\"Hb\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B68=\"L\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B68=\"N\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B68=\"O\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B68=\"Q\",\nSUM(VLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B68=\"R\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B68=\"S\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B68=\"T\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B68=\"U\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B68=\"V\",\nVLOOKUP('15   Other'!A68,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B69=\"F\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B69=\"G\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B69=\"Gb\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B69=\"H\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B69=\"Hb\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B69=\"L\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B69=\"N\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B69=\"O\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B69=\"Q\",\nSUM(VLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B69=\"R\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B69=\"S\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B69=\"T\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B69=\"U\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B69=\"V\",\nVLOOKUP('15   Other'!A69,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B70=\"F\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B70=\"G\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B70=\"Gb\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B70=\"H\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B70=\"Hb\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B70=\"L\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B70=\"N\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B70=\"O\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B70=\"Q\",\nSUM(VLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B70=\"R\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B70=\"S\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B70=\"T\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B70=\"U\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B70=\"V\",\nVLOOKUP('15   Other'!A70,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B71=\"F\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B71=\"G\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B71=\"Gb\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B71=\"H\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B71=\"Hb\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B71=\"L\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B71=\"N\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B71=\"O\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B71=\"Q\",\nSUM(VLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B71=\"R\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B71=\"S\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B71=\"T\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B71=\"U\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B71=\"V\",\nVLOOKUP('15   Other'!A71,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B72=\"F\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B72=\"G\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B72=\"Gb\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B72=\"H\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B72=\"Hb\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B72=\"L\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B72=\"N\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B72=\"O\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B72=\"Q\",\nSUM(VLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B72=\"R\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B72=\"S\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B72=\"T\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B72=\"U\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B72=\"V\",\nVLOOKUP('15   Other'!A72,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B73=\"F\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B73=\"G\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B73=\"Gb\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B73=\"H\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B73=\"Hb\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B73=\"L\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B73=\"N\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B73=\"O\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B73=\"Q\",\nSUM(VLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B73=\"R\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B73=\"S\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B73=\"T\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B73=\"U\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B73=\"V\",\nVLOOKUP('15   Other'!A73,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B74=\"F\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B74=\"G\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B74=\"Gb\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B74=\"H\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B74=\"Hb\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B74=\"L\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B74=\"N\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B74=\"O\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B74=\"Q\",\nSUM(VLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B74=\"R\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B74=\"S\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B74=\"T\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B74=\"U\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B74=\"V\",\nVLOOKUP('15   Other'!A74,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B75=\"F\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B75=\"G\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B75=\"Gb\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B75=\"H\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B75=\"Hb\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B75=\"L\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B75=\"N\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B75=\"O\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B75=\"Q\",\nSUM(VLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B75=\"R\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B75=\"S\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B75=\"T\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B75=\"U\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B75=\"V\",\nVLOOKUP('15   Other'!A75,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B76=\"F\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B76=\"G\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B76=\"Gb\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B76=\"H\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B76=\"Hb\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B76=\"L\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B76=\"N\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B76=\"O\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B76=\"Q\",\nSUM(VLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B76=\"R\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B76=\"S\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B76=\"T\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B76=\"U\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B76=\"V\",\nVLOOKUP('15   Other'!A76,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B77=\"F\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B77=\"G\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B77=\"Gb\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B77=\"H\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B77=\"Hb\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B77=\"L\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B77=\"N\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B77=\"O\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B77=\"Q\",\nSUM(VLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B77=\"R\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B77=\"S\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B77=\"T\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B77=\"U\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B77=\"V\",\nVLOOKUP('15   Other'!A77,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B78=\"F\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B78=\"G\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B78=\"Gb\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B78=\"H\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B78=\"Hb\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B78=\"L\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B78=\"N\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B78=\"O\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B78=\"Q\",\nSUM(VLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B78=\"R\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B78=\"S\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B78=\"T\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B78=\"U\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B78=\"V\",\nVLOOKUP('15   Other'!A78,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B79=\"F\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B79=\"G\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B79=\"Gb\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B79=\"H\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B79=\"Hb\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B79=\"L\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B79=\"N\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B79=\"O\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B79=\"Q\",\nSUM(VLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B79=\"R\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B79=\"S\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B79=\"T\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B79=\"U\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B79=\"V\",\nVLOOKUP('15   Other'!A79,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B80=\"F\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B80=\"G\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B80=\"Gb\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B80=\"H\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B80=\"Hb\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B80=\"L\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B80=\"N\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B80=\"O\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B80=\"Q\",\nSUM(VLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B80=\"R\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B80=\"S\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B80=\"T\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B80=\"U\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B80=\"V\",\nVLOOKUP('15   Other'!A80,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B81=\"F\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B81=\"G\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B81=\"Gb\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B81=\"H\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B81=\"Hb\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B81=\"L\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B81=\"N\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B81=\"O\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B81=\"Q\",\nSUM(VLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B81=\"R\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B81=\"S\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B81=\"T\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B81=\"U\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B81=\"V\",\nVLOOKUP('15   Other'!A81,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B82=\"F\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B82=\"G\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B82=\"Gb\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B82=\"H\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B82=\"Hb\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B82=\"L\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B82=\"N\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B82=\"O\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B82=\"Q\",\nSUM(VLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B82=\"R\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B82=\"S\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B82=\"T\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B82=\"U\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B82=\"V\",\nVLOOKUP('15   Other'!A82,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B83=\"F\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B83=\"G\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B83=\"Gb\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B83=\"H\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B83=\"Hb\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B83=\"L\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B83=\"N\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B83=\"O\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B83=\"Q\",\nSUM(VLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B83=\"R\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B83=\"S\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B83=\"T\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B83=\"U\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B83=\"V\",\nVLOOKUP('15   Other'!A83,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B84=\"F\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B84=\"G\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B84=\"Gb\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B84=\"H\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B84=\"Hb\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B84=\"L\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B84=\"N\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B84=\"O\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B84=\"Q\",\nSUM(VLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B84=\"R\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B84=\"S\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B84=\"T\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B84=\"U\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B84=\"V\",\nVLOOKUP('15   Other'!A84,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B85=\"F\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B85=\"G\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B85=\"Gb\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B85=\"H\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B85=\"Hb\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B85=\"L\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B85=\"N\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B85=\"O\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B85=\"Q\",\nSUM(VLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B85=\"R\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B85=\"S\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B85=\"T\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B85=\"U\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B85=\"V\",\nVLOOKUP('15   Other'!A85,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B86=\"F\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B86=\"G\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B86=\"Gb\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B86=\"H\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B86=\"Hb\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B86=\"L\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B86=\"N\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B86=\"O\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B86=\"Q\",\nSUM(VLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B86=\"R\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B86=\"S\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B86=\"T\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B86=\"U\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B86=\"V\",\nVLOOKUP('15   Other'!A86,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B87=\"F\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B87=\"G\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B87=\"Gb\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B87=\"H\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B87=\"Hb\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B87=\"L\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B87=\"N\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B87=\"O\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B87=\"Q\",\nSUM(VLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B87=\"R\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B87=\"S\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B87=\"T\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B87=\"U\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B87=\"V\",\nVLOOKUP('15   Other'!A87,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B88=\"F\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B88=\"G\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B88=\"Gb\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B88=\"H\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B88=\"Hb\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B88=\"L\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B88=\"N\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B88=\"O\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B88=\"Q\",\nSUM(VLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B88=\"R\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B88=\"S\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B88=\"T\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B88=\"U\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B88=\"V\",\nVLOOKUP('15   Other'!A88,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B89=\"F\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B89=\"G\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B89=\"Gb\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B89=\"H\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B89=\"Hb\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B89=\"L\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B89=\"N\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B89=\"O\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B89=\"Q\",\nSUM(VLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B89=\"R\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B89=\"S\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B89=\"T\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B89=\"U\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B89=\"V\",\nVLOOKUP('15   Other'!A89,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B90=\"F\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B90=\"G\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B90=\"Gb\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B90=\"H\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B90=\"Hb\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B90=\"L\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B90=\"N\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B90=\"O\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B90=\"Q\",\nSUM(VLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B90=\"R\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B90=\"S\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B90=\"T\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B90=\"U\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B90=\"V\",\nVLOOKUP('15   Other'!A90,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B91=\"F\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B91=\"G\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B91=\"Gb\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B91=\"H\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B91=\"Hb\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B91=\"L\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B91=\"N\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B91=\"O\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B91=\"Q\",\nSUM(VLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B91=\"R\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B91=\"S\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B91=\"T\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B91=\"U\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B91=\"V\",\nVLOOKUP('15   Other'!A91,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B92=\"F\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B92=\"G\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B92=\"Gb\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B92=\"H\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B92=\"Hb\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B92=\"L\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B92=\"N\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B92=\"O\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B92=\"Q\",\nSUM(VLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B92=\"R\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B92=\"S\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B92=\"T\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B92=\"U\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B92=\"V\",\nVLOOKUP('15   Other'!A92,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B93=\"F\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B93=\"G\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B93=\"Gb\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B93=\"H\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B93=\"Hb\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B93=\"L\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B93=\"N\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B93=\"O\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B93=\"Q\",\nSUM(VLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B93=\"R\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B93=\"S\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B93=\"T\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B93=\"U\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B93=\"V\",\nVLOOKUP('15   Other'!A93,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B94=\"F\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B94=\"G\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B94=\"Gb\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B94=\"H\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B94=\"Hb\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B94=\"L\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B94=\"N\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B94=\"O\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B94=\"Q\",\nSUM(VLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B94=\"R\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B94=\"S\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B94=\"T\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B94=\"U\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B94=\"V\",\nVLOOKUP('15   Other'!A94,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B95=\"F\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B95=\"G\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B95=\"Gb\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B95=\"H\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B95=\"Hb\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B95=\"L\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B95=\"N\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B95=\"O\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B95=\"Q\",\nSUM(VLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B95=\"R\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B95=\"S\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B95=\"T\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B95=\"U\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B95=\"V\",\nVLOOKUP('15   Other'!A95,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B95=\"F\",B95=\"G\",B95=\"H\",B95=\"Hb\",B95=\"N\",B95=\"O\",B95=\"Q\",B95=\"R\",B95=\"S\",B95=\"T\",B95=\"U\"), \"ft\", IF(OR(B95=\"Gb\",B95=\"L\"), \"ea\", IF(OR(B95=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I95*K95","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B96=\"F\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B96=\"G\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B96=\"Gb\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B96=\"H\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B96=\"Hb\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B96=\"L\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B96=\"N\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B96=\"O\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B96=\"Q\",\nSUM(VLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B96=\"R\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B96=\"S\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B96=\"T\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B96=\"U\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B96=\"V\",\nVLOOKUP('15   Other'!A96,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B97=\"F\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B97=\"G\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B97=\"Gb\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B97=\"H\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B97=\"Hb\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B97=\"L\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B97=\"N\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B97=\"O\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B97=\"Q\",\nSUM(VLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B97=\"R\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B97=\"S\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B97=\"T\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B97=\"U\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B97=\"V\",\nVLOOKUP('15   Other'!A97,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B98=\"F\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B98=\"G\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B98=\"Gb\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B98=\"H\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B98=\"Hb\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B98=\"L\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B98=\"N\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B98=\"O\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B98=\"Q\",\nSUM(VLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B98=\"R\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B98=\"S\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B98=\"T\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B98=\"U\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B98=\"V\",\nVLOOKUP('15   Other'!A98,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B99=\"F\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B99=\"G\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B99=\"Gb\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B99=\"H\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B99=\"Hb\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B99=\"L\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B99=\"N\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B99=\"O\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B99=\"Q\",\nSUM(VLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B99=\"R\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B99=\"S\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B99=\"T\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B99=\"U\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B99=\"V\",\nVLOOKUP('15   Other'!A99,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B100=\"F\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B100=\"G\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B100=\"Gb\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B100=\"H\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B100=\"Hb\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B100=\"L\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B100=\"N\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B100=\"O\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B100=\"Q\",\nSUM(VLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B100=\"R\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B100=\"S\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B100=\"T\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B100=\"U\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B100=\"V\",\nVLOOKUP('15   Other'!A100,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B101=\"F\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B101=\"G\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B101=\"Gb\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B101=\"H\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B101=\"Hb\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B101=\"L\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B101=\"N\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B101=\"O\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B101=\"Q\",\nSUM(VLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B101=\"R\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B101=\"S\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B101=\"T\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B101=\"U\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B101=\"V\",\nVLOOKUP('15   Other'!A101,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B102=\"F\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B102=\"G\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B102=\"Gb\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B102=\"H\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B102=\"Hb\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B102=\"L\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B102=\"N\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B102=\"O\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B102=\"Q\",\nSUM(VLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B102=\"R\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B102=\"S\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B102=\"T\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B102=\"U\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B102=\"V\",\nVLOOKUP('15   Other'!A102,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B103=\"F\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B103=\"G\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B103=\"Gb\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B103=\"H\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B103=\"Hb\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B103=\"L\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B103=\"N\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B103=\"O\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B103=\"Q\",\nSUM(VLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B103=\"R\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B103=\"S\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B103=\"T\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B103=\"U\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B103=\"V\",\nVLOOKUP('15   Other'!A103,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B104=\"F\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B104=\"G\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B104=\"Gb\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B104=\"H\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B104=\"Hb\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B104=\"L\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B104=\"N\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B104=\"O\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B104=\"Q\",\nSUM(VLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B104=\"R\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B104=\"S\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B104=\"T\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B104=\"U\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B104=\"V\",\nVLOOKUP('15   Other'!A104,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B105=\"F\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B105=\"G\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B105=\"Gb\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B105=\"H\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B105=\"Hb\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B105=\"L\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B105=\"N\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B105=\"O\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B105=\"Q\",\nSUM(VLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B105=\"R\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B105=\"S\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B105=\"T\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B105=\"U\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B105=\"V\",\nVLOOKUP('15   Other'!A105,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B106=\"F\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B106=\"G\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B106=\"Gb\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B106=\"H\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B106=\"Hb\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B106=\"L\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B106=\"N\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B106=\"O\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B106=\"Q\",\nSUM(VLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B106=\"R\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B106=\"S\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B106=\"T\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B106=\"U\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B106=\"V\",\nVLOOKUP('15   Other'!A106,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B107=\"F\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B107=\"G\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B107=\"Gb\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B107=\"H\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B107=\"Hb\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B107=\"L\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B107=\"N\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B107=\"O\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B107=\"Q\",\nSUM(VLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B107=\"R\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B107=\"S\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B107=\"T\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B107=\"U\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B107=\"V\",\nVLOOKUP('15   Other'!A107,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B108=\"F\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B108=\"G\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B108=\"Gb\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B108=\"H\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B108=\"Hb\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B108=\"L\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B108=\"N\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B108=\"O\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B108=\"Q\",\nSUM(VLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B108=\"R\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B108=\"S\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B108=\"T\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B108=\"U\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B108=\"V\",\nVLOOKUP('15   Other'!A108,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B109=\"F\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B109=\"G\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B109=\"Gb\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B109=\"H\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B109=\"Hb\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B109=\"L\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B109=\"N\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B109=\"O\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B109=\"Q\",\nSUM(VLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B109=\"R\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B109=\"S\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B109=\"T\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B109=\"U\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B109=\"V\",\nVLOOKUP('15   Other'!A109,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B110=\"F\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B110=\"G\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B110=\"Gb\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B110=\"H\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B110=\"Hb\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B110=\"L\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B110=\"N\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B110=\"O\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B110=\"Q\",\nSUM(VLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B110=\"R\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B110=\"S\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B110=\"T\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B110=\"U\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B110=\"V\",\nVLOOKUP('15   Other'!A110,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B111=\"F\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B111=\"G\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B111=\"Gb\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B111=\"H\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B111=\"Hb\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B111=\"L\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B111=\"N\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B111=\"O\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B111=\"Q\",\nSUM(VLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B111=\"R\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B111=\"S\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B111=\"T\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B111=\"U\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B111=\"V\",\nVLOOKUP('15   Other'!A111,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B112=\"F\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B112=\"G\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B112=\"Gb\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B112=\"H\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B112=\"Hb\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B112=\"L\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B112=\"N\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B112=\"O\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B112=\"Q\",\nSUM(VLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B112=\"R\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B112=\"S\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B112=\"T\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B112=\"U\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B112=\"V\",\nVLOOKUP('15   Other'!A112,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B113=\"F\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B113=\"G\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B113=\"Gb\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B113=\"H\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B113=\"Hb\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B113=\"L\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B113=\"N\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B113=\"O\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B113=\"Q\",\nSUM(VLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B113=\"R\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B113=\"S\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B113=\"T\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B113=\"U\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B113=\"V\",\nVLOOKUP('15   Other'!A113,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B114=\"F\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B114=\"G\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B114=\"Gb\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B114=\"H\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B114=\"Hb\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B114=\"L\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B114=\"N\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B114=\"O\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B114=\"Q\",\nSUM(VLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B114=\"R\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B114=\"S\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B114=\"T\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B114=\"U\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B114=\"V\",\nVLOOKUP('15   Other'!A114,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B115=\"F\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B115=\"G\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B115=\"Gb\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B115=\"H\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B115=\"Hb\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B115=\"L\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B115=\"N\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B115=\"O\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B115=\"Q\",\nSUM(VLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B115=\"R\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B115=\"S\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B115=\"T\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B115=\"U\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B115=\"V\",\nVLOOKUP('15   Other'!A115,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B116=\"F\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B116=\"G\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B116=\"Gb\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B116=\"H\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B116=\"Hb\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B116=\"L\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B116=\"N\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B116=\"O\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B116=\"Q\",\nSUM(VLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B116=\"R\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B116=\"S\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B116=\"T\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B116=\"U\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B116=\"V\",\nVLOOKUP('15   Other'!A116,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B117=\"F\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B117=\"G\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B117=\"Gb\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B117=\"H\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B117=\"Hb\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B117=\"L\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B117=\"N\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B117=\"O\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B117=\"Q\",\nSUM(VLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B117=\"R\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B117=\"S\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B117=\"T\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B117=\"U\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B117=\"V\",\nVLOOKUP('15   Other'!A117,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B118=\"F\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B118=\"G\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B118=\"Gb\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B118=\"H\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B118=\"Hb\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B118=\"L\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B118=\"N\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B118=\"O\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B118=\"Q\",\nSUM(VLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B118=\"R\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B118=\"S\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B118=\"T\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B118=\"U\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B118=\"V\",\nVLOOKUP('15   Other'!A118,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B119=\"F\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B119=\"G\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B119=\"Gb\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B119=\"H\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B119=\"Hb\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B119=\"L\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B119=\"N\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B119=\"O\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B119=\"Q\",\nSUM(VLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B119=\"R\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B119=\"S\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B119=\"T\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B119=\"U\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B119=\"V\",\nVLOOKUP('15   Other'!A119,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B120=\"F\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B120=\"G\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B120=\"Gb\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B120=\"H\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B120=\"Hb\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B120=\"L\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B120=\"N\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B120=\"O\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B120=\"Q\",\nSUM(VLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B120=\"R\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B120=\"S\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B120=\"T\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B120=\"U\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B120=\"V\",\nVLOOKUP('15   Other'!A120,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B121=\"F\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B121=\"G\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B121=\"Gb\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B121=\"H\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B121=\"Hb\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B121=\"L\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B121=\"N\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B121=\"O\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B121=\"Q\",\nSUM(VLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B121=\"R\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B121=\"S\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B121=\"T\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B121=\"U\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B121=\"V\",\nVLOOKUP('15   Other'!A121,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B122=\"F\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B122=\"G\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B122=\"Gb\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B122=\"H\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B122=\"Hb\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B122=\"L\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B122=\"N\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B122=\"O\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B122=\"Q\",\nSUM(VLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B122=\"R\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B122=\"S\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B122=\"T\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B122=\"U\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B122=\"V\",\nVLOOKUP('15   Other'!A122,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B123=\"F\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B123=\"G\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B123=\"Gb\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B123=\"H\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B123=\"Hb\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B123=\"L\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B123=\"N\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B123=\"O\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B123=\"Q\",\nSUM(VLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B123=\"R\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B123=\"S\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B123=\"T\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B123=\"U\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B123=\"V\",\nVLOOKUP('15   Other'!A123,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B124=\"F\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B124=\"G\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B124=\"Gb\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B124=\"H\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B124=\"Hb\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B124=\"L\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B124=\"N\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B124=\"O\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B124=\"Q\",\nSUM(VLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B124=\"R\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B124=\"S\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B124=\"T\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B124=\"U\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B124=\"V\",\nVLOOKUP('15   Other'!A124,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B125=\"F\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B125=\"G\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B125=\"Gb\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B125=\"H\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B125=\"Hb\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B125=\"L\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B125=\"N\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B125=\"O\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B125=\"Q\",\nSUM(VLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B125=\"R\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B125=\"S\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B125=\"T\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B125=\"U\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B125=\"V\",\nVLOOKUP('15   Other'!A125,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B126=\"F\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B126=\"G\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B126=\"Gb\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B126=\"H\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B126=\"Hb\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B126=\"L\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B126=\"N\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B126=\"O\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B126=\"Q\",\nSUM(VLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B126=\"R\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B126=\"S\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B126=\"T\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B126=\"U\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B126=\"V\",\nVLOOKUP('15   Other'!A126,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B127=\"F\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B127=\"G\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B127=\"Gb\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B127=\"H\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B127=\"Hb\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B127=\"L\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B127=\"N\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B127=\"O\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B127=\"Q\",\nSUM(VLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B127=\"R\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B127=\"S\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B127=\"T\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B127=\"U\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B127=\"V\",\nVLOOKUP('15   Other'!A127,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B128=\"F\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B128=\"G\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B128=\"Gb\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B128=\"H\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B128=\"Hb\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B128=\"L\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B128=\"N\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B128=\"O\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B128=\"Q\",\nSUM(VLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B128=\"R\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B128=\"S\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B128=\"T\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B128=\"U\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B128=\"V\",\nVLOOKUP('15   Other'!A128,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B129=\"F\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B129=\"G\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B129=\"Gb\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B129=\"H\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B129=\"Hb\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B129=\"L\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B129=\"N\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B129=\"O\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B129=\"Q\",\nSUM(VLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B129=\"R\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B129=\"S\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B129=\"T\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B129=\"U\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B129=\"V\",\nVLOOKUP('15   Other'!A129,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B130=\"F\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B130=\"G\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B130=\"Gb\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B130=\"H\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B130=\"Hb\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B130=\"L\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B130=\"N\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B130=\"O\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B130=\"Q\",\nSUM(VLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B130=\"R\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B130=\"S\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B130=\"T\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B130=\"U\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B130=\"V\",\nVLOOKUP('15   Other'!A130,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B131=\"F\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B131=\"G\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B131=\"Gb\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B131=\"H\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B131=\"Hb\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B131=\"L\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B131=\"N\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B131=\"O\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B131=\"Q\",\nSUM(VLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B131=\"R\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B131=\"S\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B131=\"T\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B131=\"U\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B131=\"V\",\nVLOOKUP('15   Other'!A131,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B132=\"F\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B132=\"G\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B132=\"Gb\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B132=\"H\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B132=\"Hb\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B132=\"L\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B132=\"N\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B132=\"O\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B132=\"Q\",\nSUM(VLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B132=\"R\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B132=\"S\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B132=\"T\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B132=\"U\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B132=\"V\",\nVLOOKUP('15   Other'!A132,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B133=\"F\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B133=\"G\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B133=\"Gb\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B133=\"H\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B133=\"Hb\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B133=\"L\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B133=\"N\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B133=\"O\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B133=\"Q\",\nSUM(VLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B133=\"R\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B133=\"S\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B133=\"T\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B133=\"U\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B133=\"V\",\nVLOOKUP('15   Other'!A133,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B134=\"F\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B134=\"G\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B134=\"Gb\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B134=\"H\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B134=\"Hb\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B134=\"L\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B134=\"N\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B134=\"O\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B134=\"Q\",\nSUM(VLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B134=\"R\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B134=\"S\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B134=\"T\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B134=\"U\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B134=\"V\",\nVLOOKUP('15   Other'!A134,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B135=\"F\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B135=\"G\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B135=\"Gb\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B135=\"H\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B135=\"Hb\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B135=\"L\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B135=\"N\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B135=\"O\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B135=\"Q\",\nSUM(VLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B135=\"R\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B135=\"S\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B135=\"T\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B135=\"U\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B135=\"V\",\nVLOOKUP('15   Other'!A135,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B136=\"F\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B136=\"G\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B136=\"Gb\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B136=\"H\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B136=\"Hb\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B136=\"L\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B136=\"N\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B136=\"O\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B136=\"Q\",\nSUM(VLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B136=\"R\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B136=\"S\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B136=\"T\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B136=\"U\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B136=\"V\",\nVLOOKUP('15   Other'!A136,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B137=\"F\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B137=\"G\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B137=\"Gb\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B137=\"H\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B137=\"Hb\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B137=\"L\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B137=\"N\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B137=\"O\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B137=\"Q\",\nSUM(VLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B137=\"R\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B137=\"S\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B137=\"T\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B137=\"U\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B137=\"V\",\nVLOOKUP('15   Other'!A137,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B138=\"F\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B138=\"G\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B138=\"Gb\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B138=\"H\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B138=\"Hb\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B138=\"L\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B138=\"N\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B138=\"O\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B138=\"Q\",\nSUM(VLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B138=\"R\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B138=\"S\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B138=\"T\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B138=\"U\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B138=\"V\",\nVLOOKUP('15   Other'!A138,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B139=\"F\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B139=\"G\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B139=\"Gb\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B139=\"H\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B139=\"Hb\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B139=\"L\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B139=\"N\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B139=\"O\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B139=\"Q\",\nSUM(VLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B139=\"R\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B139=\"S\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B139=\"T\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B139=\"U\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B139=\"V\",\nVLOOKUP('15   Other'!A139,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B140=\"F\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B140=\"G\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B140=\"Gb\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B140=\"H\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B140=\"Hb\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B140=\"L\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B140=\"N\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B140=\"O\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B140=\"Q\",\nSUM(VLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B140=\"R\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B140=\"S\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B140=\"T\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B140=\"U\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B140=\"V\",\nVLOOKUP('15   Other'!A140,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B141=\"F\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B141=\"G\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B141=\"Gb\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B141=\"H\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B141=\"Hb\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B141=\"L\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B141=\"N\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B141=\"O\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B141=\"Q\",\nSUM(VLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B141=\"R\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B141=\"S\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B141=\"T\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B141=\"U\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B141=\"V\",\nVLOOKUP('15   Other'!A141,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B142=\"F\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B142=\"G\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B142=\"Gb\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B142=\"H\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B142=\"Hb\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B142=\"L\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B142=\"N\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B142=\"O\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B142=\"Q\",\nSUM(VLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B142=\"R\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B142=\"S\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B142=\"T\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B142=\"U\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B142=\"V\",\nVLOOKUP('15   Other'!A142,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B143=\"F\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B143=\"G\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B143=\"Gb\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B143=\"H\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B143=\"Hb\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B143=\"L\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B143=\"N\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B143=\"O\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B143=\"Q\",\nSUM(VLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B143=\"R\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B143=\"S\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B143=\"T\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B143=\"U\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B143=\"V\",\nVLOOKUP('15   Other'!A143,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B144=\"F\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B144=\"G\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B144=\"Gb\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B144=\"H\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B144=\"Hb\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B144=\"L\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B144=\"N\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B144=\"O\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B144=\"Q\",\nSUM(VLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B144=\"R\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B144=\"S\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B144=\"T\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B144=\"U\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B144=\"V\",\nVLOOKUP('15   Other'!A144,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B145=\"F\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B145=\"G\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B145=\"Gb\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B145=\"H\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B145=\"Hb\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B145=\"L\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B145=\"N\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B145=\"O\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B145=\"Q\",\nSUM(VLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B145=\"R\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B145=\"S\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B145=\"T\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B145=\"U\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B145=\"V\",\nVLOOKUP('15   Other'!A145,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B146=\"F\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B146=\"G\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B146=\"Gb\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B146=\"H\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B146=\"Hb\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B146=\"L\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B146=\"N\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B146=\"O\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B146=\"Q\",\nSUM(VLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B146=\"R\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B146=\"S\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B146=\"T\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B146=\"U\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B146=\"V\",\nVLOOKUP('15   Other'!A146,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B147=\"F\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B147=\"G\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B147=\"Gb\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B147=\"H\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B147=\"Hb\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B147=\"L\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B147=\"N\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B147=\"O\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B147=\"Q\",\nSUM(VLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B147=\"R\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B147=\"S\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B147=\"T\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B147=\"U\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B147=\"V\",\nVLOOKUP('15   Other'!A147,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B148=\"F\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B148=\"G\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B148=\"Gb\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B148=\"H\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B148=\"Hb\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B148=\"L\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B148=\"N\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B148=\"O\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B148=\"Q\",\nSUM(VLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B148=\"R\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B148=\"S\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B148=\"T\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B148=\"U\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B148=\"V\",\nVLOOKUP('15   Other'!A148,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B149=\"F\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B149=\"G\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B149=\"Gb\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B149=\"H\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B149=\"Hb\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B149=\"L\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B149=\"N\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B149=\"O\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B149=\"Q\",\nSUM(VLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B149=\"R\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B149=\"S\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B149=\"T\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B149=\"U\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B149=\"V\",\nVLOOKUP('15   Other'!A149,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B150=\"F\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B150=\"G\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B150=\"Gb\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B150=\"H\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B150=\"Hb\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B150=\"L\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B150=\"N\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B150=\"O\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B150=\"Q\",\nSUM(VLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B150=\"R\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B150=\"S\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B150=\"T\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B150=\"U\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B150=\"V\",\nVLOOKUP('15   Other'!A150,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B151=\"F\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B151=\"G\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B151=\"Gb\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B151=\"H\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B151=\"Hb\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B151=\"L\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B151=\"N\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B151=\"O\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B151=\"Q\",\nSUM(VLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B151=\"R\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B151=\"S\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B151=\"T\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B151=\"U\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B151=\"V\",\nVLOOKUP('15   Other'!A151,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B152=\"F\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B152=\"G\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B152=\"Gb\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B152=\"H\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B152=\"Hb\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B152=\"L\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B152=\"N\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B152=\"O\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B152=\"Q\",\nSUM(VLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B152=\"R\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B152=\"S\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B152=\"T\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B152=\"U\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B152=\"V\",\nVLOOKUP('15   Other'!A152,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B153=\"F\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B153=\"G\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B153=\"Gb\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B153=\"H\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B153=\"Hb\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B153=\"L\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B153=\"N\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B153=\"O\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B153=\"Q\",\nSUM(VLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B153=\"R\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B153=\"S\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B153=\"T\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B153=\"U\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B153=\"V\",\nVLOOKUP('15   Other'!A153,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B154=\"F\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B154=\"G\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B154=\"Gb\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B154=\"H\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B154=\"Hb\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B154=\"L\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B154=\"N\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B154=\"O\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B154=\"Q\",\nSUM(VLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B154=\"R\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B154=\"S\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B154=\"T\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B154=\"U\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B154=\"V\",\nVLOOKUP('15   Other'!A154,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B155=\"F\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B155=\"G\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B155=\"Gb\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B155=\"H\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B155=\"Hb\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B155=\"L\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B155=\"N\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B155=\"O\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B155=\"Q\",\nSUM(VLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B155=\"R\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B155=\"S\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B155=\"T\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B155=\"U\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B155=\"V\",\nVLOOKUP('15   Other'!A155,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B156=\"F\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B156=\"G\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B156=\"Gb\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B156=\"H\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B156=\"Hb\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B156=\"L\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B156=\"N\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B156=\"O\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B156=\"Q\",\nSUM(VLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B156=\"R\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B156=\"S\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B156=\"T\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B156=\"U\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B156=\"V\",\nVLOOKUP('15   Other'!A156,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B157=\"F\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B157=\"G\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B157=\"Gb\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B157=\"H\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B157=\"Hb\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B157=\"L\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B157=\"N\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B157=\"O\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B157=\"Q\",\nSUM(VLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B157=\"R\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B157=\"S\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B157=\"T\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B157=\"U\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B157=\"V\",\nVLOOKUP('15   Other'!A157,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B158=\"F\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B158=\"G\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B158=\"Gb\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B158=\"H\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B158=\"Hb\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B158=\"L\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B158=\"N\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B158=\"O\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B158=\"Q\",\nSUM(VLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B158=\"R\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B158=\"S\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B158=\"T\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B158=\"U\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B158=\"V\",\nVLOOKUP('15   Other'!A158,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B159=\"F\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B159=\"G\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B159=\"Gb\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B159=\"H\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B159=\"Hb\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B159=\"L\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B159=\"N\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B159=\"O\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B159=\"Q\",\nSUM(VLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B159=\"R\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B159=\"S\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B159=\"T\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B159=\"U\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B159=\"V\",\nVLOOKUP('15   Other'!A159,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B159=\"F\",B159=\"G\",B159=\"H\",B159=\"Hb\",B159=\"N\",B159=\"O\",B159=\"Q\",B159=\"R\",B159=\"S\",B159=\"T\",B159=\"U\"), \"ft\", IF(OR(B159=\"Gb\",B159=\"L\"), \"ea\", IF(OR(B159=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},{"$f":"I159*K159","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B160=\"F\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B160=\"G\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B160=\"Gb\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B160=\"H\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B160=\"Hb\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B160=\"L\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B160=\"N\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B160=\"O\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B160=\"Q\",\nSUM(VLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B160=\"R\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B160=\"S\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B160=\"T\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B160=\"U\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B160=\"V\",\nVLOOKUP('15   Other'!A160,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B161=\"F\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B161=\"G\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B161=\"Gb\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B161=\"H\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B161=\"Hb\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B161=\"L\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B161=\"N\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B161=\"O\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B161=\"Q\",\nSUM(VLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B161=\"R\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B161=\"S\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B161=\"T\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B161=\"U\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B161=\"V\",\nVLOOKUP('15   Other'!A161,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B162=\"F\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B162=\"G\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B162=\"Gb\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B162=\"H\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B162=\"Hb\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B162=\"L\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B162=\"N\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B162=\"O\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B162=\"Q\",\nSUM(VLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B162=\"R\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B162=\"S\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B162=\"T\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B162=\"U\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B162=\"V\",\nVLOOKUP('15   Other'!A162,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B163=\"F\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B163=\"G\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B163=\"Gb\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B163=\"H\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B163=\"Hb\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B163=\"L\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B163=\"N\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B163=\"O\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B163=\"Q\",\nSUM(VLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B163=\"R\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B163=\"S\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B163=\"T\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B163=\"U\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B163=\"V\",\nVLOOKUP('15   Other'!A163,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B164=\"F\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B164=\"G\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B164=\"Gb\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B164=\"H\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B164=\"Hb\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B164=\"L\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B164=\"N\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B164=\"O\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B164=\"Q\",\nSUM(VLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B164=\"R\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B164=\"S\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B164=\"T\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B164=\"U\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B164=\"V\",\nVLOOKUP('15   Other'!A164,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B165=\"F\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B165=\"G\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B165=\"Gb\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B165=\"H\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B165=\"Hb\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B165=\"L\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B165=\"N\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B165=\"O\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B165=\"Q\",\nSUM(VLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B165=\"R\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B165=\"S\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B165=\"T\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B165=\"U\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B165=\"V\",\nVLOOKUP('15   Other'!A165,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B166=\"F\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B166=\"G\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B166=\"Gb\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B166=\"H\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B166=\"Hb\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B166=\"L\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B166=\"N\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B166=\"O\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B166=\"Q\",\nSUM(VLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B166=\"R\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B166=\"S\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B166=\"T\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B166=\"U\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B166=\"V\",\nVLOOKUP('15   Other'!A166,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B167=\"F\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B167=\"G\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B167=\"Gb\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B167=\"H\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B167=\"Hb\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B167=\"L\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B167=\"N\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B167=\"O\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B167=\"Q\",\nSUM(VLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B167=\"R\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B167=\"S\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B167=\"T\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B167=\"U\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B167=\"V\",\nVLOOKUP('15   Other'!A167,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B168=\"F\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B168=\"G\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B168=\"Gb\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B168=\"H\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B168=\"Hb\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B168=\"L\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B168=\"N\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B168=\"O\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B168=\"Q\",\nSUM(VLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B168=\"R\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B168=\"S\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B168=\"T\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B168=\"U\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B168=\"V\",\nVLOOKUP('15   Other'!A168,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B169=\"F\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B169=\"G\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B169=\"Gb\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B169=\"H\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B169=\"Hb\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B169=\"L\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B169=\"N\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B169=\"O\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B169=\"Q\",\nSUM(VLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B169=\"R\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B169=\"S\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B169=\"T\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B169=\"U\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B169=\"V\",\nVLOOKUP('15   Other'!A169,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B170=\"F\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B170=\"G\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B170=\"Gb\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B170=\"H\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B170=\"Hb\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B170=\"L\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B170=\"N\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B170=\"O\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B170=\"Q\",\nSUM(VLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B170=\"R\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B170=\"S\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B170=\"T\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B170=\"U\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B170=\"V\",\nVLOOKUP('15   Other'!A170,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B171=\"F\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B171=\"G\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B171=\"Gb\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B171=\"H\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B171=\"Hb\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B171=\"L\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B171=\"N\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B171=\"O\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B171=\"Q\",\nSUM(VLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B171=\"R\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B171=\"S\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B171=\"T\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B171=\"U\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B171=\"V\",\nVLOOKUP('15   Other'!A171,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B172=\"F\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B172=\"G\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B172=\"Gb\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B172=\"H\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B172=\"Hb\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B172=\"L\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B172=\"N\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B172=\"O\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B172=\"Q\",\nSUM(VLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B172=\"R\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B172=\"S\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B172=\"T\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B172=\"U\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B172=\"V\",\nVLOOKUP('15   Other'!A172,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B173=\"F\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B173=\"G\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B173=\"Gb\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B173=\"H\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B173=\"Hb\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B173=\"L\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B173=\"N\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B173=\"O\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B173=\"Q\",\nSUM(VLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B173=\"R\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B173=\"S\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B173=\"T\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B173=\"U\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B173=\"V\",\nVLOOKUP('15   Other'!A173,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B174=\"F\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B174=\"G\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B174=\"Gb\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B174=\"H\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B174=\"Hb\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B174=\"L\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B174=\"N\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B174=\"O\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B174=\"Q\",\nSUM(VLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B174=\"R\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B174=\"S\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B174=\"T\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B174=\"U\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B174=\"V\",\nVLOOKUP('15   Other'!A174,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B175=\"F\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B175=\"G\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B175=\"Gb\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B175=\"H\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B175=\"Hb\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B175=\"L\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B175=\"N\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B175=\"O\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B175=\"Q\",\nSUM(VLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B175=\"R\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B175=\"S\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B175=\"T\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B175=\"U\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B175=\"V\",\nVLOOKUP('15   Other'!A175,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B176=\"F\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B176=\"G\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B176=\"Gb\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B176=\"H\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B176=\"Hb\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B176=\"L\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B176=\"N\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B176=\"O\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B176=\"Q\",\nSUM(VLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B176=\"R\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B176=\"S\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B176=\"T\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B176=\"U\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B176=\"V\",\nVLOOKUP('15   Other'!A176,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B177=\"F\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B177=\"G\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B177=\"Gb\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B177=\"H\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B177=\"Hb\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B177=\"L\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B177=\"N\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B177=\"O\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B177=\"Q\",\nSUM(VLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B177=\"R\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B177=\"S\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B177=\"T\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B177=\"U\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B177=\"V\",\nVLOOKUP('15   Other'!A177,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":3.8481300000000003},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":820.12019062499996},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B178=\"F\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B178=\"G\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B178=\"Gb\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B178=\"H\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B178=\"Hb\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B178=\"L\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B178=\"N\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B178=\"O\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B178=\"Q\",\nSUM(VLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B178=\"R\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B178=\"S\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B178=\"T\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B178=\"U\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B178=\"V\",\nVLOOKUP('15   Other'!A178,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B179=\"F\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B179=\"G\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B179=\"Gb\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B179=\"H\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B179=\"Hb\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B179=\"L\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B179=\"N\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B179=\"O\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B179=\"Q\",\nSUM(VLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B179=\"R\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B179=\"S\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B179=\"T\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B179=\"U\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B179=\"V\",\nVLOOKUP('15   Other'!A179,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B180=\"F\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B180=\"G\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B180=\"Gb\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B180=\"H\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B180=\"Hb\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B180=\"L\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B180=\"N\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B180=\"O\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B180=\"Q\",\nSUM(VLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B180=\"R\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B180=\"S\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B180=\"T\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B180=\"U\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B180=\"V\",\nVLOOKUP('15   Other'!A180,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B181=\"F\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B181=\"G\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B181=\"Gb\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B181=\"H\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B181=\"Hb\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B181=\"L\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B181=\"N\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B181=\"O\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B181=\"Q\",\nSUM(VLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B181=\"R\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B181=\"S\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B181=\"T\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B181=\"U\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B181=\"V\",\nVLOOKUP('15   Other'!A181,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B182=\"F\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B182=\"G\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B182=\"Gb\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B182=\"H\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B182=\"Hb\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B182=\"L\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B182=\"N\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B182=\"O\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B182=\"Q\",\nSUM(VLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B182=\"R\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B182=\"S\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B182=\"T\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B182=\"U\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B182=\"V\",\nVLOOKUP('15   Other'!A182,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B183=\"F\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B183=\"G\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B183=\"Gb\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B183=\"H\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B183=\"Hb\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B183=\"L\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B183=\"N\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B183=\"O\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B183=\"Q\",\nSUM(VLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B183=\"R\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B183=\"S\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B183=\"T\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B183=\"U\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B183=\"V\",\nVLOOKUP('15   Other'!A183,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B184=\"F\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B184=\"G\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B184=\"Gb\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B184=\"H\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B184=\"Hb\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B184=\"L\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B184=\"N\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B184=\"O\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B184=\"Q\",\nSUM(VLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B184=\"R\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B184=\"S\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B184=\"T\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B184=\"U\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B184=\"V\",\nVLOOKUP('15   Other'!A184,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B185=\"F\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B185=\"G\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B185=\"Gb\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B185=\"H\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B185=\"Hb\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B185=\"L\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B185=\"N\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B185=\"O\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B185=\"Q\",\nSUM(VLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B185=\"R\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B185=\"S\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B185=\"T\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B185=\"U\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B185=\"V\",\nVLOOKUP('15   Other'!A185,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B186=\"F\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B186=\"G\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B186=\"Gb\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B186=\"H\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B186=\"Hb\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B186=\"L\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B186=\"N\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B186=\"O\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B186=\"Q\",\nSUM(VLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B186=\"R\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B186=\"S\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B186=\"T\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B186=\"U\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B186=\"V\",\nVLOOKUP('15   Other'!A186,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B187=\"F\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B187=\"G\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B187=\"Gb\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B187=\"H\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B187=\"Hb\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B187=\"L\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B187=\"N\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B187=\"O\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B187=\"Q\",\nSUM(VLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B187=\"R\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B187=\"S\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B187=\"T\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B187=\"U\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B187=\"V\",\nVLOOKUP('15   Other'!A187,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B188=\"F\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B188=\"G\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B188=\"Gb\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B188=\"H\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B188=\"Hb\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B188=\"L\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B188=\"N\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B188=\"O\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B188=\"Q\",\nSUM(VLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B188=\"R\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B188=\"S\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B188=\"T\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B188=\"U\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B188=\"V\",\nVLOOKUP('15   Other'!A188,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B189=\"F\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B189=\"G\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B189=\"Gb\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B189=\"H\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B189=\"Hb\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B189=\"L\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B189=\"N\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B189=\"O\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B189=\"Q\",\nSUM(VLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B189=\"R\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B189=\"S\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B189=\"T\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B189=\"U\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B189=\"V\",\nVLOOKUP('15   Other'!A189,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B190=\"F\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B190=\"G\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B190=\"Gb\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B190=\"H\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B190=\"Hb\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B190=\"L\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B190=\"N\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B190=\"O\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B190=\"Q\",\nSUM(VLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B190=\"R\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B190=\"S\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B190=\"T\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B190=\"U\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B190=\"V\",\nVLOOKUP('15   Other'!A190,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B191=\"F\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B191=\"G\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B191=\"Gb\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B191=\"H\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B191=\"Hb\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B191=\"L\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B191=\"N\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B191=\"O\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B191=\"Q\",\nSUM(VLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B191=\"R\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B191=\"S\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B191=\"T\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B191=\"U\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B191=\"V\",\nVLOOKUP('15   Other'!A191,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B192=\"F\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B192=\"G\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B192=\"Gb\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B192=\"H\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B192=\"Hb\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B192=\"L\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B192=\"N\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B192=\"O\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B192=\"Q\",\nSUM(VLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B192=\"R\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B192=\"S\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B192=\"T\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B192=\"U\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B192=\"V\",\nVLOOKUP('15   Other'!A192,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B193=\"F\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B193=\"G\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B193=\"Gb\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B193=\"H\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B193=\"Hb\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B193=\"L\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B193=\"N\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B193=\"O\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B193=\"Q\",\nSUM(VLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B193=\"R\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B193=\"S\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B193=\"T\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B193=\"U\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B193=\"V\",\nVLOOKUP('15   Other'!A193,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B194=\"F\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B194=\"G\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B194=\"Gb\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B194=\"H\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B194=\"Hb\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B194=\"L\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B194=\"N\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B194=\"O\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B194=\"Q\",\nSUM(VLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B194=\"R\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B194=\"S\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B194=\"T\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B194=\"U\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B194=\"V\",\nVLOOKUP('15   Other'!A194,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B195=\"F\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B195=\"G\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B195=\"Gb\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B195=\"H\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B195=\"Hb\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B195=\"L\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B195=\"N\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B195=\"O\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B195=\"Q\",\nSUM(VLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B195=\"R\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B195=\"S\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B195=\"T\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B195=\"U\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B195=\"V\",\nVLOOKUP('15   Other'!A195,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B196=\"F\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B196=\"G\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B196=\"Gb\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B196=\"H\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B196=\"Hb\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B196=\"L\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B196=\"N\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B196=\"O\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B196=\"Q\",\nSUM(VLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B196=\"R\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B196=\"S\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B196=\"T\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B196=\"U\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B196=\"V\",\nVLOOKUP('15   Other'!A196,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B197=\"F\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B197=\"G\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B197=\"Gb\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B197=\"H\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B197=\"Hb\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B197=\"L\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B197=\"N\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B197=\"O\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B197=\"Q\",\nSUM(VLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B197=\"R\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B197=\"S\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B197=\"T\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B197=\"U\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B197=\"V\",\nVLOOKUP('15   Other'!A197,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B198=\"F\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B198=\"G\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B198=\"Gb\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B198=\"H\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B198=\"Hb\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B198=\"L\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B198=\"N\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B198=\"O\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B198=\"Q\",\nSUM(VLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B198=\"R\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B198=\"S\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B198=\"T\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B198=\"U\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B198=\"V\",\nVLOOKUP('15   Other'!A198,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":431},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.170000000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":7831.27}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B199=\"F\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B199=\"G\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B199=\"Gb\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B199=\"H\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B199=\"Hb\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B199=\"L\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B199=\"N\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B199=\"O\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B199=\"Q\",\nSUM(VLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B199=\"R\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B199=\"S\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B199=\"T\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B199=\"U\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B199=\"V\",\nVLOOKUP('15   Other'!A199,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":11787},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.170000000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":214169.79}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B200=\"F\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B200=\"G\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B200=\"Gb\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B200=\"H\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B200=\"Hb\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B200=\"L\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B200=\"N\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B200=\"O\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B200=\"Q\",\nSUM(VLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B200=\"R\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B200=\"S\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B200=\"T\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B200=\"U\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B200=\"V\",\nVLOOKUP('15   Other'!A200,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":88284},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.170000000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1604120.2800000003}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B201=\"F\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B201=\"G\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B201=\"Gb\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B201=\"H\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B201=\"Hb\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B201=\"L\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B201=\"N\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B201=\"O\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B201=\"Q\",\nSUM(VLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B201=\"R\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B201=\"S\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B201=\"T\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B201=\"U\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B201=\"V\",\nVLOOKUP('15   Other'!A201,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":405},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.170000000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":7358.85}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B202=\"F\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B202=\"G\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B202=\"Gb\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B202=\"H\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B202=\"Hb\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B202=\"L\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B202=\"N\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B202=\"O\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B202=\"Q\",\nSUM(VLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B202=\"R\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B202=\"S\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B202=\"T\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B202=\"U\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B202=\"V\",\nVLOOKUP('15   Other'!A202,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":"-"},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":67.760967534631021},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B203=\"F\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B203=\"G\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B203=\"Gb\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B203=\"H\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B203=\"Hb\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B203=\"L\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B203=\"N\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B203=\"O\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B203=\"Q\",\nSUM(VLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B203=\"R\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B203=\"S\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B203=\"T\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B203=\"U\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B203=\"V\",\nVLOOKUP('15   Other'!A203,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":67.760967534631021},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":13552.193506926204}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B204=\"F\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B204=\"G\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B204=\"Gb\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B204=\"H\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B204=\"Hb\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B204=\"L\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B204=\"N\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B204=\"O\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B204=\"Q\",\nSUM(VLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B204=\"R\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B204=\"S\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B204=\"T\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B204=\"U\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B204=\"V\",\nVLOOKUP('15   Other'!A204,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":67.760967534631021},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":13552.193506926204}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B205=\"F\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B205=\"G\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B205=\"Gb\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B205=\"H\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B205=\"Hb\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B205=\"L\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B205=\"N\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B205=\"O\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B205=\"Q\",\nSUM(VLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B205=\"R\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B205=\"S\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B205=\"T\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B205=\"U\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B205=\"V\",\nVLOOKUP('15   Other'!A205,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":61},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":67.760967534631021},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":4133.4190196124919}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B206=\"F\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B206=\"G\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B206=\"Gb\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B206=\"H\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B206=\"Hb\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B206=\"L\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B206=\"N\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B206=\"O\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B206=\"Q\",\nSUM(VLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B206=\"R\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B206=\"S\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B206=\"T\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B206=\"U\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B206=\"V\",\nVLOOKUP('15   Other'!A206,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":63240},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":18.170000000000002},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1149070.8}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B207=\"F\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B207=\"G\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B207=\"Gb\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B207=\"H\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B207=\"Hb\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B207=\"L\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B207=\"N\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B207=\"O\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B207=\"Q\",\nSUM(VLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B207=\"R\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B207=\"S\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B207=\"T\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B207=\"U\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B207=\"V\",\nVLOOKUP('15   Other'!A207,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B208=\"F\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B208=\"G\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B208=\"Gb\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B208=\"H\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B208=\"Hb\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B208=\"L\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B208=\"N\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B208=\"O\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B208=\"Q\",\nSUM(VLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B208=\"R\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B208=\"S\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B208=\"T\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B208=\"U\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B208=\"V\",\nVLOOKUP('15   Other'!A208,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B209=\"F\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B209=\"G\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B209=\"Gb\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B209=\"H\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B209=\"Hb\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B209=\"L\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B209=\"N\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B209=\"O\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B209=\"Q\",\nSUM(VLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B209=\"R\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B209=\"S\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B209=\"T\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B209=\"U\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B209=\"V\",\nVLOOKUP('15   Other'!A209,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B210=\"F\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B210=\"G\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B210=\"Gb\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B210=\"H\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B210=\"Hb\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B210=\"L\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B210=\"N\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B210=\"O\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B210=\"Q\",\nSUM(VLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B210=\"R\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B210=\"S\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B210=\"T\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B210=\"U\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B210=\"V\",\nVLOOKUP('15   Other'!A210,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B211=\"F\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B211=\"G\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B211=\"Gb\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B211=\"H\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B211=\"Hb\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B211=\"L\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B211=\"N\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B211=\"O\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B211=\"Q\",\nSUM(VLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B211=\"R\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B211=\"S\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B211=\"T\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B211=\"U\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B211=\"V\",\nVLOOKUP('15   Other'!A211,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B212=\"F\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B212=\"G\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B212=\"Gb\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B212=\"H\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B212=\"Hb\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B212=\"L\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B212=\"N\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B212=\"O\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B212=\"Q\",\nSUM(VLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B212=\"R\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B212=\"S\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B212=\"T\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B212=\"U\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B212=\"V\",\nVLOOKUP('15   Other'!A212,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B213=\"F\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B213=\"G\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B213=\"Gb\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B213=\"H\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B213=\"Hb\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B213=\"L\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B213=\"N\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B213=\"O\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B213=\"Q\",\nSUM(VLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B213=\"R\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B213=\"S\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B213=\"T\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B213=\"U\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B213=\"V\",\nVLOOKUP('15   Other'!A213,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B214=\"F\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B214=\"G\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B214=\"Gb\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B214=\"H\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B214=\"Hb\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B214=\"L\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B214=\"N\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B214=\"O\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B214=\"Q\",\nSUM(VLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B214=\"R\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B214=\"S\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B214=\"T\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B214=\"U\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B214=\"V\",\nVLOOKUP('15   Other'!A214,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B215=\"F\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B215=\"G\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B215=\"Gb\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B215=\"H\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B215=\"Hb\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B215=\"L\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B215=\"N\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B215=\"O\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B215=\"Q\",\nSUM(VLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B215=\"R\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B215=\"S\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B215=\"T\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B215=\"U\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B215=\"V\",\nVLOOKUP('15   Other'!A215,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B216=\"F\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B216=\"G\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B216=\"Gb\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B216=\"H\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B216=\"Hb\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B216=\"L\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B216=\"N\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B216=\"O\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B216=\"Q\",\nSUM(VLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B216=\"R\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B216=\"S\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B216=\"T\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B216=\"U\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B216=\"V\",\nVLOOKUP('15   Other'!A216,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B217=\"F\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B217=\"G\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B217=\"Gb\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B217=\"H\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B217=\"Hb\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B217=\"L\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B217=\"N\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B217=\"O\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B217=\"Q\",\nSUM(VLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B217=\"R\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B217=\"S\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B217=\"T\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B217=\"U\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B217=\"V\",\nVLOOKUP('15   Other'!A217,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B218=\"F\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B218=\"G\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B218=\"Gb\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B218=\"H\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B218=\"Hb\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B218=\"L\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B218=\"N\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B218=\"O\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B218=\"Q\",\nSUM(VLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B218=\"R\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B218=\"S\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B218=\"T\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B218=\"U\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B218=\"V\",\nVLOOKUP('15   Other'!A218,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B219=\"F\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B219=\"G\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B219=\"Gb\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B219=\"H\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B219=\"Hb\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B219=\"L\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B219=\"N\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B219=\"O\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B219=\"Q\",\nSUM(VLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B219=\"R\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B219=\"S\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B219=\"T\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B219=\"U\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B219=\"V\",\nVLOOKUP('15   Other'!A219,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B220=\"F\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B220=\"G\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B220=\"Gb\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B220=\"H\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B220=\"Hb\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B220=\"L\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B220=\"N\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B220=\"O\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B220=\"Q\",\nSUM(VLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B220=\"R\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B220=\"S\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B220=\"T\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B220=\"U\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B220=\"V\",\nVLOOKUP('15   Other'!A220,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":133355.94034598835},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":133355.94034598835}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B221=\"F\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B221=\"G\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B221=\"Gb\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B221=\"H\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B221=\"Hb\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B221=\"L\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B221=\"N\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B221=\"O\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B221=\"Q\",\nSUM(VLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B221=\"R\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B221=\"S\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B221=\"T\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B221=\"U\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B221=\"V\",\nVLOOKUP('15   Other'!A221,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":57500},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":23.05},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1325375}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B222=\"F\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B222=\"G\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B222=\"Gb\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B222=\"H\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B222=\"Hb\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B222=\"L\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B222=\"N\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B222=\"O\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B222=\"Q\",\nSUM(VLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B222=\"R\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B222=\"S\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B222=\"T\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B222=\"U\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B222=\"V\",\nVLOOKUP('15   Other'!A222,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":11},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1002.8800000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":11031.68}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B223=\"F\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B223=\"G\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B223=\"Gb\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B223=\"H\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B223=\"Hb\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B223=\"L\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B223=\"N\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B223=\"O\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B223=\"Q\",\nSUM(VLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B223=\"R\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B223=\"S\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B223=\"T\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B223=\"U\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B223=\"V\",\nVLOOKUP('15   Other'!A223,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":115},{"$f":"IF(OR(B223=\"F\",B223=\"G\",B223=\"H\",B223=\"Hb\",B223=\"N\",B223=\"O\",B223=\"Q\",B223=\"R\",B223=\"S\",B223=\"T\",B223=\"U\"), \"ft\", IF(OR(B223=\"Gb\",B223=\"L\"), \"ea\", IF(OR(B223=\"V\"), \"cy\",\"-\")))","v":"cy"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":65.19},{"$f":"I223*K223","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":7496.8499999999995}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B224=\"F\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B224=\"G\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B224=\"Gb\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B224=\"H\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B224=\"Hb\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B224=\"L\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B224=\"N\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B224=\"O\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B224=\"Q\",\nSUM(VLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B224=\"R\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B224=\"S\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B224=\"T\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B224=\"U\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B224=\"V\",\nVLOOKUP('15   Other'!A224,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":2950},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":23.05},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":67997.5}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B225=\"F\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B225=\"G\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B225=\"Gb\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B225=\"H\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B225=\"Hb\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B225=\"L\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B225=\"N\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B225=\"O\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B225=\"Q\",\nSUM(VLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B225=\"R\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B225=\"S\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B225=\"T\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B225=\"U\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B225=\"V\",\nVLOOKUP('15   Other'!A225,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":44800},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},14780.554297707613,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":60640.982542981801}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B226=\"F\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B226=\"G\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B226=\"Gb\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B226=\"H\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B226=\"Hb\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B226=\"L\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B226=\"N\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B226=\"O\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B226=\"Q\",\nSUM(VLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B226=\"R\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B226=\"S\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B226=\"T\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B226=\"U\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B226=\"V\",\nVLOOKUP('15   Other'!A226,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":58600},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},19333.492898340763,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":79320.570915596734}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B227=\"F\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B227=\"G\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B227=\"Gb\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B227=\"H\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B227=\"Hb\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B227=\"L\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B227=\"N\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B227=\"O\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B227=\"Q\",\nSUM(VLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B227=\"R\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B227=\"S\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B227=\"T\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B227=\"U\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B227=\"V\",\nVLOOKUP('15   Other'!A227,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":65200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},21510.985272556616,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":88254.287093803869}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B228=\"F\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B228=\"G\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B228=\"Gb\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B228=\"H\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B228=\"Hb\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B228=\"L\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B228=\"N\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B228=\"O\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B228=\"Q\",\nSUM(VLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B228=\"R\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B228=\"S\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B228=\"T\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B228=\"U\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B228=\"V\",\nVLOOKUP('15   Other'!A228,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":44000},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},14516.615828105692,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":59558.107854714268}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B229=\"F\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B229=\"G\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B229=\"Gb\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B229=\"H\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B229=\"Hb\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B229=\"L\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B229=\"N\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B229=\"O\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B229=\"Q\",\nSUM(VLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B229=\"R\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B229=\"S\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B229=\"T\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B229=\"U\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B229=\"V\",\nVLOOKUP('15   Other'!A229,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":4700},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},1550.6385089112898,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":6361.8887935717512}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B230=\"F\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B230=\"G\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B230=\"Gb\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B230=\"H\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B230=\"Hb\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B230=\"L\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B230=\"N\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B230=\"O\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B230=\"Q\",\nSUM(VLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B230=\"R\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B230=\"S\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B230=\"T\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B230=\"U\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B230=\"V\",\nVLOOKUP('15   Other'!A230,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":16100},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},5311.7617007386734,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":21792.853101384084}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B231=\"F\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B231=\"G\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B231=\"Gb\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B231=\"H\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B231=\"Hb\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B231=\"L\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B231=\"N\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B231=\"O\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B231=\"Q\",\nSUM(VLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B231=\"R\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B231=\"S\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B231=\"T\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B231=\"U\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B231=\"V\",\nVLOOKUP('15   Other'!A231,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":26700},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},8808.9464229641362,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":36140.942720928884}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B232=\"F\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B232=\"G\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B232=\"Gb\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B232=\"H\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B232=\"Hb\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B232=\"L\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B232=\"N\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B232=\"O\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B232=\"Q\",\nSUM(VLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B232=\"R\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B232=\"S\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B232=\"T\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B232=\"U\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B232=\"V\",\nVLOOKUP('15   Other'!A232,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":4100},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},1352.6846567098485,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":5549.7327773711022}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B233=\"F\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B233=\"G\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B233=\"Gb\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B233=\"H\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B233=\"Hb\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B233=\"L\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B233=\"N\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B233=\"O\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B233=\"Q\",\nSUM(VLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B233=\"R\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B233=\"S\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B233=\"T\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B233=\"U\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B233=\"V\",\nVLOOKUP('15   Other'!A233,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":23700},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},7819.177161956929,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":32080.162639925642}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B234=\"F\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B234=\"G\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B234=\"Gb\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B234=\"H\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B234=\"Hb\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B234=\"L\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B234=\"N\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B234=\"O\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B234=\"Q\",\nSUM(VLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B234=\"R\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B234=\"S\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B234=\"T\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B234=\"U\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B234=\"V\",\nVLOOKUP('15   Other'!A234,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":12300},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.32992308700240208},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.3535933603344152},4058.0539701295456,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":16649.198332113308}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B235=\"F\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B235=\"G\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B235=\"Gb\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B235=\"H\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B235=\"Hb\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B235=\"L\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B235=\"N\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B235=\"O\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B235=\"Q\",\nSUM(VLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B235=\"R\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B235=\"S\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B235=\"T\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B235=\"U\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B235=\"V\",\nVLOOKUP('15   Other'!A235,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":3727},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1395315.1465810309}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B236=\"F\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B236=\"G\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B236=\"Gb\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B236=\"H\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B236=\"Hb\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B236=\"L\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B236=\"N\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B236=\"O\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B236=\"Q\",\nSUM(VLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B236=\"R\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B236=\"S\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B236=\"T\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B236=\"U\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B236=\"V\",\nVLOOKUP('15   Other'!A236,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":7999},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":2994667.5228069937}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B237=\"F\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B237=\"G\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B237=\"Gb\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B237=\"H\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B237=\"Hb\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B237=\"L\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B237=\"N\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B237=\"O\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B237=\"Q\",\nSUM(VLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B237=\"R\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B237=\"S\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B237=\"T\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B237=\"U\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B237=\"V\",\nVLOOKUP('15   Other'!A237,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":6069},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":2272113.6636974178}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B238=\"F\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B238=\"G\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B238=\"Gb\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B238=\"H\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B238=\"Hb\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B238=\"L\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B238=\"N\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B238=\"O\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B238=\"Q\",\nSUM(VLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B238=\"R\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B238=\"S\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B238=\"T\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B238=\"U\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B238=\"V\",\nVLOOKUP('15   Other'!A238,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":2754},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1031043.175123198}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B239=\"F\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B239=\"G\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B239=\"Gb\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B239=\"H\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B239=\"Hb\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B239=\"L\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B239=\"N\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B239=\"O\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B239=\"Q\",\nSUM(VLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B239=\"R\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B239=\"S\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B239=\"T\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B239=\"U\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B239=\"V\",\nVLOOKUP('15   Other'!A239,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1227},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":459364.55187950761}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B240=\"F\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B240=\"G\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B240=\"Gb\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B240=\"H\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B240=\"Hb\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B240=\"L\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B240=\"N\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B240=\"O\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B240=\"Q\",\nSUM(VLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B240=\"R\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B240=\"S\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B240=\"T\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B240=\"U\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B240=\"V\",\nVLOOKUP('15   Other'!A240,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":3125},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1169938.2433769039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B241=\"F\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B241=\"G\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B241=\"Gb\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B241=\"H\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B241=\"Hb\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B241=\"L\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B241=\"N\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B241=\"O\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B241=\"Q\",\nSUM(VLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B241=\"R\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B241=\"S\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B241=\"T\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B241=\"U\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B241=\"V\",\nVLOOKUP('15   Other'!A241,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":2943},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":1101801.040082633}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B242=\"F\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B242=\"G\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B242=\"Gb\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B242=\"H\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B242=\"Hb\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B242=\"L\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B242=\"N\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B242=\"O\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B242=\"Q\",\nSUM(VLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B242=\"R\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B242=\"S\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B242=\"T\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B242=\"U\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B242=\"V\",\nVLOOKUP('15   Other'!A242,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":800},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":299504.19030448742}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B243=\"F\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B243=\"G\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B243=\"Gb\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B243=\"H\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B243=\"Hb\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B243=\"L\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B243=\"N\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B243=\"O\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B243=\"Q\",\nSUM(VLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B243=\"R\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B243=\"S\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B243=\"T\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B243=\"U\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B243=\"V\",\nVLOOKUP('15   Other'!A243,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":550},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":205909.13083433511}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B244=\"F\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B244=\"G\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B244=\"Gb\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B244=\"H\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B244=\"Hb\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B244=\"L\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B244=\"N\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B244=\"O\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B244=\"Q\",\nSUM(VLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B244=\"R\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B244=\"S\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B244=\"T\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B244=\"U\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B244=\"V\",\nVLOOKUP('15   Other'!A244,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":2300},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":374.38023788060929},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":861074.54712540132}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B245=\"F\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B245=\"G\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B245=\"Gb\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B245=\"H\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B245=\"Hb\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B245=\"L\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B245=\"N\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B245=\"O\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B245=\"Q\",\nSUM(VLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B245=\"R\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B245=\"S\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B245=\"T\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B245=\"U\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B245=\"V\",\nVLOOKUP('15   Other'!A245,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":4},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":58225.920000000006}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B246=\"F\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B246=\"G\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B246=\"Gb\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B246=\"H\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B246=\"Hb\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B246=\"L\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B246=\"N\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B246=\"O\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B246=\"Q\",\nSUM(VLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B246=\"R\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B246=\"S\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B246=\"T\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B246=\"U\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B246=\"V\",\nVLOOKUP('15   Other'!A246,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":5},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":72782.400000000009}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B247=\"F\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B247=\"G\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B247=\"Gb\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B247=\"H\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B247=\"Hb\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B247=\"L\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B247=\"N\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B247=\"O\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B247=\"Q\",\nSUM(VLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B247=\"R\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B247=\"S\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B247=\"T\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B247=\"U\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B247=\"V\",\nVLOOKUP('15   Other'!A247,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":4},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":58225.920000000006}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B248=\"F\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B248=\"G\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B248=\"Gb\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B248=\"H\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B248=\"Hb\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B248=\"L\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B248=\"N\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B248=\"O\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B248=\"Q\",\nSUM(VLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B248=\"R\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B248=\"S\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B248=\"T\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B248=\"U\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B248=\"V\",\nVLOOKUP('15   Other'!A248,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":2},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":29112.960000000003}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B249=\"F\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B249=\"G\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B249=\"Gb\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B249=\"H\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B249=\"Hb\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B249=\"L\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B249=\"N\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B249=\"O\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B249=\"Q\",\nSUM(VLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B249=\"R\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B249=\"S\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B249=\"T\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B249=\"U\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B249=\"V\",\nVLOOKUP('15   Other'!A249,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":14556.480000000001}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B250=\"F\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B250=\"G\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B250=\"Gb\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B250=\"H\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B250=\"Hb\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B250=\"L\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B250=\"N\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B250=\"O\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B250=\"Q\",\nSUM(VLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B250=\"R\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B250=\"S\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B250=\"T\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B250=\"U\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B250=\"V\",\nVLOOKUP('15   Other'!A250,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":3},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":43669.440000000002}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B251=\"F\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B251=\"G\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B251=\"Gb\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B251=\"H\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B251=\"Hb\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B251=\"L\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B251=\"N\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B251=\"O\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B251=\"Q\",\nSUM(VLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B251=\"R\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B251=\"S\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B251=\"T\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B251=\"U\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B251=\"V\",\nVLOOKUP('15   Other'!A251,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":3},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":43669.440000000002}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B252=\"F\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B252=\"G\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B252=\"Gb\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B252=\"H\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B252=\"Hb\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B252=\"L\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B252=\"N\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B252=\"O\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B252=\"Q\",\nSUM(VLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B252=\"R\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B252=\"S\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B252=\"T\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B252=\"U\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B252=\"V\",\nVLOOKUP('15   Other'!A252,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":14556.480000000001}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B253=\"F\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B253=\"G\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B253=\"Gb\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B253=\"H\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B253=\"Hb\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B253=\"L\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B253=\"N\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B253=\"O\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B253=\"Q\",\nSUM(VLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B253=\"R\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B253=\"S\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B253=\"T\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B253=\"U\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B253=\"V\",\nVLOOKUP('15   Other'!A253,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":14556.480000000001}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B254=\"F\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B254=\"G\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B254=\"Gb\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B254=\"H\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B254=\"Hb\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B254=\"L\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B254=\"N\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B254=\"O\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B254=\"Q\",\nSUM(VLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B254=\"R\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B254=\"S\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B254=\"T\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B254=\"U\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B254=\"V\",\nVLOOKUP('15   Other'!A254,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":14556.480000000001},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":14556.480000000001}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B255=\"F\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B255=\"G\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B255=\"Gb\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B255=\"H\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B255=\"Hb\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B255=\"L\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B255=\"N\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B255=\"O\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B255=\"Q\",\nSUM(VLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B255=\"R\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B255=\"S\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B255=\"T\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B255=\"U\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B255=\"V\",\nVLOOKUP('15   Other'!A255,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":55993},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},77475.76863770101,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":369309.52727453166}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B256=\"F\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B256=\"G\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B256=\"Gb\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B256=\"H\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B256=\"Hb\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B256=\"L\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B256=\"N\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B256=\"O\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B256=\"Q\",\nSUM(VLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B256=\"R\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B256=\"S\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B256=\"T\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B256=\"U\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B256=\"V\",\nVLOOKUP('15   Other'!A256,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":75870},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},104978.9539146389,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":500411.01270370791}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B257=\"F\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B257=\"G\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B257=\"Gb\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B257=\"H\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B257=\"Hb\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B257=\"L\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B257=\"N\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B257=\"O\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B257=\"Q\",\nSUM(VLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B257=\"R\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B257=\"S\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B257=\"T\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B257=\"U\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B257=\"V\",\nVLOOKUP('15   Other'!A257,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":66210},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},91612.71304452671,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":436697.15501664032}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B258=\"F\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B258=\"G\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B258=\"Gb\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B258=\"H\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B258=\"Hb\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B258=\"L\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B258=\"N\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B258=\"O\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B258=\"Q\",\nSUM(VLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B258=\"R\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B258=\"S\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B258=\"T\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B258=\"U\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B258=\"V\",\nVLOOKUP('15   Other'!A258,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":50830},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},70331.886483209368,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":335256.25116290333}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B259=\"F\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B259=\"G\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B259=\"Gb\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B259=\"H\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B259=\"Hb\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B259=\"L\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B259=\"N\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B259=\"O\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B259=\"Q\",\nSUM(VLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B259=\"R\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B259=\"S\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B259=\"T\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B259=\"U\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B259=\"V\",\nVLOOKUP('15   Other'!A259,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":8817},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},12199.808048838424,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":58153.735323693065}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B260=\"F\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B260=\"G\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B260=\"Gb\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B260=\"H\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B260=\"Hb\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B260=\"L\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B260=\"N\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B260=\"O\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B260=\"Q\",\nSUM(VLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B260=\"R\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B260=\"S\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B260=\"T\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B260=\"U\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B260=\"V\",\nVLOOKUP('15   Other'!A260,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":19550},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},27050.725570465143,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":128944.71198573205}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B261=\"F\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B261=\"G\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B261=\"Gb\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B261=\"H\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B261=\"Hb\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B261=\"L\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B261=\"N\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B261=\"O\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B261=\"Q\",\nSUM(VLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B261=\"R\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B261=\"S\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B261=\"T\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B261=\"U\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B261=\"V\",\nVLOOKUP('15   Other'!A261,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1550},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},2144.6866820573387,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":10223.238034674407}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B262=\"F\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B262=\"G\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B262=\"Gb\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B262=\"H\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B262=\"Hb\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B262=\"L\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B262=\"N\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B262=\"O\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B262=\"Q\",\nSUM(VLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B262=\"R\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B262=\"S\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B262=\"T\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B262=\"U\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B262=\"V\",\nVLOOKUP('15   Other'!A262,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":26700},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},36943.957684471578,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":176103.51969406882}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B263=\"F\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B263=\"G\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B263=\"Gb\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B263=\"H\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B263=\"Hb\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B263=\"L\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B263=\"N\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B263=\"O\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B263=\"Q\",\nSUM(VLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B263=\"R\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B263=\"S\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B263=\"T\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B263=\"U\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B263=\"V\",\nVLOOKUP('15   Other'!A263,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":12487},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},17277.872644419349,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":82359.724734825373}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B264=\"F\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B264=\"G\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B264=\"Gb\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B264=\"H\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B264=\"Hb\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B264=\"L\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B264=\"N\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B264=\"O\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B264=\"Q\",\nSUM(VLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B264=\"R\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B264=\"S\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B264=\"T\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B264=\"U\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B264=\"V\",\nVLOOKUP('15   Other'!A264,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":25148},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},34796.50366475997,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":165867.09038451096}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B265=\"F\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B265=\"G\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B265=\"Gb\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B265=\"H\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B265=\"Hb\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B265=\"L\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B265=\"N\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B265=\"O\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B265=\"Q\",\nSUM(VLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B265=\"R\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B265=\"S\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B265=\"T\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B265=\"U\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B265=\"V\",\nVLOOKUP('15   Other'!A265,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":12300},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.3836688271337669},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.5956374417254242},17019.126573745332,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":81126.340533222712}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B266=\"F\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B266=\"G\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B266=\"Gb\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B266=\"H\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B266=\"Hb\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B266=\"L\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B266=\"N\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B266=\"O\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B266=\"Q\",\nSUM(VLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B266=\"R\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B266=\"S\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B266=\"T\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B266=\"U\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B266=\"V\",\nVLOOKUP('15   Other'!A266,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":13501},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.1023130037446037},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0.41423771382905084},1381.3278635558945,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":5592.6233744060155}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B267=\"F\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B267=\"G\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B267=\"Gb\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B267=\"H\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B267=\"Hb\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B267=\"L\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B267=\"N\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B267=\"O\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B267=\"Q\",\nSUM(VLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B267=\"R\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B267=\"S\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B267=\"T\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B267=\"U\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B267=\"V\",\nVLOOKUP('15   Other'!A267,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":3142},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":6.201085843690287E-2},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":194.83811720874883}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B268=\"F\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B268=\"G\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B268=\"Gb\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B268=\"H\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B268=\"Hb\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B268=\"L\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B268=\"N\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B268=\"O\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B268=\"Q\",\nSUM(VLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B268=\"R\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B268=\"S\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B268=\"T\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B268=\"U\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B268=\"V\",\nVLOOKUP('15   Other'!A268,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":1002.4259259259259},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":165.59},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":165991.70907407405}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B269=\"F\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B269=\"G\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B269=\"Gb\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B269=\"H\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B269=\"Hb\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B269=\"L\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B269=\"N\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B269=\"O\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B269=\"Q\",\nSUM(VLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B269=\"R\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B269=\"S\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B269=\"T\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B269=\"U\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B269=\"V\",\nVLOOKUP('15   Other'!A269,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B270=\"F\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B270=\"G\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B270=\"Gb\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B270=\"H\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B270=\"Hb\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B270=\"L\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B270=\"N\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B270=\"O\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B270=\"Q\",\nSUM(VLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B270=\"R\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B270=\"S\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B270=\"T\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B270=\"U\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B270=\"V\",\nVLOOKUP('15   Other'!A270,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B271=\"F\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B271=\"G\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B271=\"Gb\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B271=\"H\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B271=\"Hb\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B271=\"L\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B271=\"N\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B271=\"O\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B271=\"Q\",\nSUM(VLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B271=\"R\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B271=\"S\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B271=\"T\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B271=\"U\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B271=\"V\",\nVLOOKUP('15   Other'!A271,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B272=\"F\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B272=\"G\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B272=\"Gb\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B272=\"H\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B272=\"Hb\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B272=\"L\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B272=\"N\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B272=\"O\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B272=\"Q\",\nSUM(VLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B272=\"R\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B272=\"S\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B272=\"T\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B272=\"U\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B272=\"V\",\nVLOOKUP('15   Other'!A272,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B273=\"F\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B273=\"G\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B273=\"Gb\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B273=\"H\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B273=\"Hb\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B273=\"L\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B273=\"N\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B273=\"O\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B273=\"Q\",\nSUM(VLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B273=\"R\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B273=\"S\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B273=\"T\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B273=\"U\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B273=\"V\",\nVLOOKUP('15   Other'!A273,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B274=\"F\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B274=\"G\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B274=\"Gb\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B274=\"H\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B274=\"Hb\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B274=\"L\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B274=\"N\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B274=\"O\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B274=\"Q\",\nSUM(VLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B274=\"R\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B274=\"S\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B274=\"T\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B274=\"U\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B274=\"V\",\nVLOOKUP('15   Other'!A274,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B275=\"F\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B275=\"G\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B275=\"Gb\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B275=\"H\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B275=\"Hb\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B275=\"L\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B275=\"N\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B275=\"O\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B275=\"Q\",\nSUM(VLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B275=\"R\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B275=\"S\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B275=\"T\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B275=\"U\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B275=\"V\",\nVLOOKUP('15   Other'!A275,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B276=\"F\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B276=\"G\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B276=\"Gb\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B276=\"H\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B276=\"Hb\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B276=\"L\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B276=\"N\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B276=\"O\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B276=\"Q\",\nSUM(VLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B276=\"R\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B276=\"S\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B276=\"T\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B276=\"U\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B276=\"V\",\nVLOOKUP('15   Other'!A276,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B277=\"F\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B277=\"G\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B277=\"Gb\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B277=\"H\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B277=\"Hb\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B277=\"L\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B277=\"N\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B277=\"O\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B277=\"Q\",\nSUM(VLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B277=\"R\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B277=\"S\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B277=\"T\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B277=\"U\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B277=\"V\",\nVLOOKUP('15   Other'!A277,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B278=\"F\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B278=\"G\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B278=\"Gb\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B278=\"H\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B278=\"Hb\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B278=\"L\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B278=\"N\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B278=\"O\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B278=\"Q\",\nSUM(VLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B278=\"R\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B278=\"S\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B278=\"T\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B278=\"U\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B278=\"V\",\nVLOOKUP('15   Other'!A278,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B279=\"F\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B279=\"G\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B279=\"Gb\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B279=\"H\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B279=\"Hb\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B279=\"L\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B279=\"N\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B279=\"O\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B279=\"Q\",\nSUM(VLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B279=\"R\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B279=\"S\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B279=\"T\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B279=\"U\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B279=\"V\",\nVLOOKUP('15   Other'!A279,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B280=\"F\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B280=\"G\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B280=\"Gb\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B280=\"H\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B280=\"Hb\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B280=\"L\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B280=\"N\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B280=\"O\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B280=\"Q\",\nSUM(VLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B280=\"R\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B280=\"S\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B280=\"T\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B280=\"U\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B280=\"V\",\nVLOOKUP('15   Other'!A280,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B281=\"F\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B281=\"G\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B281=\"Gb\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B281=\"H\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B281=\"Hb\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B281=\"L\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B281=\"N\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B281=\"O\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B281=\"Q\",\nSUM(VLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B281=\"R\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B281=\"S\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B281=\"T\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B281=\"U\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B281=\"V\",\nVLOOKUP('15   Other'!A281,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B282=\"F\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B282=\"G\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B282=\"Gb\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B282=\"H\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B282=\"Hb\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B282=\"L\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B282=\"N\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B282=\"O\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B282=\"Q\",\nSUM(VLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B282=\"R\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B282=\"S\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B282=\"T\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B282=\"U\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B282=\"V\",\nVLOOKUP('15   Other'!A282,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B283=\"F\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B283=\"G\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B283=\"Gb\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B283=\"H\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B283=\"Hb\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B283=\"L\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B283=\"N\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B283=\"O\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B283=\"Q\",\nSUM(VLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B283=\"R\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B283=\"S\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B283=\"T\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B283=\"U\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B283=\"V\",\nVLOOKUP('15   Other'!A283,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B284=\"F\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B284=\"G\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B284=\"Gb\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B284=\"H\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B284=\"Hb\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B284=\"L\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B284=\"N\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B284=\"O\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B284=\"Q\",\nSUM(VLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B284=\"R\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B284=\"S\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B284=\"T\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B284=\"U\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B284=\"V\",\nVLOOKUP('15   Other'!A284,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B285=\"F\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B285=\"G\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B285=\"Gb\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B285=\"H\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B285=\"Hb\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B285=\"L\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B285=\"N\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B285=\"O\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B285=\"Q\",\nSUM(VLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B285=\"R\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B285=\"S\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B285=\"T\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B285=\"U\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B285=\"V\",\nVLOOKUP('15   Other'!A285,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B286=\"F\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B286=\"G\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B286=\"Gb\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B286=\"H\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B286=\"Hb\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B286=\"L\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B286=\"N\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B286=\"O\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B286=\"Q\",\nSUM(VLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B286=\"R\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B286=\"S\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B286=\"T\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B286=\"U\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B286=\"V\",\nVLOOKUP('15   Other'!A286,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B287=\"F\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B287=\"G\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B287=\"Gb\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B287=\"H\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B287=\"Hb\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B287=\"L\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B287=\"N\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B287=\"O\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B287=\"Q\",\nSUM(VLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B287=\"R\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B287=\"S\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B287=\"T\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B287=\"U\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B287=\"V\",\nVLOOKUP('15   Other'!A287,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},{"$f":"IF(OR(B287=\"F\",B287=\"G\",B287=\"H\",B287=\"Hb\",B287=\"N\",B287=\"O\",B287=\"Q\",B287=\"R\",B287=\"S\",B287=\"T\",B287=\"U\"), \"ft\", IF(OR(B287=\"Gb\",B287=\"L\"), \"ea\", IF(OR(B287=\"V\"), \"cy\",\"-\")))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I287*K287","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B288=\"F\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B288=\"G\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B288=\"Gb\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B288=\"H\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B288=\"Hb\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B288=\"L\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B288=\"N\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B288=\"O\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B288=\"Q\",\nSUM(VLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B288=\"R\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B288=\"S\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B288=\"T\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B288=\"U\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B288=\"V\",\nVLOOKUP('15   Other'!A288,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B289=\"F\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$N$2),\nIF(B289=\"G\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$K$2),\nIF(B289=\"Gb\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$L$2),\nIF(B289=\"H\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B289=\"Hb\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$M$2),\nIF(B289=\"L\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AH$2),\nIF(B289=\"N\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AI$2),\nIF(B289=\"O\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AJ$2),\nIF(B289=\"Q\",\nSUM(VLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$O$2),VLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$Q$2),VLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$S$2)),\nIF(B289=\"R\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B289=\"S\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$G$2),\nIF(B289=\"T\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AG$2),\nIF(B289=\"U\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AE$2),\nIF(B289=\"V\",\nVLOOKUP('15   Other'!A289,Quantities!$A$4:$AJ$179,Quantities!$AF$2),\n0))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(M15:M289)","v":592256.2415305099},{"$f":"SUM(N15:N289)","v":21369896.406875804}]

{"sheet":"16   Sum","index":19,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,5,6,5],[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Stockpile Spreadsheet Worksheet #16"]
[null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
["Tyrone Mine"]
["Reclamation Summary Stockpiles, Haul Roads, Reservoirs, and Disturbed Areas"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'2   Demo'!F33","v":5272482.2076801201}]
[null,"Earthmoving",null,{"$f":"'13   EarthSum'!R295","v":44570234.053465962}]
[null,"Revegetation",null,{"$f":"'14   Revegetation'!M291+'14   Revegetation'!L291","v":2481685.4914678237}]
[null,"Other",null,{"$f":"'15   Other'!N291+'15   Other'!M291","v":21962152.648406316}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":74286554.401020229}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":22285966.320306066}]
[]
[]
["TOTAL COST",null,null,{"$f":"(D13+D15)","v":96572520.721326292}]
[null,"Twelve Year Annual Expenditure",null,{"$f":"D18/12","v":8047710.0601105243}]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":"17a Facility Characteristics","index":20,"n_rows":291,"n_cols":30,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,"Reclamation Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #17a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2020-04-29"}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"Used to summarize costs for Sheet 17b Facilty Characteristics"]
[]
[]
[]
[]
[]
[]
[]
[]
["Item Area","Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Cover Material Excav, Haul, Grade  ($)","Cover Material Excav, Haul, Grade Fuel ($)","Cover Material Excav, Haul, Grade Indirects ($)","Pullback and Backfill  ($)","Pullback and Backfill Fuel ($)","Pullback and Backfill Indirects ($)","Top/Outslope Adjustment Grading w/o Fuel ($)","Top/Outslope Adjustment Grading Fuel ($)","Top/Outslope Adjustment Grading Indirects ($)","Scarify, Seed & Mulch, Reveg w/o Fuel ($)","Scarify, Seed & Mulch, Reveg Fuel ($)","Scarify, Seed & Mulch, Reveg Indirects ($)","Channels & Benches ($)","Channels & Benches Fuel ($)","Channels & Benches Indirects ($)","Other ($)","Other Fuel ($)","Other Indirects ($)","Capital Cost Totals ($)","Capital Cost/Acre ($)"]
[{"$f":"VALUE(LEFT(TEXT(B15,\"0\"),2))","v":34},{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B15,Quantities[],Quantities!$E$2)/43560","v":45},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D15=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D15=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K15+'17a Facility Characteristics'!$L15)*'16   Sum'!$C$15","v":0},{"$f":"IF(D15=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D15=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N15+'17a Facility Characteristics'!$O15)*'16   Sum'!$C$15","v":0},{"$f":"IF(D15=\"a\",'13   EarthSum'!P15+'13   EarthSum'!Q15,0)+IF(AND(C15=\"E\",D15=\"c\"),'13   EarthSum'!P15+'13   EarthSum'!Q15,0)","v":0},{"$f":"IF(D15=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C15=\"E\",D15=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q15+'17a Facility Characteristics'!$R15)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M15+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),'13   EarthSum'!P15+'13   EarthSum'!Q15,0)","v":0},{"$f":"SUM('14   Revegetation'!L15)+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T15+'17a Facility Characteristics'!$U15)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),'15   Other'!N15,0)","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W15+'17a Facility Characteristics'!$X15)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N15-W15","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X15","v":0},{"$f":"('17a Facility Characteristics'!$Z15+'17a Facility Characteristics'!$AA15)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K15+'17a Facility Characteristics'!$L15+'17a Facility Characteristics'!$Q15+'17a Facility Characteristics'!$R15+'17a Facility Characteristics'!$T15+'17a Facility Characteristics'!$U15+'17a Facility Characteristics'!$W15+'17a Facility Characteristics'!$X15+'17a Facility Characteristics'!$Z15+'17a Facility Characteristics'!$AA15","v":0},{"$f":"IF(J15>0,AC15/J15,0)","v":0}]
[{"$f":"VALUE(LEFT(TEXT(B16,\"0\"),2))","v":34},{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B16,Quantities[],Quantities!$E$2)/43560","v":111.7},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D16=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D16=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K16+'17a Facility Characteristics'!$L16)*'16   Sum'!$C$15","v":0},{"$f":"IF(D16=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D16=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N16+'17a Facility Characteristics'!$O16)*'16   Sum'!$C$15","v":0},{"$f":"IF(D16=\"a\",'13   EarthSum'!P16+'13   EarthSum'!Q16,0)+IF(AND(C16=\"E\",D16=\"c\"),'13   EarthSum'!P16+'13   EarthSum'!Q16,0)","v":0},{"$f":"IF(D16=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C16=\"E\",D16=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q16+'17a Facility Characteristics'!$R16)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M16+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),'13   EarthSum'!P16+'13   EarthSum'!Q16,0)","v":0},{"$f":"SUM('14   Revegetation'!L16)+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T16+'17a Facility Characteristics'!$U16)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),'15   Other'!N16,0)","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W16+'17a Facility Characteristics'!$X16)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N16-W16","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X16","v":0},{"$f":"('17a Facility Characteristics'!$Z16+'17a Facility Characteristics'!$AA16)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K16+'17a Facility Characteristics'!$L16+'17a Facility Characteristics'!$Q16+'17a Facility Characteristics'!$R16+'17a Facility Characteristics'!$T16+'17a Facility Characteristics'!$U16+'17a Facility Characteristics'!$W16+'17a Facility Characteristics'!$X16+'17a Facility Characteristics'!$Z16+'17a Facility Characteristics'!$AA16","v":0},{"$f":"IF(J16>0,AC16/J16,0)","v":0}]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B17,Quantities[],Quantities!$E$2)/43560","v":34},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D17=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D17=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K17+'17a Facility Characteristics'!$L17)*'16   Sum'!$C$15","v":0},{"$f":"IF(D17=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D17=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N17+'17a Facility Characteristics'!$O17)*'16   Sum'!$C$15","v":0},{"$f":"IF(D17=\"a\",'13   EarthSum'!P17+'13   EarthSum'!Q17,0)+IF(AND(C17=\"E\",D17=\"c\"),'13   EarthSum'!P17+'13   EarthSum'!Q17,0)","v":0},{"$f":"IF(D17=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C17=\"E\",D17=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q17+'17a Facility Characteristics'!$R17)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M17+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),'13   EarthSum'!P17+'13   EarthSum'!Q17,0)","v":0},{"$f":"SUM('14   Revegetation'!L17)+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T17+'17a Facility Characteristics'!$U17)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),'15   Other'!N17,0)","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W17+'17a Facility Characteristics'!$X17)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N17-W17","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X17","v":0},{"$f":"('17a Facility Characteristics'!$Z17+'17a Facility Characteristics'!$AA17)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K17+'17a Facility Characteristics'!$L17+'17a Facility Characteristics'!$Q17+'17a Facility Characteristics'!$R17+'17a Facility Characteristics'!$T17+'17a Facility Characteristics'!$U17+'17a Facility Characteristics'!$W17+'17a Facility Characteristics'!$X17+'17a Facility Characteristics'!$Z17+'17a Facility Characteristics'!$AA17","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B18,Quantities[],Quantities!$E$2)/43560","v":38.200000000000003},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D18=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D18=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K18+'17a Facility Characteristics'!$L18)*'16   Sum'!$C$15","v":0},{"$f":"IF(D18=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D18=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N18+'17a Facility Characteristics'!$O18)*'16   Sum'!$C$15","v":0},{"$f":"IF(D18=\"a\",'13   EarthSum'!P18+'13   EarthSum'!Q18,0)+IF(AND(C18=\"E\",D18=\"c\"),'13   EarthSum'!P18+'13   EarthSum'!Q18,0)","v":0},{"$f":"IF(D18=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C18=\"E\",D18=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q18+'17a Facility Characteristics'!$R18)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M18+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),'13   EarthSum'!P18+'13   EarthSum'!Q18,0)","v":0},{"$f":"SUM('14   Revegetation'!L18)+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T18+'17a Facility Characteristics'!$U18)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),'15   Other'!N18,0)","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W18+'17a Facility Characteristics'!$X18)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N18-W18","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X18","v":0},{"$f":"('17a Facility Characteristics'!$Z18+'17a Facility Characteristics'!$AA18)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K18+'17a Facility Characteristics'!$L18+'17a Facility Characteristics'!$Q18+'17a Facility Characteristics'!$R18+'17a Facility Characteristics'!$T18+'17a Facility Characteristics'!$U18+'17a Facility Characteristics'!$W18+'17a Facility Characteristics'!$X18+'17a Facility Characteristics'!$Z18+'17a Facility Characteristics'!$AA18","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B19,Quantities[],Quantities!$E$2)/43560","v":7.7},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D19=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D19=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K19+'17a Facility Characteristics'!$L19)*'16   Sum'!$C$15","v":0},{"$f":"IF(D19=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D19=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N19+'17a Facility Characteristics'!$O19)*'16   Sum'!$C$15","v":0},{"$f":"IF(D19=\"a\",'13   EarthSum'!P19+'13   EarthSum'!Q19,0)+IF(AND(C19=\"E\",D19=\"c\"),'13   EarthSum'!P19+'13   EarthSum'!Q19,0)","v":0},{"$f":"IF(D19=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C19=\"E\",D19=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q19+'17a Facility Characteristics'!$R19)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M19+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),'13   EarthSum'!P19+'13   EarthSum'!Q19,0)","v":0},{"$f":"SUM('14   Revegetation'!L19)+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T19+'17a Facility Characteristics'!$U19)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),'15   Other'!N19,0)","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W19+'17a Facility Characteristics'!$X19)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N19-W19","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X19","v":0},{"$f":"('17a Facility Characteristics'!$Z19+'17a Facility Characteristics'!$AA19)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K19+'17a Facility Characteristics'!$L19+'17a Facility Characteristics'!$Q19+'17a Facility Characteristics'!$R19+'17a Facility Characteristics'!$T19+'17a Facility Characteristics'!$U19+'17a Facility Characteristics'!$W19+'17a Facility Characteristics'!$X19+'17a Facility Characteristics'!$Z19+'17a Facility Characteristics'!$AA19","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B20,Quantities[],Quantities!$E$2)/43560","v":4},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D20=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D20=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K20+'17a Facility Characteristics'!$L20)*'16   Sum'!$C$15","v":0},{"$f":"IF(D20=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D20=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N20+'17a Facility Characteristics'!$O20)*'16   Sum'!$C$15","v":0},{"$f":"IF(D20=\"a\",'13   EarthSum'!P20+'13   EarthSum'!Q20,0)+IF(AND(C20=\"E\",D20=\"c\"),'13   EarthSum'!P20+'13   EarthSum'!Q20,0)","v":0},{"$f":"IF(D20=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C20=\"E\",D20=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q20+'17a Facility Characteristics'!$R20)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M20+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),'13   EarthSum'!P20+'13   EarthSum'!Q20,0)","v":0},{"$f":"SUM('14   Revegetation'!L20)+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T20+'17a Facility Characteristics'!$U20)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),'15   Other'!N20,0)","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W20+'17a Facility Characteristics'!$X20)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N20-W20","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X20","v":0},{"$f":"('17a Facility Characteristics'!$Z20+'17a Facility Characteristics'!$AA20)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K20+'17a Facility Characteristics'!$L20+'17a Facility Characteristics'!$Q20+'17a Facility Characteristics'!$R20+'17a Facility Characteristics'!$T20+'17a Facility Characteristics'!$U20+'17a Facility Characteristics'!$W20+'17a Facility Characteristics'!$X20+'17a Facility Characteristics'!$Z20+'17a Facility Characteristics'!$AA20","v":0},0]
[{"$f":"VALUE(LEFT(TEXT(B21,\"0\"),2))","v":34},{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B21,Quantities[],Quantities!$E$2)/43560","v":18.3},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D21=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D21=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K21+'17a Facility Characteristics'!$L21)*'16   Sum'!$C$15","v":0},{"$f":"IF(D21=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D21=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N21+'17a Facility Characteristics'!$O21)*'16   Sum'!$C$15","v":0},{"$f":"IF(D21=\"a\",'13   EarthSum'!P21+'13   EarthSum'!Q21,0)+IF(AND(C21=\"E\",D21=\"c\"),'13   EarthSum'!P21+'13   EarthSum'!Q21,0)","v":0},{"$f":"IF(D21=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C21=\"E\",D21=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q21+'17a Facility Characteristics'!$R21)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M21+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),'13   EarthSum'!P21+'13   EarthSum'!Q21,0)","v":0},{"$f":"SUM('14   Revegetation'!L21)+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T21+'17a Facility Characteristics'!$U21)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),'15   Other'!N21,0)","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W21+'17a Facility Characteristics'!$X21)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N21-W21","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X21","v":0},{"$f":"('17a Facility Characteristics'!$Z21+'17a Facility Characteristics'!$AA21)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K21+'17a Facility Characteristics'!$L21+'17a Facility Characteristics'!$Q21+'17a Facility Characteristics'!$R21+'17a Facility Characteristics'!$T21+'17a Facility Characteristics'!$U21+'17a Facility Characteristics'!$W21+'17a Facility Characteristics'!$X21+'17a Facility Characteristics'!$Z21+'17a Facility Characteristics'!$AA21","v":0},{"$f":"IF(J21>0,AC21/J21,0)","v":0}]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B22,Quantities[],Quantities!$E$2)/43560","v":27.2},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D22=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D22=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K22+'17a Facility Characteristics'!$L22)*'16   Sum'!$C$15","v":0},{"$f":"IF(D22=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D22=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N22+'17a Facility Characteristics'!$O22)*'16   Sum'!$C$15","v":0},{"$f":"IF(D22=\"a\",'13   EarthSum'!P22+'13   EarthSum'!Q22,0)+IF(AND(C22=\"E\",D22=\"c\"),'13   EarthSum'!P22+'13   EarthSum'!Q22,0)","v":0},{"$f":"IF(D22=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C22=\"E\",D22=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q22+'17a Facility Characteristics'!$R22)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M22+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),'13   EarthSum'!P22+'13   EarthSum'!Q22,0)","v":0},{"$f":"SUM('14   Revegetation'!L22)+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T22+'17a Facility Characteristics'!$U22)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),'15   Other'!N22,0)","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W22+'17a Facility Characteristics'!$X22)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N22-W22","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X22","v":0},{"$f":"('17a Facility Characteristics'!$Z22+'17a Facility Characteristics'!$AA22)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K22+'17a Facility Characteristics'!$L22+'17a Facility Characteristics'!$Q22+'17a Facility Characteristics'!$R22+'17a Facility Characteristics'!$T22+'17a Facility Characteristics'!$U22+'17a Facility Characteristics'!$W22+'17a Facility Characteristics'!$X22+'17a Facility Characteristics'!$Z22+'17a Facility Characteristics'!$AA22","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B23,Quantities[],Quantities!$E$2)/43560","v":4},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D23=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D23=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K23+'17a Facility Characteristics'!$L23)*'16   Sum'!$C$15","v":0},{"$f":"IF(D23=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D23=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N23+'17a Facility Characteristics'!$O23)*'16   Sum'!$C$15","v":0},{"$f":"IF(D23=\"a\",'13   EarthSum'!P23+'13   EarthSum'!Q23,0)+IF(AND(C23=\"E\",D23=\"c\"),'13   EarthSum'!P23+'13   EarthSum'!Q23,0)","v":0},{"$f":"IF(D23=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C23=\"E\",D23=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q23+'17a Facility Characteristics'!$R23)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M23+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),'13   EarthSum'!P23+'13   EarthSum'!Q23,0)","v":0},{"$f":"SUM('14   Revegetation'!L23)+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T23+'17a Facility Characteristics'!$U23)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),'15   Other'!N23,0)","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W23+'17a Facility Characteristics'!$X23)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N23-W23","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X23","v":0},{"$f":"('17a Facility Characteristics'!$Z23+'17a Facility Characteristics'!$AA23)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K23+'17a Facility Characteristics'!$L23+'17a Facility Characteristics'!$Q23+'17a Facility Characteristics'!$R23+'17a Facility Characteristics'!$T23+'17a Facility Characteristics'!$U23+'17a Facility Characteristics'!$W23+'17a Facility Characteristics'!$X23+'17a Facility Characteristics'!$Z23+'17a Facility Characteristics'!$AA23","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B24,Quantities[],Quantities!$E$2)/43560","v":1547},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D24=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D24=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K24+'17a Facility Characteristics'!$L24)*'16   Sum'!$C$15","v":0},{"$f":"IF(D24=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D24=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N24+'17a Facility Characteristics'!$O24)*'16   Sum'!$C$15","v":0},{"$f":"IF(D24=\"a\",'13   EarthSum'!P24+'13   EarthSum'!Q24,0)+IF(AND(C24=\"E\",D24=\"c\"),'13   EarthSum'!P24+'13   EarthSum'!Q24,0)","v":0},{"$f":"IF(D24=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C24=\"E\",D24=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q24+'17a Facility Characteristics'!$R24)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M24+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),'13   EarthSum'!P24+'13   EarthSum'!Q24,0)","v":0},{"$f":"SUM('14   Revegetation'!L24)+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T24+'17a Facility Characteristics'!$U24)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),'15   Other'!N24,0)","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W24+'17a Facility Characteristics'!$X24)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N24-W24","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X24","v":0},{"$f":"('17a Facility Characteristics'!$Z24+'17a Facility Characteristics'!$AA24)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K24+'17a Facility Characteristics'!$L24+'17a Facility Characteristics'!$Q24+'17a Facility Characteristics'!$R24+'17a Facility Characteristics'!$T24+'17a Facility Characteristics'!$U24+'17a Facility Characteristics'!$W24+'17a Facility Characteristics'!$X24+'17a Facility Characteristics'!$Z24+'17a Facility Characteristics'!$AA24","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B25,Quantities[],Quantities!$E$2)/43560","v":606},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D25=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D25=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K25+'17a Facility Characteristics'!$L25)*'16   Sum'!$C$15","v":0},{"$f":"IF(D25=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D25=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N25+'17a Facility Characteristics'!$O25)*'16   Sum'!$C$15","v":0},{"$f":"IF(D25=\"a\",'13   EarthSum'!P25+'13   EarthSum'!Q25,0)+IF(AND(C25=\"E\",D25=\"c\"),'13   EarthSum'!P25+'13   EarthSum'!Q25,0)","v":0},{"$f":"IF(D25=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C25=\"E\",D25=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q25+'17a Facility Characteristics'!$R25)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M25+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),'13   EarthSum'!P25+'13   EarthSum'!Q25,0)","v":0},{"$f":"SUM('14   Revegetation'!L25)+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T25+'17a Facility Characteristics'!$U25)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),'15   Other'!N25,0)","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W25+'17a Facility Characteristics'!$X25)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N25-W25","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X25","v":0},{"$f":"('17a Facility Characteristics'!$Z25+'17a Facility Characteristics'!$AA25)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K25+'17a Facility Characteristics'!$L25+'17a Facility Characteristics'!$Q25+'17a Facility Characteristics'!$R25+'17a Facility Characteristics'!$T25+'17a Facility Characteristics'!$U25+'17a Facility Characteristics'!$W25+'17a Facility Characteristics'!$X25+'17a Facility Characteristics'!$Z25+'17a Facility Characteristics'!$AA25","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B26,Quantities[],Quantities!$E$2)/43560","v":365},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D26=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D26=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K26+'17a Facility Characteristics'!$L26)*'16   Sum'!$C$15","v":0},{"$f":"IF(D26=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D26=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N26+'17a Facility Characteristics'!$O26)*'16   Sum'!$C$15","v":0},{"$f":"IF(D26=\"a\",'13   EarthSum'!P26+'13   EarthSum'!Q26,0)+IF(AND(C26=\"E\",D26=\"c\"),'13   EarthSum'!P26+'13   EarthSum'!Q26,0)","v":0},{"$f":"IF(D26=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C26=\"E\",D26=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q26+'17a Facility Characteristics'!$R26)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M26+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),'13   EarthSum'!P26+'13   EarthSum'!Q26,0)","v":0},{"$f":"SUM('14   Revegetation'!L26)+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T26+'17a Facility Characteristics'!$U26)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),'15   Other'!N26,0)","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W26+'17a Facility Characteristics'!$X26)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N26-W26","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X26","v":0},{"$f":"('17a Facility Characteristics'!$Z26+'17a Facility Characteristics'!$AA26)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K26+'17a Facility Characteristics'!$L26+'17a Facility Characteristics'!$Q26+'17a Facility Characteristics'!$R26+'17a Facility Characteristics'!$T26+'17a Facility Characteristics'!$U26+'17a Facility Characteristics'!$W26+'17a Facility Characteristics'!$X26+'17a Facility Characteristics'!$Z26+'17a Facility Characteristics'!$AA26","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B27,Quantities[],Quantities!$E$2)/43560","v":643},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D27=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D27=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K27+'17a Facility Characteristics'!$L27)*'16   Sum'!$C$15","v":0},{"$f":"IF(D27=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D27=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N27+'17a Facility Characteristics'!$O27)*'16   Sum'!$C$15","v":0},{"$f":"IF(D27=\"a\",'13   EarthSum'!P27+'13   EarthSum'!Q27,0)+IF(AND(C27=\"E\",D27=\"c\"),'13   EarthSum'!P27+'13   EarthSum'!Q27,0)","v":0},{"$f":"IF(D27=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C27=\"E\",D27=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q27+'17a Facility Characteristics'!$R27)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M27+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),'13   EarthSum'!P27+'13   EarthSum'!Q27,0)","v":0},{"$f":"SUM('14   Revegetation'!L27)+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T27+'17a Facility Characteristics'!$U27)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),'15   Other'!N27,0)","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W27+'17a Facility Characteristics'!$X27)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N27-W27","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X27","v":0},{"$f":"('17a Facility Characteristics'!$Z27+'17a Facility Characteristics'!$AA27)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K27+'17a Facility Characteristics'!$L27+'17a Facility Characteristics'!$Q27+'17a Facility Characteristics'!$R27+'17a Facility Characteristics'!$T27+'17a Facility Characteristics'!$U27+'17a Facility Characteristics'!$W27+'17a Facility Characteristics'!$X27+'17a Facility Characteristics'!$Z27+'17a Facility Characteristics'!$AA27","v":0},0]
[{"$f":"VALUE(LEFT(TEXT(B28,\"0\"),2))","v":34},{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B28,Quantities[],Quantities!$E$2)/43560","v":58},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D28=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D28=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K28+'17a Facility Characteristics'!$L28)*'16   Sum'!$C$15","v":0},{"$f":"IF(D28=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D28=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N28+'17a Facility Characteristics'!$O28)*'16   Sum'!$C$15","v":0},{"$f":"IF(D28=\"a\",'13   EarthSum'!P28+'13   EarthSum'!Q28,0)+IF(AND(C28=\"E\",D28=\"c\"),'13   EarthSum'!P28+'13   EarthSum'!Q28,0)","v":0},{"$f":"IF(D28=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C28=\"E\",D28=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q28+'17a Facility Characteristics'!$R28)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M28+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),'13   EarthSum'!P28+'13   EarthSum'!Q28,0)","v":0},{"$f":"SUM('14   Revegetation'!L28)+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T28+'17a Facility Characteristics'!$U28)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),'15   Other'!N28,0)","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W28+'17a Facility Characteristics'!$X28)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N28-W28","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X28","v":0},{"$f":"('17a Facility Characteristics'!$Z28+'17a Facility Characteristics'!$AA28)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K28+'17a Facility Characteristics'!$L28+'17a Facility Characteristics'!$Q28+'17a Facility Characteristics'!$R28+'17a Facility Characteristics'!$T28+'17a Facility Characteristics'!$U28+'17a Facility Characteristics'!$W28+'17a Facility Characteristics'!$X28+'17a Facility Characteristics'!$Z28+'17a Facility Characteristics'!$AA28","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B29,Quantities[],Quantities!$E$2)/43560","v":1.3},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D29=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D29=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K29+'17a Facility Characteristics'!$L29)*'16   Sum'!$C$15","v":0},{"$f":"IF(D29=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D29=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N29+'17a Facility Characteristics'!$O29)*'16   Sum'!$C$15","v":0},{"$f":"IF(D29=\"a\",'13   EarthSum'!P29+'13   EarthSum'!Q29,0)+IF(AND(C29=\"E\",D29=\"c\"),'13   EarthSum'!P29+'13   EarthSum'!Q29,0)","v":0},{"$f":"IF(D29=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C29=\"E\",D29=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q29+'17a Facility Characteristics'!$R29)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M29+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),'13   EarthSum'!P29+'13   EarthSum'!Q29,0)","v":0},{"$f":"SUM('14   Revegetation'!L29)+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T29+'17a Facility Characteristics'!$U29)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),'15   Other'!N29,0)","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W29+'17a Facility Characteristics'!$X29)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N29-W29","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X29","v":0},{"$f":"('17a Facility Characteristics'!$Z29+'17a Facility Characteristics'!$AA29)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K29+'17a Facility Characteristics'!$L29+'17a Facility Characteristics'!$Q29+'17a Facility Characteristics'!$R29+'17a Facility Characteristics'!$T29+'17a Facility Characteristics'!$U29+'17a Facility Characteristics'!$W29+'17a Facility Characteristics'!$X29+'17a Facility Characteristics'!$Z29+'17a Facility Characteristics'!$AA29","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B30,Quantities[],Quantities!$E$2)/43560","v":500},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D30=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D30=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K30+'17a Facility Characteristics'!$L30)*'16   Sum'!$C$15","v":0},{"$f":"IF(D30=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D30=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N30+'17a Facility Characteristics'!$O30)*'16   Sum'!$C$15","v":0},{"$f":"IF(D30=\"a\",'13   EarthSum'!P30+'13   EarthSum'!Q30,0)+IF(AND(C30=\"E\",D30=\"c\"),'13   EarthSum'!P30+'13   EarthSum'!Q30,0)","v":0},{"$f":"IF(D30=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C30=\"E\",D30=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q30+'17a Facility Characteristics'!$R30)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M30+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),'13   EarthSum'!P30+'13   EarthSum'!Q30,0)","v":0},{"$f":"SUM('14   Revegetation'!L30)+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T30+'17a Facility Characteristics'!$U30)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),'15   Other'!N30,0)","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W30+'17a Facility Characteristics'!$X30)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N30-W30","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X30","v":0},{"$f":"('17a Facility Characteristics'!$Z30+'17a Facility Characteristics'!$AA30)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K30+'17a Facility Characteristics'!$L30+'17a Facility Characteristics'!$Q30+'17a Facility Characteristics'!$R30+'17a Facility Characteristics'!$T30+'17a Facility Characteristics'!$U30+'17a Facility Characteristics'!$W30+'17a Facility Characteristics'!$X30+'17a Facility Characteristics'!$Z30+'17a Facility Characteristics'!$AA30","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B31,Quantities[],Quantities!$E$2)/43560","v":45},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D31=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D31=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K31+'17a Facility Characteristics'!$L31)*'16   Sum'!$C$15","v":0},{"$f":"IF(D31=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D31=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N31+'17a Facility Characteristics'!$O31)*'16   Sum'!$C$15","v":0},{"$f":"IF(D31=\"a\",'13   EarthSum'!P31+'13   EarthSum'!Q31,0)+IF(AND(C31=\"E\",D31=\"c\"),'13   EarthSum'!P31+'13   EarthSum'!Q31,0)","v":0},{"$f":"IF(D31=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C31=\"E\",D31=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q31+'17a Facility Characteristics'!$R31)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M31+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),'13   EarthSum'!P31+'13   EarthSum'!Q31,0)","v":0},{"$f":"SUM('14   Revegetation'!L31)+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T31+'17a Facility Characteristics'!$U31)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),'15   Other'!N31,0)","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W31+'17a Facility Characteristics'!$X31)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N31-W31","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X31","v":0},{"$f":"('17a Facility Characteristics'!$Z31+'17a Facility Characteristics'!$AA31)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K31+'17a Facility Characteristics'!$L31+'17a Facility Characteristics'!$Q31+'17a Facility Characteristics'!$R31+'17a Facility Characteristics'!$T31+'17a Facility Characteristics'!$U31+'17a Facility Characteristics'!$W31+'17a Facility Characteristics'!$X31+'17a Facility Characteristics'!$Z31+'17a Facility Characteristics'!$AA31","v":0},{"$f":"IF(J31>0,AC31/J31,0)","v":0}]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B32,Quantities[],Quantities!$E$2)/43560","v":11},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D32=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D32=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K32+'17a Facility Characteristics'!$L32)*'16   Sum'!$C$15","v":0},{"$f":"IF(D32=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D32=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N32+'17a Facility Characteristics'!$O32)*'16   Sum'!$C$15","v":0},{"$f":"IF(D32=\"a\",'13   EarthSum'!P32+'13   EarthSum'!Q32,0)+IF(AND(C32=\"E\",D32=\"c\"),'13   EarthSum'!P32+'13   EarthSum'!Q32,0)","v":0},{"$f":"IF(D32=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C32=\"E\",D32=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q32+'17a Facility Characteristics'!$R32)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M32+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),'13   EarthSum'!P32+'13   EarthSum'!Q32,0)","v":0},{"$f":"SUM('14   Revegetation'!L32)+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T32+'17a Facility Characteristics'!$U32)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),'15   Other'!N32,0)","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W32+'17a Facility Characteristics'!$X32)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N32-W32","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X32","v":0},{"$f":"('17a Facility Characteristics'!$Z32+'17a Facility Characteristics'!$AA32)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K32+'17a Facility Characteristics'!$L32+'17a Facility Characteristics'!$Q32+'17a Facility Characteristics'!$R32+'17a Facility Characteristics'!$T32+'17a Facility Characteristics'!$U32+'17a Facility Characteristics'!$W32+'17a Facility Characteristics'!$X32+'17a Facility Characteristics'!$Z32+'17a Facility Characteristics'!$AA32","v":0},0]
[34,{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B33,Quantities[],Quantities!$E$2)/43560","v":514},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D33=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D33=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K33+'17a Facility Characteristics'!$L33)*'16   Sum'!$C$15","v":0},{"$f":"IF(D33=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D33=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N33+'17a Facility Characteristics'!$O33)*'16   Sum'!$C$15","v":0},{"$f":"IF(D33=\"a\",'13   EarthSum'!P33+'13   EarthSum'!Q33,0)+IF(AND(C33=\"E\",D33=\"c\"),'13   EarthSum'!P33+'13   EarthSum'!Q33,0)","v":0},{"$f":"IF(D33=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C33=\"E\",D33=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q33+'17a Facility Characteristics'!$R33)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M33+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),'13   EarthSum'!P33+'13   EarthSum'!Q33,0)","v":0},{"$f":"SUM('14   Revegetation'!L33)+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T33+'17a Facility Characteristics'!$U33)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),'15   Other'!N33,0)","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W33+'17a Facility Characteristics'!$X33)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N33-W33","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X33","v":0},{"$f":"('17a Facility Characteristics'!$Z33+'17a Facility Characteristics'!$AA33)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K33+'17a Facility Characteristics'!$L33+'17a Facility Characteristics'!$Q33+'17a Facility Characteristics'!$R33+'17a Facility Characteristics'!$T33+'17a Facility Characteristics'!$U33+'17a Facility Characteristics'!$W33+'17a Facility Characteristics'!$X33+'17a Facility Characteristics'!$Z33+'17a Facility Characteristics'!$AA33","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B34,Quantities[],Quantities!$E$2)/43560","v":256},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D34=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D34=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K34+'17a Facility Characteristics'!$L34)*'16   Sum'!$C$15","v":0},{"$f":"IF(D34=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D34=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N34+'17a Facility Characteristics'!$O34)*'16   Sum'!$C$15","v":0},{"$f":"IF(D34=\"a\",'13   EarthSum'!P34+'13   EarthSum'!Q34,0)+IF(AND(C34=\"E\",D34=\"c\"),'13   EarthSum'!P34+'13   EarthSum'!Q34,0)","v":21969.799225319799},{"$f":"IF(D34=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C34=\"E\",D34=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5426.3435591863208},{"$f":"('17a Facility Characteristics'!$Q34+'17a Facility Characteristics'!$R34)*'16   Sum'!$C$15","v":8218.8428353518357},{"$f":"'14   Revegetation'!M34+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),'13   EarthSum'!P34+'13   EarthSum'!Q34,0)","v":0},{"$f":"SUM('14   Revegetation'!L34)+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T34+'17a Facility Characteristics'!$U34)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),'15   Other'!N34,0)","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W34+'17a Facility Characteristics'!$X34)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N34-W34","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X34","v":0},{"$f":"('17a Facility Characteristics'!$Z34+'17a Facility Characteristics'!$AA34)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K34+'17a Facility Characteristics'!$L34+'17a Facility Characteristics'!$Q34+'17a Facility Characteristics'!$R34+'17a Facility Characteristics'!$T34+'17a Facility Characteristics'!$U34+'17a Facility Characteristics'!$W34+'17a Facility Characteristics'!$X34+'17a Facility Characteristics'!$Z34+'17a Facility Characteristics'!$AA34","v":27396.142784506119},107.01618275197703]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B35,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D35=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D35=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K35+'17a Facility Characteristics'!$L35)*'16   Sum'!$C$15","v":0},{"$f":"IF(D35=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D35=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N35+'17a Facility Characteristics'!$O35)*'16   Sum'!$C$15","v":0},{"$f":"IF(D35=\"a\",'13   EarthSum'!P35+'13   EarthSum'!Q35,0)+IF(AND(C35=\"E\",D35=\"c\"),'13   EarthSum'!P35+'13   EarthSum'!Q35,0)","v":86078.244453810286},{"$f":"IF(D35=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C35=\"E\",D35=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":21260.55511875985},{"$f":"('17a Facility Characteristics'!$Q35+'17a Facility Characteristics'!$R35)*'16   Sum'!$C$15","v":32201.63987177104},{"$f":"'14   Revegetation'!M35+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),'13   EarthSum'!P35+'13   EarthSum'!Q35,0)","v":0},{"$f":"SUM('14   Revegetation'!L35)+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T35+'17a Facility Characteristics'!$U35)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),'15   Other'!N35,0)","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W35+'17a Facility Characteristics'!$X35)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N35-W35","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X35","v":0},{"$f":"('17a Facility Characteristics'!$Z35+'17a Facility Characteristics'!$AA35)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K35+'17a Facility Characteristics'!$L35+'17a Facility Characteristics'!$Q35+'17a Facility Characteristics'!$R35+'17a Facility Characteristics'!$T35+'17a Facility Characteristics'!$U35+'17a Facility Characteristics'!$W35+'17a Facility Characteristics'!$X35+'17a Facility Characteristics'!$Z35+'17a Facility Characteristics'!$AA35","v":107338.79957257013},0]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B36,Quantities[],Quantities!$E$2)/43560","v":450.99169999999998},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D36=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D36=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K36+'17a Facility Characteristics'!$L36)*'16   Sum'!$C$15","v":0},{"$f":"IF(D36=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D36=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N36+'17a Facility Characteristics'!$O36)*'16   Sum'!$C$15","v":0},{"$f":"IF(D36=\"a\",'13   EarthSum'!P36+'13   EarthSum'!Q36,0)+IF(AND(C36=\"E\",D36=\"c\"),'13   EarthSum'!P36+'13   EarthSum'!Q36,0)","v":2185965.1542768814},{"$f":"IF(D36=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C36=\"E\",D36=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":539913.80685197969},{"$f":"('17a Facility Characteristics'!$Q36+'17a Facility Characteristics'!$R36)*'16   Sum'!$C$15","v":817763.68833865831},{"$f":"'14   Revegetation'!M36+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),'13   EarthSum'!P36+'13   EarthSum'!Q36,0)","v":0},{"$f":"SUM('14   Revegetation'!L36)+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T36+'17a Facility Characteristics'!$U36)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),'15   Other'!N36,0)","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W36+'17a Facility Characteristics'!$X36)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N36-W36","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X36","v":0},{"$f":"('17a Facility Characteristics'!$Z36+'17a Facility Characteristics'!$AA36)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K36+'17a Facility Characteristics'!$L36+'17a Facility Characteristics'!$Q36+'17a Facility Characteristics'!$R36+'17a Facility Characteristics'!$T36+'17a Facility Characteristics'!$U36+'17a Facility Characteristics'!$W36+'17a Facility Characteristics'!$X36+'17a Facility Characteristics'!$Z36+'17a Facility Characteristics'!$AA36","v":2725878.9611288612},6044.1887536485956]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B37,Quantities[],Quantities!$E$2)/43560","v":422},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D37=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D37=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K37+'17a Facility Characteristics'!$L37)*'16   Sum'!$C$15","v":0},{"$f":"IF(D37=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D37=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N37+'17a Facility Characteristics'!$O37)*'16   Sum'!$C$15","v":0},{"$f":"IF(D37=\"a\",'13   EarthSum'!P37+'13   EarthSum'!Q37,0)+IF(AND(C37=\"E\",D37=\"c\"),'13   EarthSum'!P37+'13   EarthSum'!Q37,0)","v":1104899.8178952499},{"$f":"IF(D37=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C37=\"E\",D37=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":272900.35511440842},{"$f":"('17a Facility Characteristics'!$Q37+'17a Facility Characteristics'!$R37)*'16   Sum'!$C$15","v":413340.05190289748},{"$f":"'14   Revegetation'!M37+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),'13   EarthSum'!P37+'13   EarthSum'!Q37,0)","v":0},{"$f":"SUM('14   Revegetation'!L37)+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T37+'17a Facility Characteristics'!$U37)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),'15   Other'!N37,0)","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W37+'17a Facility Characteristics'!$X37)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N37-W37","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X37","v":0},{"$f":"('17a Facility Characteristics'!$Z37+'17a Facility Characteristics'!$AA37)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K37+'17a Facility Characteristics'!$L37+'17a Facility Characteristics'!$Q37+'17a Facility Characteristics'!$R37+'17a Facility Characteristics'!$T37+'17a Facility Characteristics'!$U37+'17a Facility Characteristics'!$W37+'17a Facility Characteristics'!$X37+'17a Facility Characteristics'!$Z37+'17a Facility Characteristics'!$AA37","v":1377800.1730096582},3264.9293199281001]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B38,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D38=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D38=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K38+'17a Facility Characteristics'!$L38)*'16   Sum'!$C$15","v":0},{"$f":"IF(D38=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":123522.28079121774},{"$f":"IF(D38=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":30508.896595420381},{"$f":"('17a Facility Characteristics'!$N38+'17a Facility Characteristics'!$O38)*'16   Sum'!$C$15","v":46209.353215991439},{"$f":"IF(D38=\"a\",'13   EarthSum'!P38+'13   EarthSum'!Q38,0)+IF(AND(C38=\"E\",D38=\"c\"),'13   EarthSum'!P38+'13   EarthSum'!Q38,0)","v":0},{"$f":"IF(D38=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C38=\"E\",D38=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q38+'17a Facility Characteristics'!$R38)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M38+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),'13   EarthSum'!P38+'13   EarthSum'!Q38,0)","v":0},{"$f":"SUM('14   Revegetation'!L38)+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T38+'17a Facility Characteristics'!$U38)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),'15   Other'!N38,0)","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W38+'17a Facility Characteristics'!$X38)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N38-W38","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X38","v":0},{"$f":"('17a Facility Characteristics'!$Z38+'17a Facility Characteristics'!$AA38)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K38+'17a Facility Characteristics'!$L38+'17a Facility Characteristics'!$Q38+'17a Facility Characteristics'!$R38+'17a Facility Characteristics'!$T38+'17a Facility Characteristics'!$U38+'17a Facility Characteristics'!$W38+'17a Facility Characteristics'!$X38+'17a Facility Characteristics'!$Z38+'17a Facility Characteristics'!$AA38","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B39,Quantities[],Quantities!$E$2)/43560","v":308},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D39=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D39=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K39+'17a Facility Characteristics'!$L39)*'16   Sum'!$C$15","v":0},{"$f":"IF(D39=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D39=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N39+'17a Facility Characteristics'!$O39)*'16   Sum'!$C$15","v":0},{"$f":"IF(D39=\"a\",'13   EarthSum'!P39+'13   EarthSum'!Q39,0)+IF(AND(C39=\"E\",D39=\"c\"),'13   EarthSum'!P39+'13   EarthSum'!Q39,0)","v":1927110.6782981697},{"$f":"IF(D39=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C39=\"E\",D39=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":475979.07062212756},{"$f":"('17a Facility Characteristics'!$Q39+'17a Facility Characteristics'!$R39)*'16   Sum'!$C$15","v":720926.9246760892},{"$f":"'14   Revegetation'!M39+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),'13   EarthSum'!P39+'13   EarthSum'!Q39,0)","v":0},{"$f":"SUM('14   Revegetation'!L39)+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T39+'17a Facility Characteristics'!$U39)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),'15   Other'!N39,0)","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W39+'17a Facility Characteristics'!$X39)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N39-W39","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X39","v":0},{"$f":"('17a Facility Characteristics'!$Z39+'17a Facility Characteristics'!$AA39)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K39+'17a Facility Characteristics'!$L39+'17a Facility Characteristics'!$Q39+'17a Facility Characteristics'!$R39+'17a Facility Characteristics'!$T39+'17a Facility Characteristics'!$U39+'17a Facility Characteristics'!$W39+'17a Facility Characteristics'!$X39+'17a Facility Characteristics'!$Z39+'17a Facility Characteristics'!$AA39","v":2403089.7489202973},7802.2394445464197]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B40,Quantities[],Quantities!$E$2)/43560","v":32.5},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D40=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D40=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K40+'17a Facility Characteristics'!$L40)*'16   Sum'!$C$15","v":0},{"$f":"IF(D40=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D40=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N40+'17a Facility Characteristics'!$O40)*'16   Sum'!$C$15","v":0},{"$f":"IF(D40=\"a\",'13   EarthSum'!P40+'13   EarthSum'!Q40,0)+IF(AND(C40=\"E\",D40=\"c\"),'13   EarthSum'!P40+'13   EarthSum'!Q40,0)","v":14389.634030071516},{"$f":"IF(D40=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C40=\"E\",D40=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":3554.1106742631268},{"$f":"('17a Facility Characteristics'!$Q40+'17a Facility Characteristics'!$R40)*'16   Sum'!$C$15","v":5383.1234113003929},{"$f":"'14   Revegetation'!M40+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),'13   EarthSum'!P40+'13   EarthSum'!Q40,0)","v":0},{"$f":"SUM('14   Revegetation'!L40)+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T40+'17a Facility Characteristics'!$U40)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),'15   Other'!N40,0)","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W40+'17a Facility Characteristics'!$X40)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N40-W40","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X40","v":0},{"$f":"('17a Facility Characteristics'!$Z40+'17a Facility Characteristics'!$AA40)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K40+'17a Facility Characteristics'!$L40+'17a Facility Characteristics'!$Q40+'17a Facility Characteristics'!$R40+'17a Facility Characteristics'!$T40+'17a Facility Characteristics'!$U40+'17a Facility Characteristics'!$W40+'17a Facility Characteristics'!$X40+'17a Facility Characteristics'!$Z40+'17a Facility Characteristics'!$AA40","v":17943.744704334644},552.11522167183523]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B41,Quantities[],Quantities!$E$2)/43560","v":170},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D41=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D41=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K41+'17a Facility Characteristics'!$L41)*'16   Sum'!$C$15","v":0},{"$f":"IF(D41=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D41=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N41+'17a Facility Characteristics'!$O41)*'16   Sum'!$C$15","v":0},{"$f":"IF(D41=\"a\",'13   EarthSum'!P41+'13   EarthSum'!Q41,0)+IF(AND(C41=\"E\",D41=\"c\"),'13   EarthSum'!P41+'13   EarthSum'!Q41,0)","v":677941.4715685728},{"$f":"IF(D41=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C41=\"E\",D41=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":167445.46911979676},{"$f":"('17a Facility Characteristics'!$Q41+'17a Facility Characteristics'!$R41)*'16   Sum'!$C$15","v":253616.08220651085},{"$f":"'14   Revegetation'!M41+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),'13   EarthSum'!P41+'13   EarthSum'!Q41,0)","v":0},{"$f":"SUM('14   Revegetation'!L41)+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T41+'17a Facility Characteristics'!$U41)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),'15   Other'!N41,0)","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W41+'17a Facility Characteristics'!$X41)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N41-W41","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X41","v":0},{"$f":"('17a Facility Characteristics'!$Z41+'17a Facility Characteristics'!$AA41)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K41+'17a Facility Characteristics'!$L41+'17a Facility Characteristics'!$Q41+'17a Facility Characteristics'!$R41+'17a Facility Characteristics'!$T41+'17a Facility Characteristics'!$U41+'17a Facility Characteristics'!$W41+'17a Facility Characteristics'!$X41+'17a Facility Characteristics'!$Z41+'17a Facility Characteristics'!$AA41","v":845386.94068836956},4972.8643569904089]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B42,Quantities[],Quantities!$E$2)/43560","v":249},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D42=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D42=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K42+'17a Facility Characteristics'!$L42)*'16   Sum'!$C$15","v":0},{"$f":"IF(D42=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D42=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N42+'17a Facility Characteristics'!$O42)*'16   Sum'!$C$15","v":0},{"$f":"IF(D42=\"a\",'13   EarthSum'!P42+'13   EarthSum'!Q42,0)+IF(AND(C42=\"E\",D42=\"c\"),'13   EarthSum'!P42+'13   EarthSum'!Q42,0)","v":565847.51777766959},{"$f":"IF(D42=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C42=\"E\",D42=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":139759.2668956095},{"$f":"('17a Facility Characteristics'!$Q42+'17a Facility Characteristics'!$R42)*'16   Sum'!$C$15","v":211682.03540198374},{"$f":"'14   Revegetation'!M42+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),'13   EarthSum'!P42+'13   EarthSum'!Q42,0)","v":0},{"$f":"SUM('14   Revegetation'!L42)+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T42+'17a Facility Characteristics'!$U42)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),'15   Other'!N42,0)","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W42+'17a Facility Characteristics'!$X42)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N42-W42","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X42","v":0},{"$f":"('17a Facility Characteristics'!$Z42+'17a Facility Characteristics'!$AA42)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K42+'17a Facility Characteristics'!$L42+'17a Facility Characteristics'!$Q42+'17a Facility Characteristics'!$R42+'17a Facility Characteristics'!$T42+'17a Facility Characteristics'!$U42+'17a Facility Characteristics'!$W42+'17a Facility Characteristics'!$X42+'17a Facility Characteristics'!$Z42+'17a Facility Characteristics'!$AA42","v":705606.78467327915},2833.7621874428883]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B43,Quantities[],Quantities!$E$2)/43560","v":15},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D43=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D43=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K43+'17a Facility Characteristics'!$L43)*'16   Sum'!$C$15","v":0},{"$f":"IF(D43=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D43=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N43+'17a Facility Characteristics'!$O43)*'16   Sum'!$C$15","v":0},{"$f":"IF(D43=\"a\",'13   EarthSum'!P43+'13   EarthSum'!Q43,0)+IF(AND(C43=\"E\",D43=\"c\"),'13   EarthSum'!P43+'13   EarthSum'!Q43,0)","v":21602.325257260502},{"$f":"IF(D43=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C43=\"E\",D43=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":5335.5807816435427},{"$f":"('17a Facility Characteristics'!$Q43+'17a Facility Characteristics'!$R43)*'16   Sum'!$C$15","v":8081.3718116712134},{"$f":"'14   Revegetation'!M43+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),'13   EarthSum'!P43+'13   EarthSum'!Q43,0)","v":0},{"$f":"SUM('14   Revegetation'!L43)+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T43+'17a Facility Characteristics'!$U43)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),'15   Other'!N43,0)","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W43+'17a Facility Characteristics'!$X43)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N43-W43","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X43","v":0},{"$f":"('17a Facility Characteristics'!$Z43+'17a Facility Characteristics'!$AA43)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K43+'17a Facility Characteristics'!$L43+'17a Facility Characteristics'!$Q43+'17a Facility Characteristics'!$R43+'17a Facility Characteristics'!$T43+'17a Facility Characteristics'!$U43+'17a Facility Characteristics'!$W43+'17a Facility Characteristics'!$X43+'17a Facility Characteristics'!$Z43+'17a Facility Characteristics'!$AA43","v":26937.906038904046},1795.8604025936031]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B44,Quantities[],Quantities!$E$2)/43560","v":56},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D44=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D44=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K44+'17a Facility Characteristics'!$L44)*'16   Sum'!$C$15","v":0},{"$f":"IF(D44=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D44=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N44+'17a Facility Characteristics'!$O44)*'16   Sum'!$C$15","v":0},{"$f":"IF(D44=\"a\",'13   EarthSum'!P44+'13   EarthSum'!Q44,0)+IF(AND(C44=\"E\",D44=\"c\"),'13   EarthSum'!P44+'13   EarthSum'!Q44,0)","v":128045.72603656894},{"$f":"IF(D44=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C44=\"E\",D44=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":31626.147040939017},{"$f":"('17a Facility Characteristics'!$Q44+'17a Facility Characteristics'!$R44)*'16   Sum'!$C$15","v":47901.561923252382},{"$f":"'14   Revegetation'!M44+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),'13   EarthSum'!P44+'13   EarthSum'!Q44,0)","v":0},{"$f":"SUM('14   Revegetation'!L44)+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T44+'17a Facility Characteristics'!$U44)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),'15   Other'!N44,0)","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W44+'17a Facility Characteristics'!$X44)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N44-W44","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X44","v":0},{"$f":"('17a Facility Characteristics'!$Z44+'17a Facility Characteristics'!$AA44)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K44+'17a Facility Characteristics'!$L44+'17a Facility Characteristics'!$Q44+'17a Facility Characteristics'!$R44+'17a Facility Characteristics'!$T44+'17a Facility Characteristics'!$U44+'17a Facility Characteristics'!$W44+'17a Facility Characteristics'!$X44+'17a Facility Characteristics'!$Z44+'17a Facility Characteristics'!$AA44","v":159671.87307750795},2851.283447812642]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B45,Quantities[],Quantities!$E$2)/43560","v":116},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D45=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D45=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K45+'17a Facility Characteristics'!$L45)*'16   Sum'!$C$15","v":0},{"$f":"IF(D45=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D45=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N45+'17a Facility Characteristics'!$O45)*'16   Sum'!$C$15","v":0},{"$f":"IF(D45=\"a\",'13   EarthSum'!P45+'13   EarthSum'!Q45,0)+IF(AND(C45=\"E\",D45=\"c\"),'13   EarthSum'!P45+'13   EarthSum'!Q45,0)","v":41604.48481934164},{"$f":"IF(D45=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C45=\"E\",D45=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":10275.934974067262},{"$f":"('17a Facility Characteristics'!$Q45+'17a Facility Characteristics'!$R45)*'16   Sum'!$C$15","v":15564.125938022669},{"$f":"'14   Revegetation'!M45+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),'13   EarthSum'!P45+'13   EarthSum'!Q45,0)","v":0},{"$f":"SUM('14   Revegetation'!L45)+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T45+'17a Facility Characteristics'!$U45)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),'15   Other'!N45,0)","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W45+'17a Facility Characteristics'!$X45)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N45-W45","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X45","v":0},{"$f":"('17a Facility Characteristics'!$Z45+'17a Facility Characteristics'!$AA45)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K45+'17a Facility Characteristics'!$L45+'17a Facility Characteristics'!$Q45+'17a Facility Characteristics'!$R45+'17a Facility Characteristics'!$T45+'17a Facility Characteristics'!$U45+'17a Facility Characteristics'!$W45+'17a Facility Characteristics'!$X45+'17a Facility Characteristics'!$Z45+'17a Facility Characteristics'!$AA45","v":51880.419793408902},447.24499821904226]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B46,Quantities[],Quantities!$E$2)/43560","v":17},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D46=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D46=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K46+'17a Facility Characteristics'!$L46)*'16   Sum'!$C$15","v":0},{"$f":"IF(D46=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D46=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N46+'17a Facility Characteristics'!$O46)*'16   Sum'!$C$15","v":0},{"$f":"IF(D46=\"a\",'13   EarthSum'!P46+'13   EarthSum'!Q46,0)+IF(AND(C46=\"E\",D46=\"c\"),'13   EarthSum'!P46+'13   EarthSum'!Q46,0)","v":709.41295355875263},{"$f":"IF(D46=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C46=\"E\",D46=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":130.41703321079981},{"$f":"('17a Facility Characteristics'!$Q46+'17a Facility Characteristics'!$R46)*'16   Sum'!$C$15","v":251.94899603086571},{"$f":"'14   Revegetation'!M46+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),'13   EarthSum'!P46+'13   EarthSum'!Q46,0)","v":0},{"$f":"SUM('14   Revegetation'!L46)+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T46+'17a Facility Characteristics'!$U46)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),'15   Other'!N46,0)","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W46+'17a Facility Characteristics'!$X46)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N46-W46","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X46","v":0},{"$f":"('17a Facility Characteristics'!$Z46+'17a Facility Characteristics'!$AA46)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K46+'17a Facility Characteristics'!$L46+'17a Facility Characteristics'!$Q46+'17a Facility Characteristics'!$R46+'17a Facility Characteristics'!$T46+'17a Facility Characteristics'!$U46+'17a Facility Characteristics'!$W46+'17a Facility Characteristics'!$X46+'17a Facility Characteristics'!$Z46+'17a Facility Characteristics'!$AA46","v":839.82998676955242},49.401763927620728]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B47,Quantities[],Quantities!$E$2)/43560","v":36},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D47=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D47=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K47+'17a Facility Characteristics'!$L47)*'16   Sum'!$C$15","v":0},{"$f":"IF(D47=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D47=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N47+'17a Facility Characteristics'!$O47)*'16   Sum'!$C$15","v":0},{"$f":"IF(D47=\"a\",'13   EarthSum'!P47+'13   EarthSum'!Q47,0)+IF(AND(C47=\"E\",D47=\"c\"),'13   EarthSum'!P47+'13   EarthSum'!Q47,0)","v":1502.2862545950056},{"$f":"IF(D47=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C47=\"E\",D47=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":276.17724679934076},{"$f":"('17a Facility Characteristics'!$Q47+'17a Facility Characteristics'!$R47)*'16   Sum'!$C$15","v":533.53905041830387},{"$f":"'14   Revegetation'!M47+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),'13   EarthSum'!P47+'13   EarthSum'!Q47,0)","v":0},{"$f":"SUM('14   Revegetation'!L47)+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T47+'17a Facility Characteristics'!$U47)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),'15   Other'!N47,0)","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W47+'17a Facility Characteristics'!$X47)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N47-W47","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X47","v":0},{"$f":"('17a Facility Characteristics'!$Z47+'17a Facility Characteristics'!$AA47)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K47+'17a Facility Characteristics'!$L47+'17a Facility Characteristics'!$Q47+'17a Facility Characteristics'!$R47+'17a Facility Characteristics'!$T47+'17a Facility Characteristics'!$U47+'17a Facility Characteristics'!$W47+'17a Facility Characteristics'!$X47+'17a Facility Characteristics'!$Z47+'17a Facility Characteristics'!$AA47","v":1778.4635013943464},49.401763927620735]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B48,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D48=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D48=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K48+'17a Facility Characteristics'!$L48)*'16   Sum'!$C$15","v":0},{"$f":"IF(D48=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D48=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N48+'17a Facility Characteristics'!$O48)*'16   Sum'!$C$15","v":0},{"$f":"IF(D48=\"a\",'13   EarthSum'!P48+'13   EarthSum'!Q48,0)+IF(AND(C48=\"E\",D48=\"c\"),'13   EarthSum'!P48+'13   EarthSum'!Q48,0)","v":1377.0957333787551},{"$f":"IF(D48=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C48=\"E\",D48=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":253.16247623272906},{"$f":"('17a Facility Characteristics'!$Q48+'17a Facility Characteristics'!$R48)*'16   Sum'!$C$15","v":489.07746288344521},{"$f":"'14   Revegetation'!M48+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),'13   EarthSum'!P48+'13   EarthSum'!Q48,0)","v":0},{"$f":"SUM('14   Revegetation'!L48)+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T48+'17a Facility Characteristics'!$U48)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),'15   Other'!N48,0)","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W48+'17a Facility Characteristics'!$X48)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N48-W48","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X48","v":0},{"$f":"('17a Facility Characteristics'!$Z48+'17a Facility Characteristics'!$AA48)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K48+'17a Facility Characteristics'!$L48+'17a Facility Characteristics'!$Q48+'17a Facility Characteristics'!$R48+'17a Facility Characteristics'!$T48+'17a Facility Characteristics'!$U48+'17a Facility Characteristics'!$W48+'17a Facility Characteristics'!$X48+'17a Facility Characteristics'!$Z48+'17a Facility Characteristics'!$AA48","v":1630.2582096114841},49.401763927620728]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B49,Quantities[],Quantities!$E$2)/43560","v":63},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D49=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D49=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K49+'17a Facility Characteristics'!$L49)*'16   Sum'!$C$15","v":0},{"$f":"IF(D49=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D49=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N49+'17a Facility Characteristics'!$O49)*'16   Sum'!$C$15","v":0},{"$f":"IF(D49=\"a\",'13   EarthSum'!P49+'13   EarthSum'!Q49,0)+IF(AND(C49=\"E\",D49=\"c\"),'13   EarthSum'!P49+'13   EarthSum'!Q49,0)","v":2629.0009455412601},{"$f":"IF(D49=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C49=\"E\",D49=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":483.31018189884639},{"$f":"('17a Facility Characteristics'!$Q49+'17a Facility Characteristics'!$R49)*'16   Sum'!$C$15","v":933.69333823203181},{"$f":"'14   Revegetation'!M49+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),'13   EarthSum'!P49+'13   EarthSum'!Q49,0)","v":0},{"$f":"SUM('14   Revegetation'!L49)+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T49+'17a Facility Characteristics'!$U49)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),'15   Other'!N49,0)","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W49+'17a Facility Characteristics'!$X49)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N49-W49","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X49","v":0},{"$f":"('17a Facility Characteristics'!$Z49+'17a Facility Characteristics'!$AA49)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K49+'17a Facility Characteristics'!$L49+'17a Facility Characteristics'!$Q49+'17a Facility Characteristics'!$R49+'17a Facility Characteristics'!$T49+'17a Facility Characteristics'!$U49+'17a Facility Characteristics'!$W49+'17a Facility Characteristics'!$X49+'17a Facility Characteristics'!$Z49+'17a Facility Characteristics'!$AA49","v":3112.3111274401062},49.401763927620735]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B50,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D50=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D50=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K50+'17a Facility Characteristics'!$L50)*'16   Sum'!$C$15","v":0},{"$f":"IF(D50=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D50=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N50+'17a Facility Characteristics'!$O50)*'16   Sum'!$C$15","v":0},{"$f":"IF(D50=\"a\",'13   EarthSum'!P50+'13   EarthSum'!Q50,0)+IF(AND(C50=\"E\",D50=\"c\"),'13   EarthSum'!P50+'13   EarthSum'!Q50,0)","v":277809.27765653626},{"$f":"IF(D50=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C50=\"E\",D50=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":68616.402409194357},{"$f":"('17a Facility Characteristics'!$Q50+'17a Facility Characteristics'!$R50)*'16   Sum'!$C$15","v":103927.70401971917},{"$f":"'14   Revegetation'!M50+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),'13   EarthSum'!P50+'13   EarthSum'!Q50,0)","v":0},{"$f":"SUM('14   Revegetation'!L50)+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T50+'17a Facility Characteristics'!$U50)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),'15   Other'!N50,0)","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W50+'17a Facility Characteristics'!$X50)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N50-W50","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X50","v":0},{"$f":"('17a Facility Characteristics'!$Z50+'17a Facility Characteristics'!$AA50)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K50+'17a Facility Characteristics'!$L50+'17a Facility Characteristics'!$Q50+'17a Facility Characteristics'!$R50+'17a Facility Characteristics'!$T50+'17a Facility Characteristics'!$U50+'17a Facility Characteristics'!$W50+'17a Facility Characteristics'!$X50+'17a Facility Characteristics'!$Z50+'17a Facility Characteristics'!$AA50","v":346425.68006573059},3012.3972179628745]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B51,Quantities[],Quantities!$E$2)/43560","v":13},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D51=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D51=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K51+'17a Facility Characteristics'!$L51)*'16   Sum'!$C$15","v":0},{"$f":"IF(D51=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D51=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N51+'17a Facility Characteristics'!$O51)*'16   Sum'!$C$15","v":0},{"$f":"IF(D51=\"a\",'13   EarthSum'!P51+'13   EarthSum'!Q51,0)+IF(AND(C51=\"E\",D51=\"c\"),'13   EarthSum'!P51+'13   EarthSum'!Q51,0)","v":542.49225860375213},{"$f":"IF(D51=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C51=\"E\",D51=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":99.730672455317517},{"$f":"('17a Facility Characteristics'!$Q51+'17a Facility Characteristics'!$R51)*'16   Sum'!$C$15","v":192.66687931772088},{"$f":"'14   Revegetation'!M51+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),'13   EarthSum'!P51+'13   EarthSum'!Q51,0)","v":0},{"$f":"SUM('14   Revegetation'!L51)+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T51+'17a Facility Characteristics'!$U51)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),'15   Other'!N51,0)","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W51+'17a Facility Characteristics'!$X51)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N51-W51","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X51","v":0},{"$f":"('17a Facility Characteristics'!$Z51+'17a Facility Characteristics'!$AA51)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K51+'17a Facility Characteristics'!$L51+'17a Facility Characteristics'!$Q51+'17a Facility Characteristics'!$R51+'17a Facility Characteristics'!$T51+'17a Facility Characteristics'!$U51+'17a Facility Characteristics'!$W51+'17a Facility Characteristics'!$X51+'17a Facility Characteristics'!$Z51+'17a Facility Characteristics'!$AA51","v":642.22293105906965},49.401763927620742]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B52,Quantities[],Quantities!$E$2)/43560","v":126},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D52=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D52=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K52+'17a Facility Characteristics'!$L52)*'16   Sum'!$C$15","v":0},{"$f":"IF(D52=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D52=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N52+'17a Facility Characteristics'!$O52)*'16   Sum'!$C$15","v":0},{"$f":"IF(D52=\"a\",'13   EarthSum'!P52+'13   EarthSum'!Q52,0)+IF(AND(C52=\"E\",D52=\"c\"),'13   EarthSum'!P52+'13   EarthSum'!Q52,0)","v":5258.0018910825202},{"$f":"IF(D52=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C52=\"E\",D52=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":966.62036379769279},{"$f":"('17a Facility Characteristics'!$Q52+'17a Facility Characteristics'!$R52)*'16   Sum'!$C$15","v":1867.3866764640636},{"$f":"'14   Revegetation'!M52+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),'13   EarthSum'!P52+'13   EarthSum'!Q52,0)","v":0},{"$f":"SUM('14   Revegetation'!L52)+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T52+'17a Facility Characteristics'!$U52)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),'15   Other'!N52,0)","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W52+'17a Facility Characteristics'!$X52)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N52-W52","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X52","v":0},{"$f":"('17a Facility Characteristics'!$Z52+'17a Facility Characteristics'!$AA52)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K52+'17a Facility Characteristics'!$L52+'17a Facility Characteristics'!$Q52+'17a Facility Characteristics'!$R52+'17a Facility Characteristics'!$T52+'17a Facility Characteristics'!$U52+'17a Facility Characteristics'!$W52+'17a Facility Characteristics'!$X52+'17a Facility Characteristics'!$Z52+'17a Facility Characteristics'!$AA52","v":6224.6222548802125},49.401763927620735]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B53,Quantities[],Quantities!$E$2)/43560","v":39},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D53=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D53=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K53+'17a Facility Characteristics'!$L53)*'16   Sum'!$C$15","v":0},{"$f":"IF(D53=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D53=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N53+'17a Facility Characteristics'!$O53)*'16   Sum'!$C$15","v":0},{"$f":"IF(D53=\"a\",'13   EarthSum'!P53+'13   EarthSum'!Q53,0)+IF(AND(C53=\"E\",D53=\"c\"),'13   EarthSum'!P53+'13   EarthSum'!Q53,0)","v":1627.4767758112562},{"$f":"IF(D53=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C53=\"E\",D53=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":299.19201736595255},{"$f":"('17a Facility Characteristics'!$Q53+'17a Facility Characteristics'!$R53)*'16   Sum'!$C$15","v":578.0006379531626},{"$f":"'14   Revegetation'!M53+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),'13   EarthSum'!P53+'13   EarthSum'!Q53,0)","v":0},{"$f":"SUM('14   Revegetation'!L53)+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T53+'17a Facility Characteristics'!$U53)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),'15   Other'!N53,0)","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W53+'17a Facility Characteristics'!$X53)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N53-W53","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X53","v":0},{"$f":"('17a Facility Characteristics'!$Z53+'17a Facility Characteristics'!$AA53)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K53+'17a Facility Characteristics'!$L53+'17a Facility Characteristics'!$Q53+'17a Facility Characteristics'!$R53+'17a Facility Characteristics'!$T53+'17a Facility Characteristics'!$U53+'17a Facility Characteristics'!$W53+'17a Facility Characteristics'!$X53+'17a Facility Characteristics'!$Z53+'17a Facility Characteristics'!$AA53","v":1926.6687931772087},49.401763927620735]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B54,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D54=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D54=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K54+'17a Facility Characteristics'!$L54)*'16   Sum'!$C$15","v":0},{"$f":"IF(D54=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D54=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N54+'17a Facility Characteristics'!$O54)*'16   Sum'!$C$15","v":0},{"$f":"IF(D54=\"a\",'13   EarthSum'!P54+'13   EarthSum'!Q54,0)+IF(AND(C54=\"E\",D54=\"c\"),'13   EarthSum'!P54+'13   EarthSum'!Q54,0)","v":417.30173738750153},{"$f":"IF(D54=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C54=\"E\",D54=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":76.715901888705773},{"$f":"('17a Facility Characteristics'!$Q54+'17a Facility Characteristics'!$R54)*'16   Sum'!$C$15","v":148.20529178286219},{"$f":"'14   Revegetation'!M54+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),'13   EarthSum'!P54+'13   EarthSum'!Q54,0)","v":0},{"$f":"SUM('14   Revegetation'!L54)+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T54+'17a Facility Characteristics'!$U54)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),'15   Other'!N54,0)","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W54+'17a Facility Characteristics'!$X54)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N54-W54","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X54","v":0},{"$f":"('17a Facility Characteristics'!$Z54+'17a Facility Characteristics'!$AA54)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K54+'17a Facility Characteristics'!$L54+'17a Facility Characteristics'!$Q54+'17a Facility Characteristics'!$R54+'17a Facility Characteristics'!$T54+'17a Facility Characteristics'!$U54+'17a Facility Characteristics'!$W54+'17a Facility Characteristics'!$X54+'17a Facility Characteristics'!$Z54+'17a Facility Characteristics'!$AA54","v":494.01763927620732},49.401763927620735]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B55,Quantities[],Quantities!$E$2)/43560","v":32.5},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D55=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D55=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K55+'17a Facility Characteristics'!$L55)*'16   Sum'!$C$15","v":0},{"$f":"IF(D55=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D55=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N55+'17a Facility Characteristics'!$O55)*'16   Sum'!$C$15","v":0},{"$f":"IF(D55=\"a\",'13   EarthSum'!P55+'13   EarthSum'!Q55,0)+IF(AND(C55=\"E\",D55=\"c\"),'13   EarthSum'!P55+'13   EarthSum'!Q55,0)","v":1356.2306465093802},{"$f":"IF(D55=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C55=\"E\",D55=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":249.32668113829379},{"$f":"('17a Facility Characteristics'!$Q55+'17a Facility Characteristics'!$R55)*'16   Sum'!$C$15","v":481.66719829430212},{"$f":"'14   Revegetation'!M55+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),'13   EarthSum'!P55+'13   EarthSum'!Q55,0)","v":0},{"$f":"SUM('14   Revegetation'!L55)+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T55+'17a Facility Characteristics'!$U55)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),'15   Other'!N55,0)","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W55+'17a Facility Characteristics'!$X55)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N55-W55","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X55","v":0},{"$f":"('17a Facility Characteristics'!$Z55+'17a Facility Characteristics'!$AA55)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K55+'17a Facility Characteristics'!$L55+'17a Facility Characteristics'!$Q55+'17a Facility Characteristics'!$R55+'17a Facility Characteristics'!$T55+'17a Facility Characteristics'!$U55+'17a Facility Characteristics'!$W55+'17a Facility Characteristics'!$X55+'17a Facility Characteristics'!$Z55+'17a Facility Characteristics'!$AA55","v":1605.5573276476739},49.401763927620735]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B56,Quantities[],Quantities!$E$2)/43560","v":13},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D56=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D56=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K56+'17a Facility Characteristics'!$L56)*'16   Sum'!$C$15","v":0},{"$f":"IF(D56=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D56=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N56+'17a Facility Characteristics'!$O56)*'16   Sum'!$C$15","v":0},{"$f":"IF(D56=\"a\",'13   EarthSum'!P56+'13   EarthSum'!Q56,0)+IF(AND(C56=\"E\",D56=\"c\"),'13   EarthSum'!P56+'13   EarthSum'!Q56,0)","v":542.49225860375213},{"$f":"IF(D56=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C56=\"E\",D56=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":99.730672455317517},{"$f":"('17a Facility Characteristics'!$Q56+'17a Facility Characteristics'!$R56)*'16   Sum'!$C$15","v":192.66687931772088},{"$f":"'14   Revegetation'!M56+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),'13   EarthSum'!P56+'13   EarthSum'!Q56,0)","v":0},{"$f":"SUM('14   Revegetation'!L56)+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T56+'17a Facility Characteristics'!$U56)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),'15   Other'!N56,0)","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W56+'17a Facility Characteristics'!$X56)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N56-W56","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X56","v":0},{"$f":"('17a Facility Characteristics'!$Z56+'17a Facility Characteristics'!$AA56)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K56+'17a Facility Characteristics'!$L56+'17a Facility Characteristics'!$Q56+'17a Facility Characteristics'!$R56+'17a Facility Characteristics'!$T56+'17a Facility Characteristics'!$U56+'17a Facility Characteristics'!$W56+'17a Facility Characteristics'!$X56+'17a Facility Characteristics'!$Z56+'17a Facility Characteristics'!$AA56","v":642.22293105906965},49.401763927620742]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B57,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D57=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D57=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K57+'17a Facility Characteristics'!$L57)*'16   Sum'!$C$15","v":0},{"$f":"IF(D57=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D57=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N57+'17a Facility Characteristics'!$O57)*'16   Sum'!$C$15","v":0},{"$f":"IF(D57=\"a\",'13   EarthSum'!P57+'13   EarthSum'!Q57,0)+IF(AND(C57=\"E\",D57=\"c\"),'13   EarthSum'!P57+'13   EarthSum'!Q57,0)","v":2394.0291782608697},{"$f":"IF(D57=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C57=\"E\",D57=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":591.30375652173905},{"$f":"('17a Facility Characteristics'!$Q57+'17a Facility Characteristics'!$R57)*'16   Sum'!$C$15","v":895.59988043478268},{"$f":"'14   Revegetation'!M57+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),'13   EarthSum'!P57+'13   EarthSum'!Q57,0)","v":0},{"$f":"SUM('14   Revegetation'!L57)+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T57+'17a Facility Characteristics'!$U57)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),'15   Other'!N57,0)","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W57+'17a Facility Characteristics'!$X57)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N57-W57","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X57","v":0},{"$f":"('17a Facility Characteristics'!$Z57+'17a Facility Characteristics'!$AA57)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K57+'17a Facility Characteristics'!$L57+'17a Facility Characteristics'!$Q57+'17a Facility Characteristics'!$R57+'17a Facility Characteristics'!$T57+'17a Facility Characteristics'!$U57+'17a Facility Characteristics'!$W57+'17a Facility Characteristics'!$X57+'17a Facility Characteristics'!$Z57+'17a Facility Characteristics'!$AA57","v":2985.3329347826088},63.034901494565219]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B58,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D58=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D58=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K58+'17a Facility Characteristics'!$L58)*'16   Sum'!$C$15","v":0},{"$f":"IF(D58=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D58=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N58+'17a Facility Characteristics'!$O58)*'16   Sum'!$C$15","v":0},{"$f":"IF(D58=\"a\",'13   EarthSum'!P58+'13   EarthSum'!Q58,0)+IF(AND(C58=\"E\",D58=\"c\"),'13   EarthSum'!P58+'13   EarthSum'!Q58,0)","v":1095.0694518425576},{"$f":"IF(D58=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C58=\"E\",D58=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":270.47234277950304},{"$f":"('17a Facility Characteristics'!$Q58+'17a Facility Characteristics'!$R58)*'16   Sum'!$C$15","v":409.66253838661811},{"$f":"'14   Revegetation'!M58+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),'13   EarthSum'!P58+'13   EarthSum'!Q58,0)","v":0},{"$f":"SUM('14   Revegetation'!L58)+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T58+'17a Facility Characteristics'!$U58)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),'15   Other'!N58,0)","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W58+'17a Facility Characteristics'!$X58)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N58-W58","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X58","v":0},{"$f":"('17a Facility Characteristics'!$Z58+'17a Facility Characteristics'!$AA58)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K58+'17a Facility Characteristics'!$L58+'17a Facility Characteristics'!$Q58+'17a Facility Characteristics'!$R58+'17a Facility Characteristics'!$T58+'17a Facility Characteristics'!$U58+'17a Facility Characteristics'!$W58+'17a Facility Characteristics'!$X58+'17a Facility Characteristics'!$Z58+'17a Facility Characteristics'!$AA58","v":1365.5417946220605},64.321328055678777]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B59,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D59=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D59=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K59+'17a Facility Characteristics'!$L59)*'16   Sum'!$C$15","v":0},{"$f":"IF(D59=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D59=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N59+'17a Facility Characteristics'!$O59)*'16   Sum'!$C$15","v":0},{"$f":"IF(D59=\"a\",'13   EarthSum'!P59+'13   EarthSum'!Q59,0)+IF(AND(C59=\"E\",D59=\"c\"),'13   EarthSum'!P59+'13   EarthSum'!Q59,0)","v":10316.245424800354},{"$f":"IF(D59=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C59=\"E\",D59=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2548.0201863354032},{"$f":"('17a Facility Characteristics'!$Q59+'17a Facility Characteristics'!$R59)*'16   Sum'!$C$15","v":3859.2796833407269},{"$f":"'14   Revegetation'!M59+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),'13   EarthSum'!P59+'13   EarthSum'!Q59,0)","v":0},{"$f":"SUM('14   Revegetation'!L59)+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T59+'17a Facility Characteristics'!$U59)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),'15   Other'!N59,0)","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W59+'17a Facility Characteristics'!$X59)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N59-W59","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X59","v":0},{"$f":"('17a Facility Characteristics'!$Z59+'17a Facility Characteristics'!$AA59)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K59+'17a Facility Characteristics'!$L59+'17a Facility Characteristics'!$Q59+'17a Facility Characteristics'!$R59+'17a Facility Characteristics'!$T59+'17a Facility Characteristics'!$U59+'17a Facility Characteristics'!$W59+'17a Facility Characteristics'!$X59+'17a Facility Characteristics'!$Z59+'17a Facility Characteristics'!$AA59","v":12864.265611135757},64.321328055678791]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B60,Quantities[],Quantities!$E$2)/43560","v":47.775000000000006},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D60=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D60=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K60+'17a Facility Characteristics'!$L60)*'16   Sum'!$C$15","v":0},{"$f":"IF(D60=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D60=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N60+'17a Facility Characteristics'!$O60)*'16   Sum'!$C$15","v":0},{"$f":"IF(D60=\"a\",'13   EarthSum'!P60+'13   EarthSum'!Q60,0)+IF(AND(C60=\"E\",D60=\"c\"),'13   EarthSum'!P60+'13   EarthSum'!Q60,0)","v":130483.21928540192},{"$f":"IF(D60=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C60=\"E\",D60=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":32228.186033453865},{"$f":"('17a Facility Characteristics'!$Q60+'17a Facility Characteristics'!$R60)*'16   Sum'!$C$15","v":48813.421595656728},{"$f":"'14   Revegetation'!M60+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),'13   EarthSum'!P60+'13   EarthSum'!Q60,0)","v":0},{"$f":"SUM('14   Revegetation'!L60)+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T60+'17a Facility Characteristics'!$U60)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),'15   Other'!N60,0)","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W60+'17a Facility Characteristics'!$X60)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N60-W60","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X60","v":0},{"$f":"('17a Facility Characteristics'!$Z60+'17a Facility Characteristics'!$AA60)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K60+'17a Facility Characteristics'!$L60+'17a Facility Characteristics'!$Q60+'17a Facility Characteristics'!$R60+'17a Facility Characteristics'!$T60+'17a Facility Characteristics'!$U60+'17a Facility Characteristics'!$W60+'17a Facility Characteristics'!$X60+'17a Facility Characteristics'!$Z60+'17a Facility Characteristics'!$AA60","v":162711.40531885577},3405.785563973956]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B61,Quantities[],Quantities!$E$2)/43560","v":15.925000000000001},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D61=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D61=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K61+'17a Facility Characteristics'!$L61)*'16   Sum'!$C$15","v":0},{"$f":"IF(D61=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D61=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N61+'17a Facility Characteristics'!$O61)*'16   Sum'!$C$15","v":0},{"$f":"IF(D61=\"a\",'13   EarthSum'!P61+'13   EarthSum'!Q61,0)+IF(AND(C61=\"E\",D61=\"c\"),'13   EarthSum'!P61+'13   EarthSum'!Q61,0)","v":24393.18013983281},{"$f":"IF(D61=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C61=\"E\",D61=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":6024.8969315706927},{"$f":"('17a Facility Characteristics'!$Q61+'17a Facility Characteristics'!$R61)*'16   Sum'!$C$15","v":9125.4231214210504},{"$f":"'14   Revegetation'!M61+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),'13   EarthSum'!P61+'13   EarthSum'!Q61,0)","v":0},{"$f":"SUM('14   Revegetation'!L61)+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T61+'17a Facility Characteristics'!$U61)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),'15   Other'!N61,0)","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W61+'17a Facility Characteristics'!$X61)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N61-W61","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X61","v":0},{"$f":"('17a Facility Characteristics'!$Z61+'17a Facility Characteristics'!$AA61)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K61+'17a Facility Characteristics'!$L61+'17a Facility Characteristics'!$Q61+'17a Facility Characteristics'!$R61+'17a Facility Characteristics'!$T61+'17a Facility Characteristics'!$U61+'17a Facility Characteristics'!$W61+'17a Facility Characteristics'!$X61+'17a Facility Characteristics'!$Z61+'17a Facility Characteristics'!$AA61","v":30418.077071403502},1910.0833325842073]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B62,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D62=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D62=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K62+'17a Facility Characteristics'!$L62)*'16   Sum'!$C$15","v":0},{"$f":"IF(D62=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D62=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N62+'17a Facility Characteristics'!$O62)*'16   Sum'!$C$15","v":0},{"$f":"IF(D62=\"a\",'13   EarthSum'!P62+'13   EarthSum'!Q62,0)+IF(AND(C62=\"E\",D62=\"c\"),'13   EarthSum'!P62+'13   EarthSum'!Q62,0)","v":15385.858771873323},{"$f":"IF(D62=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C62=\"E\",D62=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":3800.1692593114667},{"$f":"('17a Facility Characteristics'!$Q62+'17a Facility Characteristics'!$R62)*'16   Sum'!$C$15","v":5755.8084093554362},{"$f":"'14   Revegetation'!M62+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),'13   EarthSum'!P62+'13   EarthSum'!Q62,0)","v":0},{"$f":"SUM('14   Revegetation'!L62)+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T62+'17a Facility Characteristics'!$U62)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),'15   Other'!N62,0)","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W62+'17a Facility Characteristics'!$X62)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N62-W62","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X62","v":0},{"$f":"('17a Facility Characteristics'!$Z62+'17a Facility Characteristics'!$AA62)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K62+'17a Facility Characteristics'!$L62+'17a Facility Characteristics'!$Q62+'17a Facility Characteristics'!$R62+'17a Facility Characteristics'!$T62+'17a Facility Characteristics'!$U62+'17a Facility Characteristics'!$W62+'17a Facility Characteristics'!$X62+'17a Facility Characteristics'!$Z62+'17a Facility Characteristics'!$AA62","v":19186.028031184789},2591.2354036666989]
[28,{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B63,Quantities[],Quantities!$E$2)/43560","v":23.6},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D63=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D63=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K63+'17a Facility Characteristics'!$L63)*'16   Sum'!$C$15","v":0},{"$f":"IF(D63=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D63=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N63+'17a Facility Characteristics'!$O63)*'16   Sum'!$C$15","v":0},{"$f":"IF(D63=\"a\",'13   EarthSum'!P63+'13   EarthSum'!Q63,0)+IF(AND(C63=\"E\",D63=\"c\"),'13   EarthSum'!P63+'13   EarthSum'!Q63,0)","v":659.71284486594868},{"$f":"IF(D63=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C63=\"E\",D63=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":121.28026640459156},{"$f":"('17a Facility Characteristics'!$Q63+'17a Facility Characteristics'!$R63)*'16   Sum'!$C$15","v":234.29793338116207},{"$f":"'14   Revegetation'!M63+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),'13   EarthSum'!P63+'13   EarthSum'!Q63,0)","v":0},{"$f":"SUM('14   Revegetation'!L63)+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T63+'17a Facility Characteristics'!$U63)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),'15   Other'!N63,0)","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W63+'17a Facility Characteristics'!$X63)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N63-W63","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X63","v":0},{"$f":"('17a Facility Characteristics'!$Z63+'17a Facility Characteristics'!$AA63)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K63+'17a Facility Characteristics'!$L63+'17a Facility Characteristics'!$Q63+'17a Facility Characteristics'!$R63+'17a Facility Characteristics'!$T63+'17a Facility Characteristics'!$U63+'17a Facility Characteristics'!$W63+'17a Facility Characteristics'!$X63+'17a Facility Characteristics'!$Z63+'17a Facility Characteristics'!$AA63","v":780.99311127054023},33.092928443666956]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B64,Quantities[],Quantities!$E$2)/43560","v":17},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D64=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D64=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K64+'17a Facility Characteristics'!$L64)*'16   Sum'!$C$15","v":0},{"$f":"IF(D64=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D64=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N64+'17a Facility Characteristics'!$O64)*'16   Sum'!$C$15","v":0},{"$f":"IF(D64=\"a\",'13   EarthSum'!P64+'13   EarthSum'!Q64,0)+IF(AND(C64=\"E\",D64=\"c\"),'13   EarthSum'!P64+'13   EarthSum'!Q64,0)","v":1671.9646571694914},{"$f":"IF(D64=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C64=\"E\",D64=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":405.89698301694909},{"$f":"('17a Facility Characteristics'!$Q64+'17a Facility Characteristics'!$R64)*'16   Sum'!$C$15","v":623.35849205593217},{"$f":"'14   Revegetation'!M64+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),'13   EarthSum'!P64+'13   EarthSum'!Q64,0)","v":0},{"$f":"SUM('14   Revegetation'!L64)+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T64+'17a Facility Characteristics'!$U64)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),'15   Other'!N64,0)","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W64+'17a Facility Characteristics'!$X64)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N64-W64","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X64","v":0},{"$f":"('17a Facility Characteristics'!$Z64+'17a Facility Characteristics'!$AA64)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K64+'17a Facility Characteristics'!$L64+'17a Facility Characteristics'!$Q64+'17a Facility Characteristics'!$R64+'17a Facility Characteristics'!$T64+'17a Facility Characteristics'!$U64+'17a Facility Characteristics'!$W64+'17a Facility Characteristics'!$X64+'17a Facility Characteristics'!$Z64+'17a Facility Characteristics'!$AA64","v":2077.8616401864406},122.22715530508474]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B65,Quantities[],Quantities!$E$2)/43560","v":36},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D65=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D65=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K65+'17a Facility Characteristics'!$L65)*'16   Sum'!$C$15","v":0},{"$f":"IF(D65=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D65=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N65+'17a Facility Characteristics'!$O65)*'16   Sum'!$C$15","v":0},{"$f":"IF(D65=\"a\",'13   EarthSum'!P65+'13   EarthSum'!Q65,0)+IF(AND(C65=\"E\",D65=\"c\"),'13   EarthSum'!P65+'13   EarthSum'!Q65,0)","v":3540.6310387118642},{"$f":"IF(D65=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C65=\"E\",D65=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":859.54655227118621},{"$f":"('17a Facility Characteristics'!$Q65+'17a Facility Characteristics'!$R65)*'16   Sum'!$C$15","v":1320.053277294915},{"$f":"'14   Revegetation'!M65+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),'13   EarthSum'!P65+'13   EarthSum'!Q65,0)","v":0},{"$f":"SUM('14   Revegetation'!L65)+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T65+'17a Facility Characteristics'!$U65)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),'15   Other'!N65,0)","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W65+'17a Facility Characteristics'!$X65)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N65-W65","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X65","v":0},{"$f":"('17a Facility Characteristics'!$Z65+'17a Facility Characteristics'!$AA65)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K65+'17a Facility Characteristics'!$L65+'17a Facility Characteristics'!$Q65+'17a Facility Characteristics'!$R65+'17a Facility Characteristics'!$T65+'17a Facility Characteristics'!$U65+'17a Facility Characteristics'!$W65+'17a Facility Characteristics'!$X65+'17a Facility Characteristics'!$Z65+'17a Facility Characteristics'!$AA65","v":4400.1775909830503},122.22715530508474]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B66,Quantities[],Quantities!$E$2)/43560","v":33},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D66=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D66=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K66+'17a Facility Characteristics'!$L66)*'16   Sum'!$C$15","v":0},{"$f":"IF(D66=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D66=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N66+'17a Facility Characteristics'!$O66)*'16   Sum'!$C$15","v":0},{"$f":"IF(D66=\"a\",'13   EarthSum'!P66+'13   EarthSum'!Q66,0)+IF(AND(C66=\"E\",D66=\"c\"),'13   EarthSum'!P66+'13   EarthSum'!Q66,0)","v":3245.5784521525425},{"$f":"IF(D66=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C66=\"E\",D66=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":787.91767291525412},{"$f":"('17a Facility Characteristics'!$Q66+'17a Facility Characteristics'!$R66)*'16   Sum'!$C$15","v":1210.048837520339},{"$f":"'14   Revegetation'!M66+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),'13   EarthSum'!P66+'13   EarthSum'!Q66,0)","v":0},{"$f":"SUM('14   Revegetation'!L66)+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T66+'17a Facility Characteristics'!$U66)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),'15   Other'!N66,0)","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W66+'17a Facility Characteristics'!$X66)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N66-W66","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X66","v":0},{"$f":"('17a Facility Characteristics'!$Z66+'17a Facility Characteristics'!$AA66)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K66+'17a Facility Characteristics'!$L66+'17a Facility Characteristics'!$Q66+'17a Facility Characteristics'!$R66+'17a Facility Characteristics'!$T66+'17a Facility Characteristics'!$U66+'17a Facility Characteristics'!$W66+'17a Facility Characteristics'!$X66+'17a Facility Characteristics'!$Z66+'17a Facility Characteristics'!$AA66","v":4033.4961250677966},122.22715530508475]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B67,Quantities[],Quantities!$E$2)/43560","v":63},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D67=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D67=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K67+'17a Facility Characteristics'!$L67)*'16   Sum'!$C$15","v":0},{"$f":"IF(D67=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D67=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N67+'17a Facility Characteristics'!$O67)*'16   Sum'!$C$15","v":0},{"$f":"IF(D67=\"a\",'13   EarthSum'!P67+'13   EarthSum'!Q67,0)+IF(AND(C67=\"E\",D67=\"c\"),'13   EarthSum'!P67+'13   EarthSum'!Q67,0)","v":6196.1043177457623},{"$f":"IF(D67=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C67=\"E\",D67=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1504.206466474576},{"$f":"('17a Facility Characteristics'!$Q67+'17a Facility Characteristics'!$R67)*'16   Sum'!$C$15","v":2310.0932352661011},{"$f":"'14   Revegetation'!M67+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),'13   EarthSum'!P67+'13   EarthSum'!Q67,0)","v":0},{"$f":"SUM('14   Revegetation'!L67)+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T67+'17a Facility Characteristics'!$U67)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),'15   Other'!N67,0)","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W67+'17a Facility Characteristics'!$X67)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N67-W67","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X67","v":0},{"$f":"('17a Facility Characteristics'!$Z67+'17a Facility Characteristics'!$AA67)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K67+'17a Facility Characteristics'!$L67+'17a Facility Characteristics'!$Q67+'17a Facility Characteristics'!$R67+'17a Facility Characteristics'!$T67+'17a Facility Characteristics'!$U67+'17a Facility Characteristics'!$W67+'17a Facility Characteristics'!$X67+'17a Facility Characteristics'!$Z67+'17a Facility Characteristics'!$AA67","v":7700.3107842203381},122.22715530508474]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B68,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D68=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D68=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K68+'17a Facility Characteristics'!$L68)*'16   Sum'!$C$15","v":0},{"$f":"IF(D68=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D68=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N68+'17a Facility Characteristics'!$O68)*'16   Sum'!$C$15","v":0},{"$f":"IF(D68=\"a\",'13   EarthSum'!P68+'13   EarthSum'!Q68,0)+IF(AND(C68=\"E\",D68=\"c\"),'13   EarthSum'!P68+'13   EarthSum'!Q68,0)","v":11310.34915144068},{"$f":"IF(D68=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C68=\"E\",D68=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":2745.7737086440675},{"$f":"('17a Facility Characteristics'!$Q68+'17a Facility Characteristics'!$R68)*'16   Sum'!$C$15","v":4216.8368580254237},{"$f":"'14   Revegetation'!M68+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),'13   EarthSum'!P68+'13   EarthSum'!Q68,0)","v":0},{"$f":"SUM('14   Revegetation'!L68)+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T68+'17a Facility Characteristics'!$U68)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),'15   Other'!N68,0)","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W68+'17a Facility Characteristics'!$X68)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N68-W68","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X68","v":0},{"$f":"('17a Facility Characteristics'!$Z68+'17a Facility Characteristics'!$AA68)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K68+'17a Facility Characteristics'!$L68+'17a Facility Characteristics'!$Q68+'17a Facility Characteristics'!$R68+'17a Facility Characteristics'!$T68+'17a Facility Characteristics'!$U68+'17a Facility Characteristics'!$W68+'17a Facility Characteristics'!$X68+'17a Facility Characteristics'!$Z68+'17a Facility Characteristics'!$AA68","v":14056.122860084746},122.22715530508475]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B69,Quantities[],Quantities!$E$2)/43560","v":13},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D69=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D69=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K69+'17a Facility Characteristics'!$L69)*'16   Sum'!$C$15","v":0},{"$f":"IF(D69=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D69=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N69+'17a Facility Characteristics'!$O69)*'16   Sum'!$C$15","v":0},{"$f":"IF(D69=\"a\",'13   EarthSum'!P69+'13   EarthSum'!Q69,0)+IF(AND(C69=\"E\",D69=\"c\"),'13   EarthSum'!P69+'13   EarthSum'!Q69,0)","v":1278.5612084237289},{"$f":"IF(D69=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C69=\"E\",D69=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":310.39181054237281},{"$f":"('17a Facility Characteristics'!$Q69+'17a Facility Characteristics'!$R69)*'16   Sum'!$C$15","v":476.68590568983052},{"$f":"'14   Revegetation'!M69+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),'13   EarthSum'!P69+'13   EarthSum'!Q69,0)","v":0},{"$f":"SUM('14   Revegetation'!L69)+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T69+'17a Facility Characteristics'!$U69)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),'15   Other'!N69,0)","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W69+'17a Facility Characteristics'!$X69)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N69-W69","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X69","v":0},{"$f":"('17a Facility Characteristics'!$Z69+'17a Facility Characteristics'!$AA69)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K69+'17a Facility Characteristics'!$L69+'17a Facility Characteristics'!$Q69+'17a Facility Characteristics'!$R69+'17a Facility Characteristics'!$T69+'17a Facility Characteristics'!$U69+'17a Facility Characteristics'!$W69+'17a Facility Characteristics'!$X69+'17a Facility Characteristics'!$Z69+'17a Facility Characteristics'!$AA69","v":1588.9530189661018},122.22715530508475]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B70,Quantities[],Quantities!$E$2)/43560","v":126},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D70=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D70=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K70+'17a Facility Characteristics'!$L70)*'16   Sum'!$C$15","v":0},{"$f":"IF(D70=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D70=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N70+'17a Facility Characteristics'!$O70)*'16   Sum'!$C$15","v":0},{"$f":"IF(D70=\"a\",'13   EarthSum'!P70+'13   EarthSum'!Q70,0)+IF(AND(C70=\"E\",D70=\"c\"),'13   EarthSum'!P70+'13   EarthSum'!Q70,0)","v":12392.208635491525},{"$f":"IF(D70=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C70=\"E\",D70=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":3008.412932949152},{"$f":"('17a Facility Characteristics'!$Q70+'17a Facility Characteristics'!$R70)*'16   Sum'!$C$15","v":4620.1864705322023},{"$f":"'14   Revegetation'!M70+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),'13   EarthSum'!P70+'13   EarthSum'!Q70,0)","v":0},{"$f":"SUM('14   Revegetation'!L70)+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T70+'17a Facility Characteristics'!$U70)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),'15   Other'!N70,0)","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W70+'17a Facility Characteristics'!$X70)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N70-W70","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X70","v":0},{"$f":"('17a Facility Characteristics'!$Z70+'17a Facility Characteristics'!$AA70)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K70+'17a Facility Characteristics'!$L70+'17a Facility Characteristics'!$Q70+'17a Facility Characteristics'!$R70+'17a Facility Characteristics'!$T70+'17a Facility Characteristics'!$U70+'17a Facility Characteristics'!$W70+'17a Facility Characteristics'!$X70+'17a Facility Characteristics'!$Z70+'17a Facility Characteristics'!$AA70","v":15400.621568440676},122.22715530508474]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B71,Quantities[],Quantities!$E$2)/43560","v":39},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D71=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D71=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K71+'17a Facility Characteristics'!$L71)*'16   Sum'!$C$15","v":0},{"$f":"IF(D71=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D71=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N71+'17a Facility Characteristics'!$O71)*'16   Sum'!$C$15","v":0},{"$f":"IF(D71=\"a\",'13   EarthSum'!P71+'13   EarthSum'!Q71,0)+IF(AND(C71=\"E\",D71=\"c\"),'13   EarthSum'!P71+'13   EarthSum'!Q71,0)","v":3835.6836252711864},{"$f":"IF(D71=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C71=\"E\",D71=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":931.17543162711843},{"$f":"('17a Facility Characteristics'!$Q71+'17a Facility Characteristics'!$R71)*'16   Sum'!$C$15","v":1430.0577170694912},{"$f":"'14   Revegetation'!M71+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),'13   EarthSum'!P71+'13   EarthSum'!Q71,0)","v":0},{"$f":"SUM('14   Revegetation'!L71)+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T71+'17a Facility Characteristics'!$U71)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),'15   Other'!N71,0)","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W71+'17a Facility Characteristics'!$X71)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N71-W71","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X71","v":0},{"$f":"('17a Facility Characteristics'!$Z71+'17a Facility Characteristics'!$AA71)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K71+'17a Facility Characteristics'!$L71+'17a Facility Characteristics'!$Q71+'17a Facility Characteristics'!$R71+'17a Facility Characteristics'!$T71+'17a Facility Characteristics'!$U71+'17a Facility Characteristics'!$W71+'17a Facility Characteristics'!$X71+'17a Facility Characteristics'!$Z71+'17a Facility Characteristics'!$AA71","v":4766.8590568983045},122.22715530508474]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B72,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D72=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D72=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K72+'17a Facility Characteristics'!$L72)*'16   Sum'!$C$15","v":0},{"$f":"IF(D72=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D72=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N72+'17a Facility Characteristics'!$O72)*'16   Sum'!$C$15","v":0},{"$f":"IF(D72=\"a\",'13   EarthSum'!P72+'13   EarthSum'!Q72,0)+IF(AND(C72=\"E\",D72=\"c\"),'13   EarthSum'!P72+'13   EarthSum'!Q72,0)","v":983.50862186440668},{"$f":"IF(D72=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C72=\"E\",D72=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":238.76293118644062},{"$f":"('17a Facility Characteristics'!$Q72+'17a Facility Characteristics'!$R72)*'16   Sum'!$C$15","v":366.68146591525419},{"$f":"'14   Revegetation'!M72+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),'13   EarthSum'!P72+'13   EarthSum'!Q72,0)","v":0},{"$f":"SUM('14   Revegetation'!L72)+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T72+'17a Facility Characteristics'!$U72)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),'15   Other'!N72,0)","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W72+'17a Facility Characteristics'!$X72)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N72-W72","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X72","v":0},{"$f":"('17a Facility Characteristics'!$Z72+'17a Facility Characteristics'!$AA72)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K72+'17a Facility Characteristics'!$L72+'17a Facility Characteristics'!$Q72+'17a Facility Characteristics'!$R72+'17a Facility Characteristics'!$T72+'17a Facility Characteristics'!$U72+'17a Facility Characteristics'!$W72+'17a Facility Characteristics'!$X72+'17a Facility Characteristics'!$Z72+'17a Facility Characteristics'!$AA72","v":1222.2715530508474},122.22715530508474]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B73,Quantities[],Quantities!$E$2)/43560","v":32.5},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D73=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D73=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K73+'17a Facility Characteristics'!$L73)*'16   Sum'!$C$15","v":0},{"$f":"IF(D73=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D73=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N73+'17a Facility Characteristics'!$O73)*'16   Sum'!$C$15","v":0},{"$f":"IF(D73=\"a\",'13   EarthSum'!P73+'13   EarthSum'!Q73,0)+IF(AND(C73=\"E\",D73=\"c\"),'13   EarthSum'!P73+'13   EarthSum'!Q73,0)","v":3196.4030210593219},{"$f":"IF(D73=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C73=\"E\",D73=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":775.97952635593208},{"$f":"('17a Facility Characteristics'!$Q73+'17a Facility Characteristics'!$R73)*'16   Sum'!$C$15","v":1191.7147642245761},{"$f":"'14   Revegetation'!M73+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),'13   EarthSum'!P73+'13   EarthSum'!Q73,0)","v":0},{"$f":"SUM('14   Revegetation'!L73)+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T73+'17a Facility Characteristics'!$U73)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),'15   Other'!N73,0)","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W73+'17a Facility Characteristics'!$X73)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N73-W73","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X73","v":0},{"$f":"('17a Facility Characteristics'!$Z73+'17a Facility Characteristics'!$AA73)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K73+'17a Facility Characteristics'!$L73+'17a Facility Characteristics'!$Q73+'17a Facility Characteristics'!$R73+'17a Facility Characteristics'!$T73+'17a Facility Characteristics'!$U73+'17a Facility Characteristics'!$W73+'17a Facility Characteristics'!$X73+'17a Facility Characteristics'!$Z73+'17a Facility Characteristics'!$AA73","v":3972.3825474152541},122.22715530508474]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B74,Quantities[],Quantities!$E$2)/43560","v":13},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D74=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D74=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K74+'17a Facility Characteristics'!$L74)*'16   Sum'!$C$15","v":0},{"$f":"IF(D74=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D74=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N74+'17a Facility Characteristics'!$O74)*'16   Sum'!$C$15","v":0},{"$f":"IF(D74=\"a\",'13   EarthSum'!P74+'13   EarthSum'!Q74,0)+IF(AND(C74=\"E\",D74=\"c\"),'13   EarthSum'!P74+'13   EarthSum'!Q74,0)","v":1278.5612084237289},{"$f":"IF(D74=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C74=\"E\",D74=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":310.39181054237281},{"$f":"('17a Facility Characteristics'!$Q74+'17a Facility Characteristics'!$R74)*'16   Sum'!$C$15","v":476.68590568983052},{"$f":"'14   Revegetation'!M74+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),'13   EarthSum'!P74+'13   EarthSum'!Q74,0)","v":0},{"$f":"SUM('14   Revegetation'!L74)+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T74+'17a Facility Characteristics'!$U74)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),'15   Other'!N74,0)","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W74+'17a Facility Characteristics'!$X74)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N74-W74","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X74","v":0},{"$f":"('17a Facility Characteristics'!$Z74+'17a Facility Characteristics'!$AA74)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K74+'17a Facility Characteristics'!$L74+'17a Facility Characteristics'!$Q74+'17a Facility Characteristics'!$R74+'17a Facility Characteristics'!$T74+'17a Facility Characteristics'!$U74+'17a Facility Characteristics'!$W74+'17a Facility Characteristics'!$X74+'17a Facility Characteristics'!$Z74+'17a Facility Characteristics'!$AA74","v":1588.9530189661018},122.22715530508475]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B75,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D75=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D75=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K75+'17a Facility Characteristics'!$L75)*'16   Sum'!$C$15","v":0},{"$f":"IF(D75=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D75=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N75+'17a Facility Characteristics'!$O75)*'16   Sum'!$C$15","v":0},{"$f":"IF(D75=\"a\",'13   EarthSum'!P75+'13   EarthSum'!Q75,0)+IF(AND(C75=\"E\",D75=\"c\"),'13   EarthSum'!P75+'13   EarthSum'!Q75,0)","v":4657.8968331498309},{"$f":"IF(D75=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C75=\"E\",D75=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1130.7812420989828},{"$f":"('17a Facility Characteristics'!$Q75+'17a Facility Characteristics'!$R75)*'16   Sum'!$C$15","v":1736.6034225746441},{"$f":"'14   Revegetation'!M75+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),'13   EarthSum'!P75+'13   EarthSum'!Q75,0)","v":0},{"$f":"SUM('14   Revegetation'!L75)+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T75+'17a Facility Characteristics'!$U75)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),'15   Other'!N75,0)","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W75+'17a Facility Characteristics'!$X75)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N75-W75","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X75","v":0},{"$f":"('17a Facility Characteristics'!$Z75+'17a Facility Characteristics'!$AA75)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K75+'17a Facility Characteristics'!$L75+'17a Facility Characteristics'!$Q75+'17a Facility Characteristics'!$R75+'17a Facility Characteristics'!$T75+'17a Facility Characteristics'!$U75+'17a Facility Characteristics'!$W75+'17a Facility Characteristics'!$X75+'17a Facility Characteristics'!$Z75+'17a Facility Characteristics'!$AA75","v":5788.6780752488139},122.22715530508475]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B76,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D76=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D76=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K76+'17a Facility Characteristics'!$L76)*'16   Sum'!$C$15","v":0},{"$f":"IF(D76=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D76=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N76+'17a Facility Characteristics'!$O76)*'16   Sum'!$C$15","v":0},{"$f":"IF(D76=\"a\",'13   EarthSum'!P76+'13   EarthSum'!Q76,0)+IF(AND(C76=\"E\",D76=\"c\"),'13   EarthSum'!P76+'13   EarthSum'!Q76,0)","v":2492.5110970118649},{"$f":"IF(D76=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C76=\"E\",D76=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":605.09815807118639},{"$f":"('17a Facility Characteristics'!$Q76+'17a Facility Characteristics'!$R76)*'16   Sum'!$C$15","v":929.28277652491533},{"$f":"'14   Revegetation'!M76+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),'13   EarthSum'!P76+'13   EarthSum'!Q76,0)","v":0},{"$f":"SUM('14   Revegetation'!L76)+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T76+'17a Facility Characteristics'!$U76)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),'15   Other'!N76,0)","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W76+'17a Facility Characteristics'!$X76)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N76-W76","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X76","v":0},{"$f":"('17a Facility Characteristics'!$Z76+'17a Facility Characteristics'!$AA76)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K76+'17a Facility Characteristics'!$L76+'17a Facility Characteristics'!$Q76+'17a Facility Characteristics'!$R76+'17a Facility Characteristics'!$T76+'17a Facility Characteristics'!$U76+'17a Facility Characteristics'!$W76+'17a Facility Characteristics'!$X76+'17a Facility Characteristics'!$Z76+'17a Facility Characteristics'!$AA76","v":3097.6092550830513},145.90717169491526]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B77,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D77=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C77=\"A\",D77=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D77=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K77+'17a Facility Characteristics'!$L77)*'16   Sum'!$C$15","v":0},{"$f":"IF(D77=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D77=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N77+'17a Facility Characteristics'!$O77)*'16   Sum'!$C$15","v":0},{"$f":"IF(D77=\"a\",'13   EarthSum'!P77+'13   EarthSum'!Q77,0)+IF(AND(C77=\"E\",D77=\"c\"),'13   EarthSum'!P77+'13   EarthSum'!Q77,0)","v":869.29125817540989},{"$f":"IF(D77=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C77=\"E\",D77=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":211.03478326733435},{"$f":"('17a Facility Characteristics'!$Q77+'17a Facility Characteristics'!$R77)*'16   Sum'!$C$15","v":324.09781243282328},{"$f":"'14   Revegetation'!M77+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),'13   EarthSum'!P77+'13   EarthSum'!Q77,0)","v":0},{"$f":"SUM('14   Revegetation'!L77)+IF(AND(C77=\"E\",OR(D77=\"b\",D77=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T77+'17a Facility Characteristics'!$U77)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"Hb\",C77=\"I\"),'15   Other'!N77,0)","v":0},{"$f":"IF(OR(C77=\"F\",C77=\"G\",C77=\"Gb\",C77=\"H\",C77=\"Hb\",C77=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W77+'17a Facility Characteristics'!$X77)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N77-W77","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X77","v":0},{"$f":"('17a Facility Characteristics'!$Z77+'17a Facility Characteristics'!$AA77)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K77+'17a Facility Characteristics'!$L77+'17a Facility Characteristics'!$Q77+'17a Facility Characteristics'!$R77+'17a Facility Characteristics'!$T77+'17a Facility Characteristics'!$U77+'17a Facility Characteristics'!$W77+'17a Facility Characteristics'!$X77+'17a Facility Characteristics'!$Z77+'17a Facility Characteristics'!$AA77","v":1080.3260414427443},145.90717169491529]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B78,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D78=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C78=\"A\",D78=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D78=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K78+'17a Facility Characteristics'!$L78)*'16   Sum'!$C$15","v":0},{"$f":"IF(D78=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D78=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N78+'17a Facility Characteristics'!$O78)*'16   Sum'!$C$15","v":0},{"$f":"IF(D78=\"a\",'13   EarthSum'!P78+'13   EarthSum'!Q78,0)+IF(AND(C78=\"E\",D78=\"c\"),'13   EarthSum'!P78+'13   EarthSum'!Q78,0)","v":2494.5399280421052},{"$f":"IF(D78=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C78=\"E\",D78=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":382.6832019536842},{"$f":"('17a Facility Characteristics'!$Q78+'17a Facility Characteristics'!$R78)*'16   Sum'!$C$15","v":863.16693899873678},{"$f":"'14   Revegetation'!M78+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),'13   EarthSum'!P78+'13   EarthSum'!Q78,0)","v":0},{"$f":"SUM('14   Revegetation'!L78)+IF(AND(C78=\"E\",OR(D78=\"b\",D78=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T78+'17a Facility Characteristics'!$U78)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"Hb\",C78=\"I\"),'15   Other'!N78,0)","v":0},{"$f":"IF(OR(C78=\"F\",C78=\"G\",C78=\"Gb\",C78=\"H\",C78=\"Hb\",C78=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W78+'17a Facility Characteristics'!$X78)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N78-W78","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X78","v":0},{"$f":"('17a Facility Characteristics'!$Z78+'17a Facility Characteristics'!$AA78)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K78+'17a Facility Characteristics'!$L78+'17a Facility Characteristics'!$Q78+'17a Facility Characteristics'!$R78+'17a Facility Characteristics'!$T78+'17a Facility Characteristics'!$U78+'17a Facility Characteristics'!$W78+'17a Facility Characteristics'!$X78+'17a Facility Characteristics'!$Z78+'17a Facility Characteristics'!$AA78","v":2877.2231299957893},135.52628968421052]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B79,Quantities[],Quantities!$E$2)/43560","v":0.48},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D79=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C79=\"A\",D79=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D79=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K79+'17a Facility Characteristics'!$L79)*'16   Sum'!$C$15","v":0},{"$f":"IF(D79=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D79=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N79+'17a Facility Characteristics'!$O79)*'16   Sum'!$C$15","v":0},{"$f":"IF(D79=\"a\",'13   EarthSum'!P79+'13   EarthSum'!Q79,0)+IF(AND(C79=\"E\",D79=\"c\"),'13   EarthSum'!P79+'13   EarthSum'!Q79,0)","v":56.400337515789474},{"$f":"IF(D79=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C79=\"E\",D79=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":8.6522815326315783},{"$f":"('17a Facility Characteristics'!$Q79+'17a Facility Characteristics'!$R79)*'16   Sum'!$C$15","v":19.515785714526313},{"$f":"'14   Revegetation'!M79+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),'13   EarthSum'!P79+'13   EarthSum'!Q79,0)","v":0},{"$f":"SUM('14   Revegetation'!L79)+IF(AND(C79=\"E\",OR(D79=\"b\",D79=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T79+'17a Facility Characteristics'!$U79)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"Hb\",C79=\"I\"),'15   Other'!N79,0)","v":0},{"$f":"IF(OR(C79=\"F\",C79=\"G\",C79=\"Gb\",C79=\"H\",C79=\"Hb\",C79=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W79+'17a Facility Characteristics'!$X79)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N79-W79","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X79","v":0},{"$f":"('17a Facility Characteristics'!$Z79+'17a Facility Characteristics'!$AA79)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K79+'17a Facility Characteristics'!$L79+'17a Facility Characteristics'!$Q79+'17a Facility Characteristics'!$R79+'17a Facility Characteristics'!$T79+'17a Facility Characteristics'!$U79+'17a Facility Characteristics'!$W79+'17a Facility Characteristics'!$X79+'17a Facility Characteristics'!$Z79+'17a Facility Characteristics'!$AA79","v":65.05261904842105},135.52628968421052]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"VLOOKUP(B80,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D80=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":119343.2109907424},{"$f":"IF(AND(C80=\"A\",D80=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D80=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":29476.703799181061},{"$f":"('17a Facility Characteristics'!$K80+'17a Facility Characteristics'!$L80)*'16   Sum'!$C$15","v":44645.974436977041},{"$f":"IF(D80=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D80=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N80+'17a Facility Characteristics'!$O80)*'16   Sum'!$C$15","v":0},{"$f":"IF(D80=\"a\",'13   EarthSum'!P80+'13   EarthSum'!Q80,0)+IF(AND(C80=\"E\",D80=\"c\"),'13   EarthSum'!P80+'13   EarthSum'!Q80,0)","v":0},{"$f":"IF(D80=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C80=\"E\",D80=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q80+'17a Facility Characteristics'!$R80)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M80+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),'13   EarthSum'!P80+'13   EarthSum'!Q80,0)","v":0},{"$f":"SUM('14   Revegetation'!L80)+IF(AND(C80=\"E\",OR(D80=\"b\",D80=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T80+'17a Facility Characteristics'!$U80)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"Hb\",C80=\"I\"),'15   Other'!N80,0)","v":0},{"$f":"IF(OR(C80=\"F\",C80=\"G\",C80=\"Gb\",C80=\"H\",C80=\"Hb\",C80=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W80+'17a Facility Characteristics'!$X80)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N80-W80","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X80","v":0},{"$f":"('17a Facility Characteristics'!$Z80+'17a Facility Characteristics'!$AA80)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K80+'17a Facility Characteristics'!$L80+'17a Facility Characteristics'!$Q80+'17a Facility Characteristics'!$R80+'17a Facility Characteristics'!$T80+'17a Facility Characteristics'!$U80+'17a Facility Characteristics'!$W80+'17a Facility Characteristics'!$X80+'17a Facility Characteristics'!$Z80+'17a Facility Characteristics'!$AA80","v":148819.91478992347},545.12789300338261]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"VLOOKUP(B81,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D81=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":7433.4339718095707},{"$f":"IF(AND(C81=\"A\",D81=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D81=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1835.9915874460389},{"$f":"('17a Facility Characteristics'!$K81+'17a Facility Characteristics'!$L81)*'16   Sum'!$C$15","v":2780.8276677766826},{"$f":"IF(D81=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D81=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N81+'17a Facility Characteristics'!$O81)*'16   Sum'!$C$15","v":0},{"$f":"IF(D81=\"a\",'13   EarthSum'!P81+'13   EarthSum'!Q81,0)+IF(AND(C81=\"E\",D81=\"c\"),'13   EarthSum'!P81+'13   EarthSum'!Q81,0)","v":0},{"$f":"IF(D81=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C81=\"E\",D81=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q81+'17a Facility Characteristics'!$R81)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M81+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),'13   EarthSum'!P81+'13   EarthSum'!Q81,0)","v":0},{"$f":"SUM('14   Revegetation'!L81)+IF(AND(C81=\"E\",OR(D81=\"b\",D81=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T81+'17a Facility Characteristics'!$U81)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"Hb\",C81=\"I\"),'15   Other'!N81,0)","v":0},{"$f":"IF(OR(C81=\"F\",C81=\"G\",C81=\"Gb\",C81=\"H\",C81=\"Hb\",C81=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W81+'17a Facility Characteristics'!$X81)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N81-W81","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X81","v":0},{"$f":"('17a Facility Characteristics'!$Z81+'17a Facility Characteristics'!$AA81)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K81+'17a Facility Characteristics'!$L81+'17a Facility Characteristics'!$Q81+'17a Facility Characteristics'!$R81+'17a Facility Characteristics'!$T81+'17a Facility Characteristics'!$U81+'17a Facility Characteristics'!$W81+'17a Facility Characteristics'!$X81+'17a Facility Characteristics'!$Z81+'17a Facility Characteristics'!$AA81","v":9269.4255592556092},545.12789300338261]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"VLOOKUP(B82,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D82=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":218722.30113791552},{"$f":"IF(AND(C82=\"A\",D82=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D82=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":54022.448628583792},{"$f":"('17a Facility Characteristics'!$K82+'17a Facility Characteristics'!$L82)*'16   Sum'!$C$15","v":81823.42492994979},{"$f":"IF(D82=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D82=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N82+'17a Facility Characteristics'!$O82)*'16   Sum'!$C$15","v":0},{"$f":"IF(D82=\"a\",'13   EarthSum'!P82+'13   EarthSum'!Q82,0)+IF(AND(C82=\"E\",D82=\"c\"),'13   EarthSum'!P82+'13   EarthSum'!Q82,0)","v":0},{"$f":"IF(D82=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C82=\"E\",D82=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q82+'17a Facility Characteristics'!$R82)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M82+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),'13   EarthSum'!P82+'13   EarthSum'!Q82,0)","v":0},{"$f":"SUM('14   Revegetation'!L82)+IF(AND(C82=\"E\",OR(D82=\"b\",D82=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T82+'17a Facility Characteristics'!$U82)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"Hb\",C82=\"I\"),'15   Other'!N82,0)","v":0},{"$f":"IF(OR(C82=\"F\",C82=\"G\",C82=\"Gb\",C82=\"H\",C82=\"Hb\",C82=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W82+'17a Facility Characteristics'!$X82)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N82-W82","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X82","v":0},{"$f":"('17a Facility Characteristics'!$Z82+'17a Facility Characteristics'!$AA82)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K82+'17a Facility Characteristics'!$L82+'17a Facility Characteristics'!$Q82+'17a Facility Characteristics'!$R82+'17a Facility Characteristics'!$T82+'17a Facility Characteristics'!$U82+'17a Facility Characteristics'!$W82+'17a Facility Characteristics'!$X82+'17a Facility Characteristics'!$Z82+'17a Facility Characteristics'!$AA82","v":272744.74976649933},560.06036605243855]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B83,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D83=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":203358.06887776824},{"$f":"IF(AND(C83=\"A\",D83=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D83=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":50227.620923895047},{"$f":"('17a Facility Characteristics'!$K83+'17a Facility Characteristics'!$L83)*'16   Sum'!$C$15","v":76075.706940498974},{"$f":"IF(D83=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D83=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N83+'17a Facility Characteristics'!$O83)*'16   Sum'!$C$15","v":0},{"$f":"IF(D83=\"a\",'13   EarthSum'!P83+'13   EarthSum'!Q83,0)+IF(AND(C83=\"E\",D83=\"c\"),'13   EarthSum'!P83+'13   EarthSum'!Q83,0)","v":0},{"$f":"IF(D83=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C83=\"E\",D83=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q83+'17a Facility Characteristics'!$R83)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M83+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),'13   EarthSum'!P83+'13   EarthSum'!Q83,0)","v":0},{"$f":"SUM('14   Revegetation'!L83)+IF(AND(C83=\"E\",OR(D83=\"b\",D83=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T83+'17a Facility Characteristics'!$U83)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"Hb\",C83=\"I\"),'15   Other'!N83,0)","v":0},{"$f":"IF(OR(C83=\"F\",C83=\"G\",C83=\"Gb\",C83=\"H\",C83=\"Hb\",C83=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W83+'17a Facility Characteristics'!$X83)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N83-W83","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X83","v":0},{"$f":"('17a Facility Characteristics'!$Z83+'17a Facility Characteristics'!$AA83)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K83+'17a Facility Characteristics'!$L83+'17a Facility Characteristics'!$Q83+'17a Facility Characteristics'!$R83+'17a Facility Characteristics'!$T83+'17a Facility Characteristics'!$U83+'17a Facility Characteristics'!$W83+'17a Facility Characteristics'!$X83+'17a Facility Characteristics'!$Z83+'17a Facility Characteristics'!$AA83","v":253585.68980166328},557.33118637728194]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"VLOOKUP(B84,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D84=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":162184.36365408584},{"$f":"IF(AND(C84=\"A\",D84=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D84=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":40058.084650169134},{"$f":"('17a Facility Characteristics'!$K84+'17a Facility Characteristics'!$L84)*'16   Sum'!$C$15","v":60672.734491276489},{"$f":"IF(D84=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D84=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N84+'17a Facility Characteristics'!$O84)*'16   Sum'!$C$15","v":0},{"$f":"IF(D84=\"a\",'13   EarthSum'!P84+'13   EarthSum'!Q84,0)+IF(AND(C84=\"E\",D84=\"c\"),'13   EarthSum'!P84+'13   EarthSum'!Q84,0)","v":0},{"$f":"IF(D84=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C84=\"E\",D84=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q84+'17a Facility Characteristics'!$R84)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M84+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),'13   EarthSum'!P84+'13   EarthSum'!Q84,0)","v":0},{"$f":"SUM('14   Revegetation'!L84)+IF(AND(C84=\"E\",OR(D84=\"b\",D84=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T84+'17a Facility Characteristics'!$U84)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"Hb\",C84=\"I\"),'15   Other'!N84,0)","v":0},{"$f":"IF(OR(C84=\"F\",C84=\"G\",C84=\"Gb\",C84=\"H\",C84=\"Hb\",C84=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W84+'17a Facility Characteristics'!$X84)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N84-W84","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X84","v":0},{"$f":"('17a Facility Characteristics'!$Z84+'17a Facility Characteristics'!$AA84)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K84+'17a Facility Characteristics'!$L84+'17a Facility Characteristics'!$Q84+'17a Facility Characteristics'!$R84+'17a Facility Characteristics'!$T84+'17a Facility Characteristics'!$U84+'17a Facility Characteristics'!$W84+'17a Facility Characteristics'!$X84+'17a Facility Characteristics'!$Z84+'17a Facility Characteristics'!$AA84","v":202242.44830425497},545.12789300338261]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B85,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D85=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":52539.211733074451},{"$f":"IF(AND(C85=\"A\",D85=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D85=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12976.714546572966},{"$f":"('17a Facility Characteristics'!$K85+'17a Facility Characteristics'!$L85)*'16   Sum'!$C$15","v":19654.777883894225},{"$f":"IF(D85=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D85=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N85+'17a Facility Characteristics'!$O85)*'16   Sum'!$C$15","v":0},{"$f":"IF(D85=\"a\",'13   EarthSum'!P85+'13   EarthSum'!Q85,0)+IF(AND(C85=\"E\",D85=\"c\"),'13   EarthSum'!P85+'13   EarthSum'!Q85,0)","v":0},{"$f":"IF(D85=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C85=\"E\",D85=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q85+'17a Facility Characteristics'!$R85)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M85+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),'13   EarthSum'!P85+'13   EarthSum'!Q85,0)","v":0},{"$f":"SUM('14   Revegetation'!L85)+IF(AND(C85=\"E\",OR(D85=\"b\",D85=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T85+'17a Facility Characteristics'!$U85)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"Hb\",C85=\"I\"),'15   Other'!N85,0)","v":0},{"$f":"IF(OR(C85=\"F\",C85=\"G\",C85=\"Gb\",C85=\"H\",C85=\"Hb\",C85=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W85+'17a Facility Characteristics'!$X85)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N85-W85","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X85","v":0},{"$f":"('17a Facility Characteristics'!$Z85+'17a Facility Characteristics'!$AA85)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K85+'17a Facility Characteristics'!$L85+'17a Facility Characteristics'!$Q85+'17a Facility Characteristics'!$R85+'17a Facility Characteristics'!$T85+'17a Facility Characteristics'!$U85+'17a Facility Characteristics'!$W85+'17a Facility Characteristics'!$X85+'17a Facility Characteristics'!$Z85+'17a Facility Characteristics'!$AA85","v":65515.926279647421},569.70370677954281]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"VLOOKUP(B86,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D86=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":28762.56028703944},{"$f":"IF(AND(C86=\"A\",D86=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D86=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":7104.0946782713636},{"$f":"('17a Facility Characteristics'!$K86+'17a Facility Characteristics'!$L86)*'16   Sum'!$C$15","v":10759.996489593241},{"$f":"IF(D86=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D86=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N86+'17a Facility Characteristics'!$O86)*'16   Sum'!$C$15","v":0},{"$f":"IF(D86=\"a\",'13   EarthSum'!P86+'13   EarthSum'!Q86,0)+IF(AND(C86=\"E\",D86=\"c\"),'13   EarthSum'!P86+'13   EarthSum'!Q86,0)","v":0},{"$f":"IF(D86=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C86=\"E\",D86=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q86+'17a Facility Characteristics'!$R86)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M86+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),'13   EarthSum'!P86+'13   EarthSum'!Q86,0)","v":0},{"$f":"SUM('14   Revegetation'!L86)+IF(AND(C86=\"E\",OR(D86=\"b\",D86=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T86+'17a Facility Characteristics'!$U86)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"Hb\",C86=\"I\"),'15   Other'!N86,0)","v":0},{"$f":"IF(OR(C86=\"F\",C86=\"G\",C86=\"Gb\",C86=\"H\",C86=\"Hb\",C86=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W86+'17a Facility Characteristics'!$X86)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N86-W86","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X86","v":0},{"$f":"('17a Facility Characteristics'!$Z86+'17a Facility Characteristics'!$AA86)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K86+'17a Facility Characteristics'!$L86+'17a Facility Characteristics'!$Q86+'17a Facility Characteristics'!$R86+'17a Facility Characteristics'!$T86+'17a Facility Characteristics'!$U86+'17a Facility Characteristics'!$W86+'17a Facility Characteristics'!$X86+'17a Facility Characteristics'!$Z86+'17a Facility Characteristics'!$AA86","v":35866.654965310801},551.79469177401234]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"VLOOKUP(B87,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D87=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":81987.337556698505},{"$f":"IF(AND(C87=\"A\",D87=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D87=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":20250.137769711444},{"$f":"('17a Facility Characteristics'!$K87+'17a Facility Characteristics'!$L87)*'16   Sum'!$C$15","v":30671.242597922981},{"$f":"IF(D87=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D87=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N87+'17a Facility Characteristics'!$O87)*'16   Sum'!$C$15","v":0},{"$f":"IF(D87=\"a\",'13   EarthSum'!P87+'13   EarthSum'!Q87,0)+IF(AND(C87=\"E\",D87=\"c\"),'13   EarthSum'!P87+'13   EarthSum'!Q87,0)","v":0},{"$f":"IF(D87=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C87=\"E\",D87=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q87+'17a Facility Characteristics'!$R87)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M87+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),'13   EarthSum'!P87+'13   EarthSum'!Q87,0)","v":0},{"$f":"SUM('14   Revegetation'!L87)+IF(AND(C87=\"E\",OR(D87=\"b\",D87=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T87+'17a Facility Characteristics'!$U87)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"Hb\",C87=\"I\"),'15   Other'!N87,0)","v":0},{"$f":"IF(OR(C87=\"F\",C87=\"G\",C87=\"Gb\",C87=\"H\",C87=\"Hb\",C87=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W87+'17a Facility Characteristics'!$X87)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N87-W87","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X87","v":0},{"$f":"('17a Facility Characteristics'!$Z87+'17a Facility Characteristics'!$AA87)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K87+'17a Facility Characteristics'!$L87+'17a Facility Characteristics'!$Q87+'17a Facility Characteristics'!$R87+'17a Facility Characteristics'!$T87+'17a Facility Characteristics'!$U87+'17a Facility Characteristics'!$W87+'17a Facility Characteristics'!$X87+'17a Facility Characteristics'!$Z87+'17a Facility Characteristics'!$AA87","v":102237.47532640994},558.67472855961717]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"VLOOKUP(B88,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D88=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":163932.98213014065},{"$f":"IF(AND(C88=\"A\",D88=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D88=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":40489.977746127828},{"$f":"('17a Facility Characteristics'!$K88+'17a Facility Characteristics'!$L88)*'16   Sum'!$C$15","v":61326.887962880537},{"$f":"IF(D88=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D88=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N88+'17a Facility Characteristics'!$O88)*'16   Sum'!$C$15","v":0},{"$f":"IF(D88=\"a\",'13   EarthSum'!P88+'13   EarthSum'!Q88,0)+IF(AND(C88=\"E\",D88=\"c\"),'13   EarthSum'!P88+'13   EarthSum'!Q88,0)","v":0},{"$f":"IF(D88=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C88=\"E\",D88=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q88+'17a Facility Characteristics'!$R88)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M88+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),'13   EarthSum'!P88+'13   EarthSum'!Q88,0)","v":0},{"$f":"SUM('14   Revegetation'!L88)+IF(AND(C88=\"E\",OR(D88=\"b\",D88=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T88+'17a Facility Characteristics'!$U88)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"Hb\",C88=\"I\"),'15   Other'!N88,0)","v":0},{"$f":"IF(OR(C88=\"F\",C88=\"G\",C88=\"Gb\",C88=\"H\",C88=\"Hb\",C88=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W88+'17a Facility Characteristics'!$X88)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N88-W88","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X88","v":0},{"$f":"('17a Facility Characteristics'!$Z88+'17a Facility Characteristics'!$AA88)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K88+'17a Facility Characteristics'!$L88+'17a Facility Characteristics'!$Q88+'17a Facility Characteristics'!$R88+'17a Facility Characteristics'!$T88+'17a Facility Characteristics'!$U88+'17a Facility Characteristics'!$W88+'17a Facility Characteristics'!$X88+'17a Facility Characteristics'!$Z88+'17a Facility Characteristics'!$AA88","v":204422.95987626846},545.12789300338261]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"VLOOKUP(B89,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D89=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":20956.84392606443},{"$f":"IF(AND(C89=\"A\",D89=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D89=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":5176.1526763527972},{"$f":"('17a Facility Characteristics'!$K89+'17a Facility Characteristics'!$L89)*'16   Sum'!$C$15","v":7839.8989807251683},{"$f":"IF(D89=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D89=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N89+'17a Facility Characteristics'!$O89)*'16   Sum'!$C$15","v":0},{"$f":"IF(D89=\"a\",'13   EarthSum'!P89+'13   EarthSum'!Q89,0)+IF(AND(C89=\"E\",D89=\"c\"),'13   EarthSum'!P89+'13   EarthSum'!Q89,0)","v":0},{"$f":"IF(D89=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C89=\"E\",D89=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q89+'17a Facility Characteristics'!$R89)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M89+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),'13   EarthSum'!P89+'13   EarthSum'!Q89,0)","v":0},{"$f":"SUM('14   Revegetation'!L89)+IF(AND(C89=\"E\",OR(D89=\"b\",D89=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T89+'17a Facility Characteristics'!$U89)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"Hb\",C89=\"I\"),'15   Other'!N89,0)","v":0},{"$f":"IF(OR(C89=\"F\",C89=\"G\",C89=\"Gb\",C89=\"H\",C89=\"Hb\",C89=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W89+'17a Facility Characteristics'!$X89)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N89-W89","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X89","v":0},{"$f":"('17a Facility Characteristics'!$Z89+'17a Facility Characteristics'!$AA89)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K89+'17a Facility Characteristics'!$L89+'17a Facility Characteristics'!$Q89+'17a Facility Characteristics'!$R89+'17a Facility Characteristics'!$T89+'17a Facility Characteristics'!$U89+'17a Facility Characteristics'!$W89+'17a Facility Characteristics'!$X89+'17a Facility Characteristics'!$Z89+'17a Facility Characteristics'!$AA89","v":26132.996602417228},551.79469177401245]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"VLOOKUP(B90,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D90=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":23606.349426740253},{"$f":"IF(AND(C90=\"A\",D90=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D90=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":5830.5567954424068},{"$f":"('17a Facility Characteristics'!$K90+'17a Facility Characteristics'!$L90)*'16   Sum'!$C$15","v":8831.0718666547982},{"$f":"IF(D90=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D90=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N90+'17a Facility Characteristics'!$O90)*'16   Sum'!$C$15","v":0},{"$f":"IF(D90=\"a\",'13   EarthSum'!P90+'13   EarthSum'!Q90,0)+IF(AND(C90=\"E\",D90=\"c\"),'13   EarthSum'!P90+'13   EarthSum'!Q90,0)","v":0},{"$f":"IF(D90=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C90=\"E\",D90=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q90+'17a Facility Characteristics'!$R90)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M90+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),'13   EarthSum'!P90+'13   EarthSum'!Q90,0)","v":0},{"$f":"SUM('14   Revegetation'!L90)+IF(AND(C90=\"E\",OR(D90=\"b\",D90=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T90+'17a Facility Characteristics'!$U90)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"Hb\",C90=\"I\"),'15   Other'!N90,0)","v":0},{"$f":"IF(OR(C90=\"F\",C90=\"G\",C90=\"Gb\",C90=\"H\",C90=\"Hb\",C90=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W90+'17a Facility Characteristics'!$X90)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N90-W90","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X90","v":0},{"$f":"('17a Facility Characteristics'!$Z90+'17a Facility Characteristics'!$AA90)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K90+'17a Facility Characteristics'!$L90+'17a Facility Characteristics'!$Q90+'17a Facility Characteristics'!$R90+'17a Facility Characteristics'!$T90+'17a Facility Characteristics'!$U90+'17a Facility Characteristics'!$W90+'17a Facility Characteristics'!$X90+'17a Facility Characteristics'!$Z90+'17a Facility Characteristics'!$AA90","v":29436.906222182661},545.12789300338261]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"VLOOKUP(B91,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D91=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":28852.204854904758},{"$f":"IF(AND(C91=\"A\",D91=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D91=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":7126.2360833184975},{"$f":"('17a Facility Characteristics'!$K91+'17a Facility Characteristics'!$L91)*'16   Sum'!$C$15","v":10793.532281466976},{"$f":"IF(D91=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D91=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N91+'17a Facility Characteristics'!$O91)*'16   Sum'!$C$15","v":0},{"$f":"IF(D91=\"a\",'13   EarthSum'!P91+'13   EarthSum'!Q91,0)+IF(AND(C91=\"E\",D91=\"c\"),'13   EarthSum'!P91+'13   EarthSum'!Q91,0)","v":0},{"$f":"IF(D91=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C91=\"E\",D91=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q91+'17a Facility Characteristics'!$R91)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M91+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),'13   EarthSum'!P91+'13   EarthSum'!Q91,0)","v":0},{"$f":"SUM('14   Revegetation'!L91)+IF(AND(C91=\"E\",OR(D91=\"b\",D91=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T91+'17a Facility Characteristics'!$U91)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"Hb\",C91=\"I\"),'15   Other'!N91,0)","v":0},{"$f":"IF(OR(C91=\"F\",C91=\"G\",C91=\"Gb\",C91=\"H\",C91=\"Hb\",C91=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W91+'17a Facility Characteristics'!$X91)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N91-W91","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X91","v":0},{"$f":"('17a Facility Characteristics'!$Z91+'17a Facility Characteristics'!$AA91)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K91+'17a Facility Characteristics'!$L91+'17a Facility Characteristics'!$Q91+'17a Facility Characteristics'!$R91+'17a Facility Characteristics'!$T91+'17a Facility Characteristics'!$U91+'17a Facility Characteristics'!$W91+'17a Facility Characteristics'!$X91+'17a Facility Characteristics'!$Z91+'17a Facility Characteristics'!$AA91","v":35978.440938223255},545.12789300338261]
[{"$f":"VALUE(LEFT(TEXT(B92,\"0\"),2))","v":27},{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"VLOOKUP(B92,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D92=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":9314.712199831818},{"$f":"IF(AND(C92=\"A\",D92=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D92=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2300.650453508907},{"$f":"('17a Facility Characteristics'!$K92+'17a Facility Characteristics'!$L92)*'16   Sum'!$C$15","v":3484.6087960022178},{"$f":"IF(D92=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D92=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N92+'17a Facility Characteristics'!$O92)*'16   Sum'!$C$15","v":0},{"$f":"IF(D92=\"a\",'13   EarthSum'!P92+'13   EarthSum'!Q92,0)+IF(AND(C92=\"E\",D92=\"c\"),'13   EarthSum'!P92+'13   EarthSum'!Q92,0)","v":0},{"$f":"IF(D92=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C92=\"E\",D92=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q92+'17a Facility Characteristics'!$R92)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M92+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),'13   EarthSum'!P92+'13   EarthSum'!Q92,0)","v":0},{"$f":"SUM('14   Revegetation'!L92)+IF(AND(C92=\"E\",OR(D92=\"b\",D92=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T92+'17a Facility Characteristics'!$U92)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"Hb\",C92=\"I\"),'15   Other'!N92,0)","v":0},{"$f":"IF(OR(C92=\"F\",C92=\"G\",C92=\"Gb\",C92=\"H\",C92=\"Hb\",C92=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W92+'17a Facility Characteristics'!$X92)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N92-W92","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X92","v":0},{"$f":"('17a Facility Characteristics'!$Z92+'17a Facility Characteristics'!$AA92)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K92+'17a Facility Characteristics'!$L92+'17a Facility Characteristics'!$Q92+'17a Facility Characteristics'!$R92+'17a Facility Characteristics'!$T92+'17a Facility Characteristics'!$U92+'17a Facility Characteristics'!$W92+'17a Facility Characteristics'!$X92+'17a Facility Characteristics'!$Z92+'17a Facility Characteristics'!$AA92","v":11615.362653340726},547.12023802829606]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"VLOOKUP(B93,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D93=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":87750.468203785364},{"$f":"IF(AND(C93=\"A\",D93=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D93=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":21673.579401873827},{"$f":"('17a Facility Characteristics'!$K93+'17a Facility Characteristics'!$L93)*'16   Sum'!$C$15","v":32827.214281697758},{"$f":"IF(D93=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D93=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N93+'17a Facility Characteristics'!$O93)*'16   Sum'!$C$15","v":0},{"$f":"IF(D93=\"a\",'13   EarthSum'!P93+'13   EarthSum'!Q93,0)+IF(AND(C93=\"E\",D93=\"c\"),'13   EarthSum'!P93+'13   EarthSum'!Q93,0)","v":0},{"$f":"IF(D93=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C93=\"E\",D93=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q93+'17a Facility Characteristics'!$R93)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M93+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),'13   EarthSum'!P93+'13   EarthSum'!Q93,0)","v":0},{"$f":"SUM('14   Revegetation'!L93)+IF(AND(C93=\"E\",OR(D93=\"b\",D93=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T93+'17a Facility Characteristics'!$U93)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"Hb\",C93=\"I\"),'15   Other'!N93,0)","v":0},{"$f":"IF(OR(C93=\"F\",C93=\"G\",C93=\"Gb\",C93=\"H\",C93=\"Hb\",C93=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W93+'17a Facility Characteristics'!$X93)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N93-W93","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X93","v":0},{"$f":"('17a Facility Characteristics'!$Z93+'17a Facility Characteristics'!$AA93)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K93+'17a Facility Characteristics'!$L93+'17a Facility Characteristics'!$Q93+'17a Facility Characteristics'!$R93+'17a Facility Characteristics'!$T93+'17a Facility Characteristics'!$U93+'17a Facility Characteristics'!$W93+'17a Facility Characteristics'!$X93+'17a Facility Characteristics'!$Z93+'17a Facility Characteristics'!$AA93","v":109424.04760565919},547.12023802829594]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"VLOOKUP(B94,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D94=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":18797.648617589464},{"$f":"IF(AND(C94=\"A\",D94=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D94=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4642.8507815559915},{"$f":"('17a Facility Characteristics'!$K94+'17a Facility Characteristics'!$L94)*'16   Sum'!$C$15","v":7032.1498197436358},{"$f":"IF(D94=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D94=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N94+'17a Facility Characteristics'!$O94)*'16   Sum'!$C$15","v":0},{"$f":"IF(D94=\"a\",'13   EarthSum'!P94+'13   EarthSum'!Q94,0)+IF(AND(C94=\"E\",D94=\"c\"),'13   EarthSum'!P94+'13   EarthSum'!Q94,0)","v":0},{"$f":"IF(D94=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C94=\"E\",D94=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q94+'17a Facility Characteristics'!$R94)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M94+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),'13   EarthSum'!P94+'13   EarthSum'!Q94,0)","v":0},{"$f":"SUM('14   Revegetation'!L94)+IF(AND(C94=\"E\",OR(D94=\"b\",D94=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T94+'17a Facility Characteristics'!$U94)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"Hb\",C94=\"I\"),'15   Other'!N94,0)","v":0},{"$f":"IF(OR(C94=\"F\",C94=\"G\",C94=\"Gb\",C94=\"H\",C94=\"Hb\",C94=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W94+'17a Facility Characteristics'!$X94)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N94-W94","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X94","v":0},{"$f":"('17a Facility Characteristics'!$Z94+'17a Facility Characteristics'!$AA94)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K94+'17a Facility Characteristics'!$L94+'17a Facility Characteristics'!$Q94+'17a Facility Characteristics'!$R94+'17a Facility Characteristics'!$T94+'17a Facility Characteristics'!$U94+'17a Facility Characteristics'!$W94+'17a Facility Characteristics'!$X94+'17a Facility Characteristics'!$Z94+'17a Facility Characteristics'!$AA94","v":23440.499399145454},181.7092976677942]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"VLOOKUP(B95,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D95=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":9282.2497437244092},{"$f":"IF(AND(C95=\"A\",D95=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D95=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2292.6325177140825},{"$f":"('17a Facility Characteristics'!$K95+'17a Facility Characteristics'!$L95)*'16   Sum'!$C$15","v":3472.4646784315473},{"$f":"IF(D95=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D95=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N95+'17a Facility Characteristics'!$O95)*'16   Sum'!$C$15","v":0},{"$f":"IF(D95=\"a\",'13   EarthSum'!P95+'13   EarthSum'!Q95,0)+IF(AND(C95=\"E\",D95=\"c\"),'13   EarthSum'!P95+'13   EarthSum'!Q95,0)","v":0},{"$f":"IF(D95=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C95=\"E\",D95=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q95+'17a Facility Characteristics'!$R95)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M95+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),'13   EarthSum'!P95+'13   EarthSum'!Q95,0)","v":0},{"$f":"SUM('14   Revegetation'!L95)+IF(AND(C95=\"E\",OR(D95=\"b\",D95=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T95+'17a Facility Characteristics'!$U95)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"Hb\",C95=\"I\"),'15   Other'!N95,0)","v":0},{"$f":"IF(OR(C95=\"F\",C95=\"G\",C95=\"Gb\",C95=\"H\",C95=\"Hb\",C95=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W95+'17a Facility Characteristics'!$X95)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N95-W95","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X95","v":0},{"$f":"('17a Facility Characteristics'!$Z95+'17a Facility Characteristics'!$AA95)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K95+'17a Facility Characteristics'!$L95+'17a Facility Characteristics'!$Q95+'17a Facility Characteristics'!$R95+'17a Facility Characteristics'!$T95+'17a Facility Characteristics'!$U95+'17a Facility Characteristics'!$W95+'17a Facility Characteristics'!$X95+'17a Facility Characteristics'!$Z95+'17a Facility Characteristics'!$AA95","v":11574.882261438492},{"$f":"IF(J95>0,AC95/J95,0)","v":181.7092976677942}]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"VLOOKUP(B96,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D96=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4342.4814866365086},{"$f":"IF(AND(C96=\"A\",D96=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D96=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1072.5540185519314},{"$f":"('17a Facility Characteristics'!$K96+'17a Facility Characteristics'!$L96)*'16   Sum'!$C$15","v":1624.5106515565319},{"$f":"IF(D96=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D96=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N96+'17a Facility Characteristics'!$O96)*'16   Sum'!$C$15","v":0},{"$f":"IF(D96=\"a\",'13   EarthSum'!P96+'13   EarthSum'!Q96,0)+IF(AND(C96=\"E\",D96=\"c\"),'13   EarthSum'!P96+'13   EarthSum'!Q96,0)","v":0},{"$f":"IF(D96=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C96=\"E\",D96=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q96+'17a Facility Characteristics'!$R96)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M96+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),'13   EarthSum'!P96+'13   EarthSum'!Q96,0)","v":0},{"$f":"SUM('14   Revegetation'!L96)+IF(AND(C96=\"E\",OR(D96=\"b\",D96=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T96+'17a Facility Characteristics'!$U96)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"Hb\",C96=\"I\"),'15   Other'!N96,0)","v":0},{"$f":"IF(OR(C96=\"F\",C96=\"G\",C96=\"Gb\",C96=\"H\",C96=\"Hb\",C96=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W96+'17a Facility Characteristics'!$X96)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N96-W96","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X96","v":0},{"$f":"('17a Facility Characteristics'!$Z96+'17a Facility Characteristics'!$AA96)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K96+'17a Facility Characteristics'!$L96+'17a Facility Characteristics'!$Q96+'17a Facility Characteristics'!$R96+'17a Facility Characteristics'!$T96+'17a Facility Characteristics'!$U96+'17a Facility Characteristics'!$W96+'17a Facility Characteristics'!$X96+'17a Facility Characteristics'!$Z96+'17a Facility Characteristics'!$AA96","v":5415.0355051884399},731.34635737785811]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B97,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D97=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C97=\"A\",D97=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D97=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K97+'17a Facility Characteristics'!$L97)*'16   Sum'!$C$15","v":0},{"$f":"IF(D97=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3287900.6852925681},{"$f":"IF(D97=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":812082.00966715557},{"$f":"('17a Facility Characteristics'!$N97+'17a Facility Characteristics'!$O97)*'16   Sum'!$C$15","v":1229994.8084879171},{"$f":"IF(D97=\"a\",'13   EarthSum'!P97+'13   EarthSum'!Q97,0)+IF(AND(C97=\"E\",D97=\"c\"),'13   EarthSum'!P97+'13   EarthSum'!Q97,0)","v":0},{"$f":"IF(D97=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C97=\"E\",D97=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q97+'17a Facility Characteristics'!$R97)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M97+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),'13   EarthSum'!P97+'13   EarthSum'!Q97,0)","v":0},{"$f":"SUM('14   Revegetation'!L97)+IF(AND(C97=\"E\",OR(D97=\"b\",D97=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T97+'17a Facility Characteristics'!$U97)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"Hb\",C97=\"I\"),'15   Other'!N97,0)","v":0},{"$f":"IF(OR(C97=\"F\",C97=\"G\",C97=\"Gb\",C97=\"H\",C97=\"Hb\",C97=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W97+'17a Facility Characteristics'!$X97)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N97-W97","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X97","v":0},{"$f":"('17a Facility Characteristics'!$Z97+'17a Facility Characteristics'!$AA97)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K97+'17a Facility Characteristics'!$L97+'17a Facility Characteristics'!$Q97+'17a Facility Characteristics'!$R97+'17a Facility Characteristics'!$T97+'17a Facility Characteristics'!$U97+'17a Facility Characteristics'!$W97+'17a Facility Characteristics'!$X97+'17a Facility Characteristics'!$Z97+'17a Facility Characteristics'!$AA97","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B98,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D98=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C98=\"A\",D98=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D98=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K98+'17a Facility Characteristics'!$L98)*'16   Sum'!$C$15","v":0},{"$f":"IF(D98=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":701106.32465401816},{"$f":"IF(D98=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":173166.98027474788},{"$f":"('17a Facility Characteristics'!$N98+'17a Facility Characteristics'!$O98)*'16   Sum'!$C$15","v":262281.99147862982},{"$f":"IF(D98=\"a\",'13   EarthSum'!P98+'13   EarthSum'!Q98,0)+IF(AND(C98=\"E\",D98=\"c\"),'13   EarthSum'!P98+'13   EarthSum'!Q98,0)","v":0},{"$f":"IF(D98=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C98=\"E\",D98=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q98+'17a Facility Characteristics'!$R98)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M98+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),'13   EarthSum'!P98+'13   EarthSum'!Q98,0)","v":0},{"$f":"SUM('14   Revegetation'!L98)+IF(AND(C98=\"E\",OR(D98=\"b\",D98=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T98+'17a Facility Characteristics'!$U98)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"Hb\",C98=\"I\"),'15   Other'!N98,0)","v":0},{"$f":"IF(OR(C98=\"F\",C98=\"G\",C98=\"Gb\",C98=\"H\",C98=\"Hb\",C98=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W98+'17a Facility Characteristics'!$X98)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N98-W98","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X98","v":0},{"$f":"('17a Facility Characteristics'!$Z98+'17a Facility Characteristics'!$AA98)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K98+'17a Facility Characteristics'!$L98+'17a Facility Characteristics'!$Q98+'17a Facility Characteristics'!$R98+'17a Facility Characteristics'!$T98+'17a Facility Characteristics'!$U98+'17a Facility Characteristics'!$W98+'17a Facility Characteristics'!$X98+'17a Facility Characteristics'!$Z98+'17a Facility Characteristics'!$AA98","v":0},0]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"VLOOKUP(B99,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D99=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":20605.356418973937},{"$f":"IF(AND(C99=\"A\",D99=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D99=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":5089.3384114305745},{"$f":"('17a Facility Characteristics'!$K99+'17a Facility Characteristics'!$L99)*'16   Sum'!$C$15","v":7708.4084491213525},{"$f":"IF(D99=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D99=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N99+'17a Facility Characteristics'!$O99)*'16   Sum'!$C$15","v":0},{"$f":"IF(D99=\"a\",'13   EarthSum'!P99+'13   EarthSum'!Q99,0)+IF(AND(C99=\"E\",D99=\"c\"),'13   EarthSum'!P99+'13   EarthSum'!Q99,0)","v":0},{"$f":"IF(D99=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C99=\"E\",D99=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q99+'17a Facility Characteristics'!$R99)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M99+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),'13   EarthSum'!P99+'13   EarthSum'!Q99,0)","v":0},{"$f":"SUM('14   Revegetation'!L99)+IF(AND(C99=\"E\",OR(D99=\"b\",D99=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T99+'17a Facility Characteristics'!$U99)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"Hb\",C99=\"I\"),'15   Other'!N99,0)","v":0},{"$f":"IF(OR(C99=\"F\",C99=\"G\",C99=\"Gb\",C99=\"H\",C99=\"Hb\",C99=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W99+'17a Facility Characteristics'!$X99)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N99-W99","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X99","v":0},{"$f":"('17a Facility Characteristics'!$Z99+'17a Facility Characteristics'!$AA99)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K99+'17a Facility Characteristics'!$L99+'17a Facility Characteristics'!$Q99+'17a Facility Characteristics'!$R99+'17a Facility Characteristics'!$T99+'17a Facility Characteristics'!$U99+'17a Facility Characteristics'!$W99+'17a Facility Characteristics'!$X99+'17a Facility Characteristics'!$Z99+'17a Facility Characteristics'!$AA99","v":25694.694830404511},3670.6706900577874]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"VLOOKUP(B100,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D100=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":226821.72776571126},{"$f":"IF(AND(C100=\"A\",D100=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D100=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":81960.098765319577},{"$f":"('17a Facility Characteristics'!$K100+'17a Facility Characteristics'!$L100)*'16   Sum'!$C$15","v":92634.547959309246},{"$f":"IF(D100=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D100=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N100+'17a Facility Characteristics'!$O100)*'16   Sum'!$C$15","v":0},{"$f":"IF(D100=\"a\",'13   EarthSum'!P100+'13   EarthSum'!Q100,0)+IF(AND(C100=\"E\",D100=\"c\"),'13   EarthSum'!P100+'13   EarthSum'!Q100,0)","v":0},{"$f":"IF(D100=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C100=\"E\",D100=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q100+'17a Facility Characteristics'!$R100)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M100+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),'13   EarthSum'!P100+'13   EarthSum'!Q100,0)","v":0},{"$f":"SUM('14   Revegetation'!L100)+IF(AND(C100=\"E\",OR(D100=\"b\",D100=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T100+'17a Facility Characteristics'!$U100)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"Hb\",C100=\"I\"),'15   Other'!N100,0)","v":0},{"$f":"IF(OR(C100=\"F\",C100=\"G\",C100=\"Gb\",C100=\"H\",C100=\"Hb\",C100=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W100+'17a Facility Characteristics'!$X100)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N100-W100","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X100","v":0},{"$f":"('17a Facility Characteristics'!$Z100+'17a Facility Characteristics'!$AA100)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K100+'17a Facility Characteristics'!$L100+'17a Facility Characteristics'!$Q100+'17a Facility Characteristics'!$R100+'17a Facility Characteristics'!$T100+'17a Facility Characteristics'!$U100+'17a Facility Characteristics'!$W100+'17a Facility Characteristics'!$X100+'17a Facility Characteristics'!$Z100+'17a Facility Characteristics'!$AA100","v":308781.82653103082},1131.0689616521277]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"VLOOKUP(B101,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D101=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":14127.861339753714},{"$f":"IF(AND(C101=\"A\",D101=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D101=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":5104.9823231440787},{"$f":"('17a Facility Characteristics'!$K101+'17a Facility Characteristics'!$L101)*'16   Sum'!$C$15","v":5769.8530988693383},{"$f":"IF(D101=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D101=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N101+'17a Facility Characteristics'!$O101)*'16   Sum'!$C$15","v":0},{"$f":"IF(D101=\"a\",'13   EarthSum'!P101+'13   EarthSum'!Q101,0)+IF(AND(C101=\"E\",D101=\"c\"),'13   EarthSum'!P101+'13   EarthSum'!Q101,0)","v":0},{"$f":"IF(D101=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C101=\"E\",D101=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q101+'17a Facility Characteristics'!$R101)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M101+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),'13   EarthSum'!P101+'13   EarthSum'!Q101,0)","v":0},{"$f":"SUM('14   Revegetation'!L101)+IF(AND(C101=\"E\",OR(D101=\"b\",D101=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T101+'17a Facility Characteristics'!$U101)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"Hb\",C101=\"I\"),'15   Other'!N101,0)","v":0},{"$f":"IF(OR(C101=\"F\",C101=\"G\",C101=\"Gb\",C101=\"H\",C101=\"Hb\",C101=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W101+'17a Facility Characteristics'!$X101)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N101-W101","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X101","v":0},{"$f":"('17a Facility Characteristics'!$Z101+'17a Facility Characteristics'!$AA101)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K101+'17a Facility Characteristics'!$L101+'17a Facility Characteristics'!$Q101+'17a Facility Characteristics'!$R101+'17a Facility Characteristics'!$T101+'17a Facility Characteristics'!$U101+'17a Facility Characteristics'!$W101+'17a Facility Characteristics'!$X101+'17a Facility Characteristics'!$Z101+'17a Facility Characteristics'!$AA101","v":19232.843662897794},1131.0689616521277]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"VLOOKUP(B102,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D102=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":415699.97851693945},{"$f":"IF(AND(C102=\"A\",D102=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D102=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":150209.64539685551},{"$f":"('17a Facility Characteristics'!$K102+'17a Facility Characteristics'!$L102)*'16   Sum'!$C$15","v":169772.88717413848},{"$f":"IF(D102=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D102=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N102+'17a Facility Characteristics'!$O102)*'16   Sum'!$C$15","v":0},{"$f":"IF(D102=\"a\",'13   EarthSum'!P102+'13   EarthSum'!Q102,0)+IF(AND(C102=\"E\",D102=\"c\"),'13   EarthSum'!P102+'13   EarthSum'!Q102,0)","v":0},{"$f":"IF(D102=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C102=\"E\",D102=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q102+'17a Facility Characteristics'!$R102)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M102+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),'13   EarthSum'!P102+'13   EarthSum'!Q102,0)","v":0},{"$f":"SUM('14   Revegetation'!L102)+IF(AND(C102=\"E\",OR(D102=\"b\",D102=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T102+'17a Facility Characteristics'!$U102)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"Hb\",C102=\"I\"),'15   Other'!N102,0)","v":0},{"$f":"IF(OR(C102=\"F\",C102=\"G\",C102=\"Gb\",C102=\"H\",C102=\"Hb\",C102=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W102+'17a Facility Characteristics'!$X102)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N102-W102","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X102","v":0},{"$f":"('17a Facility Characteristics'!$Z102+'17a Facility Characteristics'!$AA102)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K102+'17a Facility Characteristics'!$L102+'17a Facility Characteristics'!$Q102+'17a Facility Characteristics'!$R102+'17a Facility Characteristics'!$T102+'17a Facility Characteristics'!$U102+'17a Facility Characteristics'!$W102+'17a Facility Characteristics'!$X102+'17a Facility Characteristics'!$Z102+'17a Facility Characteristics'!$AA102","v":565909.62391379499},1162.0518869496032]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B103,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D103=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":386498.97346512618},{"$f":"IF(AND(C103=\"A\",D103=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D103=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":139658.11101931424},{"$f":"('17a Facility Characteristics'!$K103+'17a Facility Characteristics'!$L103)*'16   Sum'!$C$15","v":157847.12534533211},{"$f":"IF(D103=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D103=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N103+'17a Facility Characteristics'!$O103)*'16   Sum'!$C$15","v":0},{"$f":"IF(D103=\"a\",'13   EarthSum'!P103+'13   EarthSum'!Q103,0)+IF(AND(C103=\"E\",D103=\"c\"),'13   EarthSum'!P103+'13   EarthSum'!Q103,0)","v":0},{"$f":"IF(D103=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C103=\"E\",D103=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q103+'17a Facility Characteristics'!$R103)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M103+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),'13   EarthSum'!P103+'13   EarthSum'!Q103,0)","v":0},{"$f":"SUM('14   Revegetation'!L103)+IF(AND(C103=\"E\",OR(D103=\"b\",D103=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T103+'17a Facility Characteristics'!$U103)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"Hb\",C103=\"I\"),'15   Other'!N103,0)","v":0},{"$f":"IF(OR(C103=\"F\",C103=\"G\",C103=\"Gb\",C103=\"H\",C103=\"Hb\",C103=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W103+'17a Facility Characteristics'!$X103)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N103-W103","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X103","v":0},{"$f":"('17a Facility Characteristics'!$Z103+'17a Facility Characteristics'!$AA103)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K103+'17a Facility Characteristics'!$L103+'17a Facility Characteristics'!$Q103+'17a Facility Characteristics'!$R103+'17a Facility Characteristics'!$T103+'17a Facility Characteristics'!$U103+'17a Facility Characteristics'!$W103+'17a Facility Characteristics'!$X103+'17a Facility Characteristics'!$Z103+'17a Facility Characteristics'!$AA103","v":526157.08448444039},1156.3891966690996]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"VLOOKUP(B104,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D104=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":308244.91209186404},{"$f":"IF(AND(C104=\"A\",D104=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D104=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":111381.67268107532},{"$f":"('17a Facility Characteristics'!$K104+'17a Facility Characteristics'!$L104)*'16   Sum'!$C$15","v":125887.97543188179},{"$f":"IF(D104=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D104=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N104+'17a Facility Characteristics'!$O104)*'16   Sum'!$C$15","v":0},{"$f":"IF(D104=\"a\",'13   EarthSum'!P104+'13   EarthSum'!Q104,0)+IF(AND(C104=\"E\",D104=\"c\"),'13   EarthSum'!P104+'13   EarthSum'!Q104,0)","v":0},{"$f":"IF(D104=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C104=\"E\",D104=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q104+'17a Facility Characteristics'!$R104)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M104+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),'13   EarthSum'!P104+'13   EarthSum'!Q104,0)","v":0},{"$f":"SUM('14   Revegetation'!L104)+IF(AND(C104=\"E\",OR(D104=\"b\",D104=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T104+'17a Facility Characteristics'!$U104)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"Hb\",C104=\"I\"),'15   Other'!N104,0)","v":0},{"$f":"IF(OR(C104=\"F\",C104=\"G\",C104=\"Gb\",C104=\"H\",C104=\"Hb\",C104=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W104+'17a Facility Characteristics'!$X104)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N104-W104","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X104","v":0},{"$f":"('17a Facility Characteristics'!$Z104+'17a Facility Characteristics'!$AA104)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K104+'17a Facility Characteristics'!$L104+'17a Facility Characteristics'!$Q104+'17a Facility Characteristics'!$R104+'17a Facility Characteristics'!$T104+'17a Facility Characteristics'!$U104+'17a Facility Characteristics'!$W104+'17a Facility Characteristics'!$X104+'17a Facility Characteristics'!$Z104+'17a Facility Characteristics'!$AA104","v":419626.58477293933},1131.0689616521277]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B105,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D105=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":99855.154573215681},{"$f":"IF(AND(C105=\"A\",D105=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D105=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":36081.809320756838},{"$f":"('17a Facility Characteristics'!$K105+'17a Facility Characteristics'!$L105)*'16   Sum'!$C$15","v":40781.089168191749},{"$f":"IF(D105=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D105=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N105+'17a Facility Characteristics'!$O105)*'16   Sum'!$C$15","v":0},{"$f":"IF(D105=\"a\",'13   EarthSum'!P105+'13   EarthSum'!Q105,0)+IF(AND(C105=\"E\",D105=\"c\"),'13   EarthSum'!P105+'13   EarthSum'!Q105,0)","v":0},{"$f":"IF(D105=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C105=\"E\",D105=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q105+'17a Facility Characteristics'!$R105)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M105+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),'13   EarthSum'!P105+'13   EarthSum'!Q105,0)","v":0},{"$f":"SUM('14   Revegetation'!L105)+IF(AND(C105=\"E\",OR(D105=\"b\",D105=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T105+'17a Facility Characteristics'!$U105)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"Hb\",C105=\"I\"),'15   Other'!N105,0)","v":0},{"$f":"IF(OR(C105=\"F\",C105=\"G\",C105=\"Gb\",C105=\"H\",C105=\"Hb\",C105=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W105+'17a Facility Characteristics'!$X105)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N105-W105","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X105","v":0},{"$f":"('17a Facility Characteristics'!$Z105+'17a Facility Characteristics'!$AA105)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K105+'17a Facility Characteristics'!$L105+'17a Facility Characteristics'!$Q105+'17a Facility Characteristics'!$R105+'17a Facility Characteristics'!$T105+'17a Facility Characteristics'!$U105+'17a Facility Characteristics'!$W105+'17a Facility Characteristics'!$X105+'17a Facility Characteristics'!$Z105+'17a Facility Characteristics'!$AA105","v":135936.96389397251},1182.0605555997611]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"VLOOKUP(B106,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D106=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":54665.645118077045},{"$f":"IF(AND(C106=\"A\",D106=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D106=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":19752.96510207083},{"$f":"('17a Facility Characteristics'!$K106+'17a Facility Characteristics'!$L106)*'16   Sum'!$C$15","v":22325.583066044364},{"$f":"IF(D106=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D106=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N106+'17a Facility Characteristics'!$O106)*'16   Sum'!$C$15","v":0},{"$f":"IF(D106=\"a\",'13   EarthSum'!P106+'13   EarthSum'!Q106,0)+IF(AND(C106=\"E\",D106=\"c\"),'13   EarthSum'!P106+'13   EarthSum'!Q106,0)","v":0},{"$f":"IF(D106=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C106=\"E\",D106=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q106+'17a Facility Characteristics'!$R106)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M106+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),'13   EarthSum'!P106+'13   EarthSum'!Q106,0)","v":0},{"$f":"SUM('14   Revegetation'!L106)+IF(AND(C106=\"E\",OR(D106=\"b\",D106=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T106+'17a Facility Characteristics'!$U106)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"Hb\",C106=\"I\"),'15   Other'!N106,0)","v":0},{"$f":"IF(OR(C106=\"F\",C106=\"G\",C106=\"Gb\",C106=\"H\",C106=\"Hb\",C106=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W106+'17a Facility Characteristics'!$X106)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N106-W106","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X106","v":0},{"$f":"('17a Facility Characteristics'!$Z106+'17a Facility Characteristics'!$AA106)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K106+'17a Facility Characteristics'!$L106+'17a Facility Characteristics'!$Q106+'17a Facility Characteristics'!$R106+'17a Facility Characteristics'!$T106+'17a Facility Characteristics'!$U106+'17a Facility Characteristics'!$W106+'17a Facility Characteristics'!$X106+'17a Facility Characteristics'!$Z106+'17a Facility Characteristics'!$AA106","v":74418.610220147879},1144.9016956945827]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"VLOOKUP(B107,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D107=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":155823.77418153675},{"$f":"IF(AND(C107=\"A\",D107=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D107=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":56305.593153295151},{"$f":"('17a Facility Characteristics'!$K107+'17a Facility Characteristics'!$L107)*'16   Sum'!$C$15","v":63638.810200449574},{"$f":"IF(D107=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D107=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N107+'17a Facility Characteristics'!$O107)*'16   Sum'!$C$15","v":0},{"$f":"IF(D107=\"a\",'13   EarthSum'!P107+'13   EarthSum'!Q107,0)+IF(AND(C107=\"E\",D107=\"c\"),'13   EarthSum'!P107+'13   EarthSum'!Q107,0)","v":0},{"$f":"IF(D107=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C107=\"E\",D107=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q107+'17a Facility Characteristics'!$R107)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M107+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),'13   EarthSum'!P107+'13   EarthSum'!Q107,0)","v":0},{"$f":"SUM('14   Revegetation'!L107)+IF(AND(C107=\"E\",OR(D107=\"b\",D107=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T107+'17a Facility Characteristics'!$U107)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"Hb\",C107=\"I\"),'15   Other'!N107,0)","v":0},{"$f":"IF(OR(C107=\"F\",C107=\"G\",C107=\"Gb\",C107=\"H\",C107=\"Hb\",C107=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W107+'17a Facility Characteristics'!$X107)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N107-W107","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X107","v":0},{"$f":"('17a Facility Characteristics'!$Z107+'17a Facility Characteristics'!$AA107)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K107+'17a Facility Characteristics'!$L107+'17a Facility Characteristics'!$Q107+'17a Facility Characteristics'!$R107+'17a Facility Characteristics'!$T107+'17a Facility Characteristics'!$U107+'17a Facility Characteristics'!$W107+'17a Facility Characteristics'!$X107+'17a Facility Characteristics'!$Z107+'17a Facility Characteristics'!$AA107","v":212129.36733483191},1159.1768706821415]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"VLOOKUP(B108,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D108=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":311568.30737048248},{"$f":"IF(AND(C108=\"A\",D108=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D108=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":112582.55324906534},{"$f":"('17a Facility Characteristics'!$K108+'17a Facility Characteristics'!$L108)*'16   Sum'!$C$15","v":127245.25818586434},{"$f":"IF(D108=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D108=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N108+'17a Facility Characteristics'!$O108)*'16   Sum'!$C$15","v":0},{"$f":"IF(D108=\"a\",'13   EarthSum'!P108+'13   EarthSum'!Q108,0)+IF(AND(C108=\"E\",D108=\"c\"),'13   EarthSum'!P108+'13   EarthSum'!Q108,0)","v":0},{"$f":"IF(D108=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C108=\"E\",D108=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q108+'17a Facility Characteristics'!$R108)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M108+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),'13   EarthSum'!P108+'13   EarthSum'!Q108,0)","v":0},{"$f":"SUM('14   Revegetation'!L108)+IF(AND(C108=\"E\",OR(D108=\"b\",D108=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T108+'17a Facility Characteristics'!$U108)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"Hb\",C108=\"I\"),'15   Other'!N108,0)","v":0},{"$f":"IF(OR(C108=\"F\",C108=\"G\",C108=\"Gb\",C108=\"H\",C108=\"Hb\",C108=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W108+'17a Facility Characteristics'!$X108)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N108-W108","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X108","v":0},{"$f":"('17a Facility Characteristics'!$Z108+'17a Facility Characteristics'!$AA108)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K108+'17a Facility Characteristics'!$L108+'17a Facility Characteristics'!$Q108+'17a Facility Characteristics'!$R108+'17a Facility Characteristics'!$T108+'17a Facility Characteristics'!$U108+'17a Facility Characteristics'!$W108+'17a Facility Characteristics'!$X108+'17a Facility Characteristics'!$Z108+'17a Facility Characteristics'!$AA108","v":424150.86061954784},1131.0689616521277]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"VLOOKUP(B109,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D109=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":39830.230042955838},{"$f":"IF(AND(C109=\"A\",D109=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D109=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":14392.31426513961},{"$f":"('17a Facility Characteristics'!$K109+'17a Facility Characteristics'!$L109)*'16   Sum'!$C$15","v":16266.763292428634},{"$f":"IF(D109=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D109=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N109+'17a Facility Characteristics'!$O109)*'16   Sum'!$C$15","v":0},{"$f":"IF(D109=\"a\",'13   EarthSum'!P109+'13   EarthSum'!Q109,0)+IF(AND(C109=\"E\",D109=\"c\"),'13   EarthSum'!P109+'13   EarthSum'!Q109,0)","v":0},{"$f":"IF(D109=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C109=\"E\",D109=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q109+'17a Facility Characteristics'!$R109)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M109+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),'13   EarthSum'!P109+'13   EarthSum'!Q109,0)","v":0},{"$f":"SUM('14   Revegetation'!L109)+IF(AND(C109=\"E\",OR(D109=\"b\",D109=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T109+'17a Facility Characteristics'!$U109)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"Hb\",C109=\"I\"),'15   Other'!N109,0)","v":0},{"$f":"IF(OR(C109=\"F\",C109=\"G\",C109=\"Gb\",C109=\"H\",C109=\"Hb\",C109=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W109+'17a Facility Characteristics'!$X109)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N109-W109","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X109","v":0},{"$f":"('17a Facility Characteristics'!$Z109+'17a Facility Characteristics'!$AA109)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K109+'17a Facility Characteristics'!$L109+'17a Facility Characteristics'!$Q109+'17a Facility Characteristics'!$R109+'17a Facility Characteristics'!$T109+'17a Facility Characteristics'!$U109+'17a Facility Characteristics'!$W109+'17a Facility Characteristics'!$X109+'17a Facility Characteristics'!$Z109+'17a Facility Characteristics'!$AA109","v":54222.54430809545},1144.9016956945829]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"VLOOKUP(B110,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D110=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":44865.836261349476},{"$f":"IF(AND(C110=\"A\",D110=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D110=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":16211.887667865409},{"$f":"('17a Facility Characteristics'!$K110+'17a Facility Characteristics'!$L110)*'16   Sum'!$C$15","v":18323.317178764464},{"$f":"IF(D110=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D110=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N110+'17a Facility Characteristics'!$O110)*'16   Sum'!$C$15","v":0},{"$f":"IF(D110=\"a\",'13   EarthSum'!P110+'13   EarthSum'!Q110,0)+IF(AND(C110=\"E\",D110=\"c\"),'13   EarthSum'!P110+'13   EarthSum'!Q110,0)","v":0},{"$f":"IF(D110=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C110=\"E\",D110=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q110+'17a Facility Characteristics'!$R110)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M110+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),'13   EarthSum'!P110+'13   EarthSum'!Q110,0)","v":0},{"$f":"SUM('14   Revegetation'!L110)+IF(AND(C110=\"E\",OR(D110=\"b\",D110=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T110+'17a Facility Characteristics'!$U110)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"Hb\",C110=\"I\"),'15   Other'!N110,0)","v":0},{"$f":"IF(OR(C110=\"F\",C110=\"G\",C110=\"Gb\",C110=\"H\",C110=\"Hb\",C110=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W110+'17a Facility Characteristics'!$X110)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N110-W110","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X110","v":0},{"$f":"('17a Facility Characteristics'!$Z110+'17a Facility Characteristics'!$AA110)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K110+'17a Facility Characteristics'!$L110+'17a Facility Characteristics'!$Q110+'17a Facility Characteristics'!$R110+'17a Facility Characteristics'!$T110+'17a Facility Characteristics'!$U110+'17a Facility Characteristics'!$W110+'17a Facility Characteristics'!$X110+'17a Facility Characteristics'!$Z110+'17a Facility Characteristics'!$AA110","v":61077.723929214888},1131.0689616521277]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"VLOOKUP(B111,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D111=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":54836.022097204914},{"$f":"IF(AND(C111=\"A\",D111=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D111=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":19814.529371835499},{"$f":"('17a Facility Characteristics'!$K111+'17a Facility Characteristics'!$L111)*'16   Sum'!$C$15","v":22395.16544071212},{"$f":"IF(D111=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D111=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N111+'17a Facility Characteristics'!$O111)*'16   Sum'!$C$15","v":0},{"$f":"IF(D111=\"a\",'13   EarthSum'!P111+'13   EarthSum'!Q111,0)+IF(AND(C111=\"E\",D111=\"c\"),'13   EarthSum'!P111+'13   EarthSum'!Q111,0)","v":0},{"$f":"IF(D111=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C111=\"E\",D111=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q111+'17a Facility Characteristics'!$R111)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M111+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),'13   EarthSum'!P111+'13   EarthSum'!Q111,0)","v":0},{"$f":"SUM('14   Revegetation'!L111)+IF(AND(C111=\"E\",OR(D111=\"b\",D111=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T111+'17a Facility Characteristics'!$U111)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"Hb\",C111=\"I\"),'15   Other'!N111,0)","v":0},{"$f":"IF(OR(C111=\"F\",C111=\"G\",C111=\"Gb\",C111=\"H\",C111=\"Hb\",C111=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W111+'17a Facility Characteristics'!$X111)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N111-W111","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X111","v":0},{"$f":"('17a Facility Characteristics'!$Z111+'17a Facility Characteristics'!$AA111)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K111+'17a Facility Characteristics'!$L111+'17a Facility Characteristics'!$Q111+'17a Facility Characteristics'!$R111+'17a Facility Characteristics'!$T111+'17a Facility Characteristics'!$U111+'17a Facility Characteristics'!$W111+'17a Facility Characteristics'!$X111+'17a Facility Characteristics'!$Z111+'17a Facility Characteristics'!$AA111","v":74650.551469040409},1131.0689616521274]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"VLOOKUP(B112,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D112=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":17703.387543092776},{"$f":"IF(AND(C112=\"A\",D112=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D112=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6396.9682525800608},{"$f":"('17a Facility Characteristics'!$K112+'17a Facility Characteristics'!$L112)*'16   Sum'!$C$15","v":7230.1067387018511},{"$f":"IF(D112=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D112=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N112+'17a Facility Characteristics'!$O112)*'16   Sum'!$C$15","v":0},{"$f":"IF(D112=\"a\",'13   EarthSum'!P112+'13   EarthSum'!Q112,0)+IF(AND(C112=\"E\",D112=\"c\"),'13   EarthSum'!P112+'13   EarthSum'!Q112,0)","v":0},{"$f":"IF(D112=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C112=\"E\",D112=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q112+'17a Facility Characteristics'!$R112)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M112+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),'13   EarthSum'!P112+'13   EarthSum'!Q112,0)","v":0},{"$f":"SUM('14   Revegetation'!L112)+IF(AND(C112=\"E\",OR(D112=\"b\",D112=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T112+'17a Facility Characteristics'!$U112)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"Hb\",C112=\"I\"),'15   Other'!N112,0)","v":0},{"$f":"IF(OR(C112=\"F\",C112=\"G\",C112=\"Gb\",C112=\"H\",C112=\"Hb\",C112=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W112+'17a Facility Characteristics'!$X112)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N112-W112","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X112","v":0},{"$f":"('17a Facility Characteristics'!$Z112+'17a Facility Characteristics'!$AA112)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K112+'17a Facility Characteristics'!$L112+'17a Facility Characteristics'!$Q112+'17a Facility Characteristics'!$R112+'17a Facility Characteristics'!$T112+'17a Facility Characteristics'!$U112+'17a Facility Characteristics'!$W112+'17a Facility Characteristics'!$X112+'17a Facility Characteristics'!$Z112+'17a Facility Characteristics'!$AA112","v":24100.355795672836},1135.2028165649003]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"VLOOKUP(B113,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D113=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":166777.0847206102},{"$f":"IF(AND(C113=\"A\",D113=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D113=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":60263.478592369851},{"$f":"('17a Facility Characteristics'!$K113+'17a Facility Characteristics'!$L113)*'16   Sum'!$C$15","v":68112.168993894011},{"$f":"IF(D113=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D113=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N113+'17a Facility Characteristics'!$O113)*'16   Sum'!$C$15","v":0},{"$f":"IF(D113=\"a\",'13   EarthSum'!P113+'13   EarthSum'!Q113,0)+IF(AND(C113=\"E\",D113=\"c\"),'13   EarthSum'!P113+'13   EarthSum'!Q113,0)","v":0},{"$f":"IF(D113=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C113=\"E\",D113=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q113+'17a Facility Characteristics'!$R113)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M113+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),'13   EarthSum'!P113+'13   EarthSum'!Q113,0)","v":0},{"$f":"SUM('14   Revegetation'!L113)+IF(AND(C113=\"E\",OR(D113=\"b\",D113=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T113+'17a Facility Characteristics'!$U113)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"Hb\",C113=\"I\"),'15   Other'!N113,0)","v":0},{"$f":"IF(OR(C113=\"F\",C113=\"G\",C113=\"Gb\",C113=\"H\",C113=\"Hb\",C113=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W113+'17a Facility Characteristics'!$X113)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N113-W113","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X113","v":0},{"$f":"('17a Facility Characteristics'!$Z113+'17a Facility Characteristics'!$AA113)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K113+'17a Facility Characteristics'!$L113+'17a Facility Characteristics'!$Q113+'17a Facility Characteristics'!$R113+'17a Facility Characteristics'!$T113+'17a Facility Characteristics'!$U113+'17a Facility Characteristics'!$W113+'17a Facility Characteristics'!$X113+'17a Facility Characteristics'!$Z113+'17a Facility Characteristics'!$AA113","v":227040.56331298006},1135.2028165649003]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"VLOOKUP(B114,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D114=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":35726.499245148661},{"$f":"IF(AND(C114=\"A\",D114=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D114=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12909.466105892827},{"$f":"('17a Facility Characteristics'!$K114+'17a Facility Characteristics'!$L114)*'16   Sum'!$C$15","v":14590.789605312446},{"$f":"IF(D114=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D114=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N114+'17a Facility Characteristics'!$O114)*'16   Sum'!$C$15","v":0},{"$f":"IF(D114=\"a\",'13   EarthSum'!P114+'13   EarthSum'!Q114,0)+IF(AND(C114=\"E\",D114=\"c\"),'13   EarthSum'!P114+'13   EarthSum'!Q114,0)","v":0},{"$f":"IF(D114=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C114=\"E\",D114=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q114+'17a Facility Characteristics'!$R114)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M114+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),'13   EarthSum'!P114+'13   EarthSum'!Q114,0)","v":0},{"$f":"SUM('14   Revegetation'!L114)+IF(AND(C114=\"E\",OR(D114=\"b\",D114=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T114+'17a Facility Characteristics'!$U114)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"Hb\",C114=\"I\"),'15   Other'!N114,0)","v":0},{"$f":"IF(OR(C114=\"F\",C114=\"G\",C114=\"Gb\",C114=\"H\",C114=\"Hb\",C114=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W114+'17a Facility Characteristics'!$X114)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N114-W114","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X114","v":0},{"$f":"('17a Facility Characteristics'!$Z114+'17a Facility Characteristics'!$AA114)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K114+'17a Facility Characteristics'!$L114+'17a Facility Characteristics'!$Q114+'17a Facility Characteristics'!$R114+'17a Facility Characteristics'!$T114+'17a Facility Characteristics'!$U114+'17a Facility Characteristics'!$W114+'17a Facility Characteristics'!$X114+'17a Facility Characteristics'!$Z114+'17a Facility Characteristics'!$AA114","v":48635.965351041486},377.02298721737588]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"VLOOKUP(B115,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D115=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":17641.689937333096},{"$f":"IF(AND(C115=\"A\",D115=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D115=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6374.6743484137442},{"$f":"('17a Facility Characteristics'!$K115+'17a Facility Characteristics'!$L115)*'16   Sum'!$C$15","v":7204.9092857240521},{"$f":"IF(D115=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D115=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N115+'17a Facility Characteristics'!$O115)*'16   Sum'!$C$15","v":0},{"$f":"IF(D115=\"a\",'13   EarthSum'!P115+'13   EarthSum'!Q115,0)+IF(AND(C115=\"E\",D115=\"c\"),'13   EarthSum'!P115+'13   EarthSum'!Q115,0)","v":0},{"$f":"IF(D115=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C115=\"E\",D115=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q115+'17a Facility Characteristics'!$R115)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M115+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),'13   EarthSum'!P115+'13   EarthSum'!Q115,0)","v":0},{"$f":"SUM('14   Revegetation'!L115)+IF(AND(C115=\"E\",OR(D115=\"b\",D115=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T115+'17a Facility Characteristics'!$U115)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"Hb\",C115=\"I\"),'15   Other'!N115,0)","v":0},{"$f":"IF(OR(C115=\"F\",C115=\"G\",C115=\"Gb\",C115=\"H\",C115=\"Hb\",C115=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W115+'17a Facility Characteristics'!$X115)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N115-W115","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X115","v":0},{"$f":"('17a Facility Characteristics'!$Z115+'17a Facility Characteristics'!$AA115)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K115+'17a Facility Characteristics'!$L115+'17a Facility Characteristics'!$Q115+'17a Facility Characteristics'!$R115+'17a Facility Characteristics'!$T115+'17a Facility Characteristics'!$U115+'17a Facility Characteristics'!$W115+'17a Facility Characteristics'!$X115+'17a Facility Characteristics'!$Z115+'17a Facility Characteristics'!$AA115","v":24016.36428574684},377.02298721737583]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"VLOOKUP(B116,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D116=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2410.6448700939377},{"$f":"IF(AND(C116=\"A\",D116=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D116=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":547.99398594922206},{"$f":"('17a Facility Characteristics'!$K116+'17a Facility Characteristics'!$L116)*'16   Sum'!$C$15","v":887.59165681294792},{"$f":"IF(D116=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D116=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N116+'17a Facility Characteristics'!$O116)*'16   Sum'!$C$15","v":0},{"$f":"IF(D116=\"a\",'13   EarthSum'!P116+'13   EarthSum'!Q116,0)+IF(AND(C116=\"E\",D116=\"c\"),'13   EarthSum'!P116+'13   EarthSum'!Q116,0)","v":0},{"$f":"IF(D116=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C116=\"E\",D116=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q116+'17a Facility Characteristics'!$R116)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M116+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),'13   EarthSum'!P116+'13   EarthSum'!Q116,0)","v":0},{"$f":"SUM('14   Revegetation'!L116)+IF(AND(C116=\"E\",OR(D116=\"b\",D116=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T116+'17a Facility Characteristics'!$U116)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"Hb\",C116=\"I\"),'15   Other'!N116,0)","v":0},{"$f":"IF(OR(C116=\"F\",C116=\"G\",C116=\"Gb\",C116=\"H\",C116=\"Hb\",C116=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W116+'17a Facility Characteristics'!$X116)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N116-W116","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X116","v":0},{"$f":"('17a Facility Characteristics'!$Z116+'17a Facility Characteristics'!$AA116)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K116+'17a Facility Characteristics'!$L116+'17a Facility Characteristics'!$Q116+'17a Facility Characteristics'!$R116+'17a Facility Characteristics'!$T116+'17a Facility Characteristics'!$U116+'17a Facility Characteristics'!$W116+'17a Facility Characteristics'!$X116+'17a Facility Characteristics'!$Z116+'17a Facility Characteristics'!$AA116","v":2958.6388560431596},399.58920824997608]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B117,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D117=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C117=\"A\",D117=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D117=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K117+'17a Facility Characteristics'!$L117)*'16   Sum'!$C$15","v":0},{"$f":"IF(D117=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3124464.7599517684},{"$f":"IF(D117=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":1128998.7199944053},{"$f":"('17a Facility Characteristics'!$N117+'17a Facility Characteristics'!$O117)*'16   Sum'!$C$15","v":1276039.043983852},{"$f":"IF(D117=\"a\",'13   EarthSum'!P117+'13   EarthSum'!Q117,0)+IF(AND(C117=\"E\",D117=\"c\"),'13   EarthSum'!P117+'13   EarthSum'!Q117,0)","v":0},{"$f":"IF(D117=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C117=\"E\",D117=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q117+'17a Facility Characteristics'!$R117)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M117+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),'13   EarthSum'!P117+'13   EarthSum'!Q117,0)","v":0},{"$f":"SUM('14   Revegetation'!L117)+IF(AND(C117=\"E\",OR(D117=\"b\",D117=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T117+'17a Facility Characteristics'!$U117)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"Hb\",C117=\"I\"),'15   Other'!N117,0)","v":0},{"$f":"IF(OR(C117=\"F\",C117=\"G\",C117=\"Gb\",C117=\"H\",C117=\"Hb\",C117=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W117+'17a Facility Characteristics'!$X117)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N117-W117","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X117","v":0},{"$f":"('17a Facility Characteristics'!$Z117+'17a Facility Characteristics'!$AA117)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K117+'17a Facility Characteristics'!$L117+'17a Facility Characteristics'!$Q117+'17a Facility Characteristics'!$R117+'17a Facility Characteristics'!$T117+'17a Facility Characteristics'!$U117+'17a Facility Characteristics'!$W117+'17a Facility Characteristics'!$X117+'17a Facility Characteristics'!$Z117+'17a Facility Characteristics'!$AA117","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B118,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D118=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C118=\"A\",D118=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D118=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K118+'17a Facility Characteristics'!$L118)*'16   Sum'!$C$15","v":0},{"$f":"IF(D118=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":666255.52716956777},{"$f":"IF(D118=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":240745.75812314532},{"$f":"('17a Facility Characteristics'!$N118+'17a Facility Characteristics'!$O118)*'16   Sum'!$C$15","v":272100.38558781391},{"$f":"IF(D118=\"a\",'13   EarthSum'!P118+'13   EarthSum'!Q118,0)+IF(AND(C118=\"E\",D118=\"c\"),'13   EarthSum'!P118+'13   EarthSum'!Q118,0)","v":0},{"$f":"IF(D118=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C118=\"E\",D118=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q118+'17a Facility Characteristics'!$R118)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M118+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),'13   EarthSum'!P118+'13   EarthSum'!Q118,0)","v":0},{"$f":"SUM('14   Revegetation'!L118)+IF(AND(C118=\"E\",OR(D118=\"b\",D118=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T118+'17a Facility Characteristics'!$U118)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"Hb\",C118=\"I\"),'15   Other'!N118,0)","v":0},{"$f":"IF(OR(C118=\"F\",C118=\"G\",C118=\"Gb\",C118=\"H\",C118=\"Hb\",C118=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W118+'17a Facility Characteristics'!$X118)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N118-W118","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X118","v":0},{"$f":"('17a Facility Characteristics'!$Z118+'17a Facility Characteristics'!$AA118)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K118+'17a Facility Characteristics'!$L118+'17a Facility Characteristics'!$Q118+'17a Facility Characteristics'!$R118+'17a Facility Characteristics'!$T118+'17a Facility Characteristics'!$U118+'17a Facility Characteristics'!$W118+'17a Facility Characteristics'!$X118+'17a Facility Characteristics'!$Z118+'17a Facility Characteristics'!$AA118","v":0},0]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"VLOOKUP(B119,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D119=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":11438.666324938224},{"$f":"IF(AND(C119=\"A\",D119=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D119=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2600.2670202939407},{"$f":"('17a Facility Characteristics'!$K119+'17a Facility Characteristics'!$L119)*'16   Sum'!$C$15","v":4211.6800035696488},{"$f":"IF(D119=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D119=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N119+'17a Facility Characteristics'!$O119)*'16   Sum'!$C$15","v":0},{"$f":"IF(D119=\"a\",'13   EarthSum'!P119+'13   EarthSum'!Q119,0)+IF(AND(C119=\"E\",D119=\"c\"),'13   EarthSum'!P119+'13   EarthSum'!Q119,0)","v":0},{"$f":"IF(D119=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C119=\"E\",D119=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q119+'17a Facility Characteristics'!$R119)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M119+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),'13   EarthSum'!P119+'13   EarthSum'!Q119,0)","v":0},{"$f":"SUM('14   Revegetation'!L119)+IF(AND(C119=\"E\",OR(D119=\"b\",D119=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T119+'17a Facility Characteristics'!$U119)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"Hb\",C119=\"I\"),'15   Other'!N119,0)","v":0},{"$f":"IF(OR(C119=\"F\",C119=\"G\",C119=\"Gb\",C119=\"H\",C119=\"Hb\",C119=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W119+'17a Facility Characteristics'!$X119)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N119-W119","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X119","v":0},{"$f":"('17a Facility Characteristics'!$Z119+'17a Facility Characteristics'!$AA119)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K119+'17a Facility Characteristics'!$L119+'17a Facility Characteristics'!$Q119+'17a Facility Characteristics'!$R119+'17a Facility Characteristics'!$T119+'17a Facility Characteristics'!$U119+'17a Facility Characteristics'!$W119+'17a Facility Characteristics'!$X119+'17a Facility Characteristics'!$Z119+'17a Facility Characteristics'!$AA119","v":14038.933345232164},2005.5619064617379]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B120,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D120=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C120=\"A\",D120=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D120=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K120+'17a Facility Characteristics'!$L120)*'16   Sum'!$C$15","v":0},{"$f":"IF(D120=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4305574.8725946844},{"$f":"IF(D120=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":1370849.0260667074},{"$f":"('17a Facility Characteristics'!$N120+'17a Facility Characteristics'!$O120)*'16   Sum'!$C$15","v":1702927.1695984176},{"$f":"IF(D120=\"a\",'13   EarthSum'!P120+'13   EarthSum'!Q120,0)+IF(AND(C120=\"E\",D120=\"c\"),'13   EarthSum'!P120+'13   EarthSum'!Q120,0)","v":0},{"$f":"IF(D120=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C120=\"E\",D120=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q120+'17a Facility Characteristics'!$R120)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M120+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),'13   EarthSum'!P120+'13   EarthSum'!Q120,0)","v":0},{"$f":"SUM('14   Revegetation'!L120)+IF(AND(C120=\"E\",OR(D120=\"b\",D120=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T120+'17a Facility Characteristics'!$U120)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"Hb\",C120=\"I\"),'15   Other'!N120,0)","v":0},{"$f":"IF(OR(C120=\"F\",C120=\"G\",C120=\"Gb\",C120=\"H\",C120=\"Hb\",C120=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W120+'17a Facility Characteristics'!$X120)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N120-W120","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X120","v":0},{"$f":"('17a Facility Characteristics'!$Z120+'17a Facility Characteristics'!$AA120)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K120+'17a Facility Characteristics'!$L120+'17a Facility Characteristics'!$Q120+'17a Facility Characteristics'!$R120+'17a Facility Characteristics'!$T120+'17a Facility Characteristics'!$U120+'17a Facility Characteristics'!$W120+'17a Facility Characteristics'!$X120+'17a Facility Characteristics'!$Z120+'17a Facility Characteristics'!$AA120","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B121,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D121=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C121=\"A\",D121=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D121=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K121+'17a Facility Characteristics'!$L121)*'16   Sum'!$C$15","v":0},{"$f":"IF(D121=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":612075.61975146073},{"$f":"IF(D121=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":194878.33612095995},{"$f":"('17a Facility Characteristics'!$N121+'17a Facility Characteristics'!$O121)*'16   Sum'!$C$15","v":242086.18676172619},{"$f":"IF(D121=\"a\",'13   EarthSum'!P121+'13   EarthSum'!Q121,0)+IF(AND(C121=\"E\",D121=\"c\"),'13   EarthSum'!P121+'13   EarthSum'!Q121,0)","v":0},{"$f":"IF(D121=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C121=\"E\",D121=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q121+'17a Facility Characteristics'!$R121)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M121+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),'13   EarthSum'!P121+'13   EarthSum'!Q121,0)","v":0},{"$f":"SUM('14   Revegetation'!L121)+IF(AND(C121=\"E\",OR(D121=\"b\",D121=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T121+'17a Facility Characteristics'!$U121)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"Hb\",C121=\"I\"),'15   Other'!N121,0)","v":0},{"$f":"IF(OR(C121=\"F\",C121=\"G\",C121=\"Gb\",C121=\"H\",C121=\"Hb\",C121=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W121+'17a Facility Characteristics'!$X121)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N121-W121","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X121","v":0},{"$f":"('17a Facility Characteristics'!$Z121+'17a Facility Characteristics'!$AA121)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K121+'17a Facility Characteristics'!$L121+'17a Facility Characteristics'!$Q121+'17a Facility Characteristics'!$R121+'17a Facility Characteristics'!$T121+'17a Facility Characteristics'!$U121+'17a Facility Characteristics'!$W121+'17a Facility Characteristics'!$X121+'17a Facility Characteristics'!$Z121+'17a Facility Characteristics'!$AA121","v":0},0]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"VLOOKUP(B122,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C122=\"A\",D122=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D122=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":520941.45539433882},{"$f":"IF(AND(C122=\"A\",D122=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D122=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":165862.19213387929},{"$f":"('17a Facility Characteristics'!$K122+'17a Facility Characteristics'!$L122)*'16   Sum'!$C$15","v":206041.09425846543},{"$f":"IF(D122=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D122=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N122+'17a Facility Characteristics'!$O122)*'16   Sum'!$C$15","v":0},{"$f":"IF(D122=\"a\",'13   EarthSum'!P122+'13   EarthSum'!Q122,0)+IF(AND(C122=\"E\",D122=\"c\"),'13   EarthSum'!P122+'13   EarthSum'!Q122,0)","v":0},{"$f":"IF(D122=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C122=\"E\",D122=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q122+'17a Facility Characteristics'!$R122)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M122+IF(AND(C122=\"E\",OR(D122=\"b\",D122=\"d\")),'13   EarthSum'!P122+'13   EarthSum'!Q122,0)","v":0},{"$f":"SUM('14   Revegetation'!L122)+IF(AND(C122=\"E\",OR(D122=\"b\",D122=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T122+'17a Facility Characteristics'!$U122)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C122=\"F\",C122=\"G\",C122=\"Gb\",C122=\"H\",C122=\"Hb\",C122=\"I\"),'15   Other'!N122,0)","v":0},{"$f":"IF(OR(C122=\"F\",C122=\"G\",C122=\"Gb\",C122=\"H\",C122=\"Hb\",C122=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W122+'17a Facility Characteristics'!$X122)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N122-W122","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X122","v":0},{"$f":"('17a Facility Characteristics'!$Z122+'17a Facility Characteristics'!$AA122)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K122+'17a Facility Characteristics'!$L122+'17a Facility Characteristics'!$Q122+'17a Facility Characteristics'!$R122+'17a Facility Characteristics'!$T122+'17a Facility Characteristics'!$U122+'17a Facility Characteristics'!$W122+'17a Facility Characteristics'!$X122+'17a Facility Characteristics'!$Z122+'17a Facility Characteristics'!$AA122","v":686803.64752821811},2515.7642766601398]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"VLOOKUP(B123,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C123=\"A\",D123=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D123=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":45426.442204689942},{"$f":"IF(AND(C123=\"A\",D123=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D123=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":14463.293728869028},{"$f":"('17a Facility Characteristics'!$K123+'17a Facility Characteristics'!$L123)*'16   Sum'!$C$15","v":17966.920780067692},{"$f":"IF(D123=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D123=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N123+'17a Facility Characteristics'!$O123)*'16   Sum'!$C$15","v":0},{"$f":"IF(D123=\"a\",'13   EarthSum'!P123+'13   EarthSum'!Q123,0)+IF(AND(C123=\"E\",D123=\"c\"),'13   EarthSum'!P123+'13   EarthSum'!Q123,0)","v":0},{"$f":"IF(D123=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C123=\"E\",D123=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q123+'17a Facility Characteristics'!$R123)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M123+IF(AND(C123=\"E\",OR(D123=\"b\",D123=\"d\")),'13   EarthSum'!P123+'13   EarthSum'!Q123,0)","v":0},{"$f":"SUM('14   Revegetation'!L123)+IF(AND(C123=\"E\",OR(D123=\"b\",D123=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T123+'17a Facility Characteristics'!$U123)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C123=\"F\",C123=\"G\",C123=\"Gb\",C123=\"H\",C123=\"Hb\",C123=\"I\"),'15   Other'!N123,0)","v":0},{"$f":"IF(OR(C123=\"F\",C123=\"G\",C123=\"Gb\",C123=\"H\",C123=\"Hb\",C123=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W123+'17a Facility Characteristics'!$X123)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N123-W123","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X123","v":0},{"$f":"('17a Facility Characteristics'!$Z123+'17a Facility Characteristics'!$AA123)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K123+'17a Facility Characteristics'!$L123+'17a Facility Characteristics'!$Q123+'17a Facility Characteristics'!$R123+'17a Facility Characteristics'!$T123+'17a Facility Characteristics'!$U123+'17a Facility Characteristics'!$W123+'17a Facility Characteristics'!$X123+'17a Facility Characteristics'!$Z123+'17a Facility Characteristics'!$AA123","v":59889.735933558972},3522.0699873241956]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"VLOOKUP(B124,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C124=\"A\",D124=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D124=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1909476.256522428},{"$f":"IF(AND(C124=\"A\",D124=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D124=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":607956.83364201174},{"$f":"('17a Facility Characteristics'!$K124+'17a Facility Characteristics'!$L124)*'16   Sum'!$C$15","v":755229.92704933195},{"$f":"IF(D124=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D124=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N124+'17a Facility Characteristics'!$O124)*'16   Sum'!$C$15","v":0},{"$f":"IF(D124=\"a\",'13   EarthSum'!P124+'13   EarthSum'!Q124,0)+IF(AND(C124=\"E\",D124=\"c\"),'13   EarthSum'!P124+'13   EarthSum'!Q124,0)","v":0},{"$f":"IF(D124=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C124=\"E\",D124=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q124+'17a Facility Characteristics'!$R124)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M124+IF(AND(C124=\"E\",OR(D124=\"b\",D124=\"d\")),'13   EarthSum'!P124+'13   EarthSum'!Q124,0)","v":0},{"$f":"SUM('14   Revegetation'!L124)+IF(AND(C124=\"E\",OR(D124=\"b\",D124=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T124+'17a Facility Characteristics'!$U124)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C124=\"F\",C124=\"G\",C124=\"Gb\",C124=\"H\",C124=\"Hb\",C124=\"I\"),'15   Other'!N124,0)","v":0},{"$f":"IF(OR(C124=\"F\",C124=\"G\",C124=\"Gb\",C124=\"H\",C124=\"Hb\",C124=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W124+'17a Facility Characteristics'!$X124)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N124-W124","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X124","v":0},{"$f":"('17a Facility Characteristics'!$Z124+'17a Facility Characteristics'!$AA124)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K124+'17a Facility Characteristics'!$L124+'17a Facility Characteristics'!$Q124+'17a Facility Characteristics'!$R124+'17a Facility Characteristics'!$T124+'17a Facility Characteristics'!$U124+'17a Facility Characteristics'!$W124+'17a Facility Characteristics'!$X124+'17a Facility Characteristics'!$Z124+'17a Facility Characteristics'!$AA124","v":2517433.0901644398},5169.3552275417424]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B125,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C125=\"A\",D125=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D125=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1420275.4893274591},{"$f":"IF(AND(C125=\"A\",D125=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D125=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":452200.53742037131},{"$f":"('17a Facility Characteristics'!$K125+'17a Facility Characteristics'!$L125)*'16   Sum'!$C$15","v":561742.80802434916},{"$f":"IF(D125=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D125=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N125+'17a Facility Characteristics'!$O125)*'16   Sum'!$C$15","v":0},{"$f":"IF(D125=\"a\",'13   EarthSum'!P125+'13   EarthSum'!Q125,0)+IF(AND(C125=\"E\",D125=\"c\"),'13   EarthSum'!P125+'13   EarthSum'!Q125,0)","v":0},{"$f":"IF(D125=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C125=\"E\",D125=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q125+'17a Facility Characteristics'!$R125)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M125+IF(AND(C125=\"E\",OR(D125=\"b\",D125=\"d\")),'13   EarthSum'!P125+'13   EarthSum'!Q125,0)","v":0},{"$f":"SUM('14   Revegetation'!L125)+IF(AND(C125=\"E\",OR(D125=\"b\",D125=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T125+'17a Facility Characteristics'!$U125)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C125=\"F\",C125=\"G\",C125=\"Gb\",C125=\"H\",C125=\"Hb\",C125=\"I\"),'15   Other'!N125,0)","v":0},{"$f":"IF(OR(C125=\"F\",C125=\"G\",C125=\"Gb\",C125=\"H\",C125=\"Hb\",C125=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W125+'17a Facility Characteristics'!$X125)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N125-W125","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X125","v":0},{"$f":"('17a Facility Characteristics'!$Z125+'17a Facility Characteristics'!$AA125)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K125+'17a Facility Characteristics'!$L125+'17a Facility Characteristics'!$Q125+'17a Facility Characteristics'!$R125+'17a Facility Characteristics'!$T125+'17a Facility Characteristics'!$U125+'17a Facility Characteristics'!$W125+'17a Facility Characteristics'!$X125+'17a Facility Characteristics'!$Z125+'17a Facility Characteristics'!$AA125","v":1872476.0267478304},4115.3319269183085]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"VLOOKUP(B126,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C126=\"A\",D126=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D126=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":566356.86432615295},{"$f":"IF(AND(C126=\"A\",D126=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D126=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":180321.97298657644},{"$f":"('17a Facility Characteristics'!$K126+'17a Facility Characteristics'!$L126)*'16   Sum'!$C$15","v":224003.65119381881},{"$f":"IF(D126=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D126=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N126+'17a Facility Characteristics'!$O126)*'16   Sum'!$C$15","v":0},{"$f":"IF(D126=\"a\",'13   EarthSum'!P126+'13   EarthSum'!Q126,0)+IF(AND(C126=\"E\",D126=\"c\"),'13   EarthSum'!P126+'13   EarthSum'!Q126,0)","v":0},{"$f":"IF(D126=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C126=\"E\",D126=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q126+'17a Facility Characteristics'!$R126)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M126+IF(AND(C126=\"E\",OR(D126=\"b\",D126=\"d\")),'13   EarthSum'!P126+'13   EarthSum'!Q126,0)","v":0},{"$f":"SUM('14   Revegetation'!L126)+IF(AND(C126=\"E\",OR(D126=\"b\",D126=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T126+'17a Facility Characteristics'!$U126)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C126=\"F\",C126=\"G\",C126=\"Gb\",C126=\"H\",C126=\"Hb\",C126=\"I\"),'15   Other'!N126,0)","v":0},{"$f":"IF(OR(C126=\"F\",C126=\"G\",C126=\"Gb\",C126=\"H\",C126=\"Hb\",C126=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W126+'17a Facility Characteristics'!$X126)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N126-W126","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X126","v":0},{"$f":"('17a Facility Characteristics'!$Z126+'17a Facility Characteristics'!$AA126)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K126+'17a Facility Characteristics'!$L126+'17a Facility Characteristics'!$Q126+'17a Facility Characteristics'!$R126+'17a Facility Characteristics'!$T126+'17a Facility Characteristics'!$U126+'17a Facility Characteristics'!$W126+'17a Facility Characteristics'!$X126+'17a Facility Characteristics'!$Z126+'17a Facility Characteristics'!$AA126","v":746678.83731272933},2012.6114213281114]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B127,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C127=\"A\",D127=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D127=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":366939.72884804971},{"$f":"IF(AND(C127=\"A\",D127=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D127=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":116829.68820686061},{"$f":"('17a Facility Characteristics'!$K127+'17a Facility Characteristics'!$L127)*'16   Sum'!$C$15","v":145130.8251164731},{"$f":"IF(D127=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D127=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N127+'17a Facility Characteristics'!$O127)*'16   Sum'!$C$15","v":0},{"$f":"IF(D127=\"a\",'13   EarthSum'!P127+'13   EarthSum'!Q127,0)+IF(AND(C127=\"E\",D127=\"c\"),'13   EarthSum'!P127+'13   EarthSum'!Q127,0)","v":0},{"$f":"IF(D127=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C127=\"E\",D127=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q127+'17a Facility Characteristics'!$R127)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M127+IF(AND(C127=\"E\",OR(D127=\"b\",D127=\"d\")),'13   EarthSum'!P127+'13   EarthSum'!Q127,0)","v":0},{"$f":"SUM('14   Revegetation'!L127)+IF(AND(C127=\"E\",OR(D127=\"b\",D127=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T127+'17a Facility Characteristics'!$U127)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C127=\"F\",C127=\"G\",C127=\"Gb\",C127=\"H\",C127=\"Hb\",C127=\"I\"),'15   Other'!N127,0)","v":0},{"$f":"IF(OR(C127=\"F\",C127=\"G\",C127=\"Gb\",C127=\"H\",C127=\"Hb\",C127=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W127+'17a Facility Characteristics'!$X127)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N127-W127","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X127","v":0},{"$f":"('17a Facility Characteristics'!$Z127+'17a Facility Characteristics'!$AA127)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K127+'17a Facility Characteristics'!$L127+'17a Facility Characteristics'!$Q127+'17a Facility Characteristics'!$R127+'17a Facility Characteristics'!$T127+'17a Facility Characteristics'!$U127+'17a Facility Characteristics'!$W127+'17a Facility Characteristics'!$X127+'17a Facility Characteristics'!$Z127+'17a Facility Characteristics'!$AA127","v":483769.41705491033},4206.690583086177]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"VLOOKUP(B128,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C128=\"A\",D128=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D128=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":100440.46840978684},{"$f":"IF(AND(C128=\"A\",D128=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D128=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":31979.171741650447},{"$f":"('17a Facility Characteristics'!$K128+'17a Facility Characteristics'!$L128)*'16   Sum'!$C$15","v":39725.892045431181},{"$f":"IF(D128=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D128=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N128+'17a Facility Characteristics'!$O128)*'16   Sum'!$C$15","v":0},{"$f":"IF(D128=\"a\",'13   EarthSum'!P128+'13   EarthSum'!Q128,0)+IF(AND(C128=\"E\",D128=\"c\"),'13   EarthSum'!P128+'13   EarthSum'!Q128,0)","v":0},{"$f":"IF(D128=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C128=\"E\",D128=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q128+'17a Facility Characteristics'!$R128)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M128+IF(AND(C128=\"E\",OR(D128=\"b\",D128=\"d\")),'13   EarthSum'!P128+'13   EarthSum'!Q128,0)","v":0},{"$f":"SUM('14   Revegetation'!L128)+IF(AND(C128=\"E\",OR(D128=\"b\",D128=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T128+'17a Facility Characteristics'!$U128)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C128=\"F\",C128=\"G\",C128=\"Gb\",C128=\"H\",C128=\"Hb\",C128=\"I\"),'15   Other'!N128,0)","v":0},{"$f":"IF(OR(C128=\"F\",C128=\"G\",C128=\"Gb\",C128=\"H\",C128=\"Hb\",C128=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W128+'17a Facility Characteristics'!$X128)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N128-W128","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X128","v":0},{"$f":"('17a Facility Characteristics'!$Z128+'17a Facility Characteristics'!$AA128)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K128+'17a Facility Characteristics'!$L128+'17a Facility Characteristics'!$Q128+'17a Facility Characteristics'!$R128+'17a Facility Characteristics'!$T128+'17a Facility Characteristics'!$U128+'17a Facility Characteristics'!$W128+'17a Facility Characteristics'!$X128+'17a Facility Characteristics'!$Z128+'17a Facility Characteristics'!$AA128","v":132419.64015143728},2037.2252330990352]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"VLOOKUP(B129,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C129=\"A\",D129=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D129=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":715760.9150302913},{"$f":"IF(AND(C129=\"A\",D129=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D129=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":227890.62606048369},{"$f":"('17a Facility Characteristics'!$K129+'17a Facility Characteristics'!$L129)*'16   Sum'!$C$15","v":283095.46232723253},{"$f":"IF(D129=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D129=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N129+'17a Facility Characteristics'!$O129)*'16   Sum'!$C$15","v":0},{"$f":"IF(D129=\"a\",'13   EarthSum'!P129+'13   EarthSum'!Q129,0)+IF(AND(C129=\"E\",D129=\"c\"),'13   EarthSum'!P129+'13   EarthSum'!Q129,0)","v":0},{"$f":"IF(D129=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C129=\"E\",D129=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q129+'17a Facility Characteristics'!$R129)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M129+IF(AND(C129=\"E\",OR(D129=\"b\",D129=\"d\")),'13   EarthSum'!P129+'13   EarthSum'!Q129,0)","v":0},{"$f":"SUM('14   Revegetation'!L129)+IF(AND(C129=\"E\",OR(D129=\"b\",D129=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T129+'17a Facility Characteristics'!$U129)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C129=\"F\",C129=\"G\",C129=\"Gb\",C129=\"H\",C129=\"Hb\",C129=\"I\"),'15   Other'!N129,0)","v":0},{"$f":"IF(OR(C129=\"F\",C129=\"G\",C129=\"Gb\",C129=\"H\",C129=\"Hb\",C129=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W129+'17a Facility Characteristics'!$X129)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N129-W129","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X129","v":0},{"$f":"('17a Facility Characteristics'!$Z129+'17a Facility Characteristics'!$AA129)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K129+'17a Facility Characteristics'!$L129+'17a Facility Characteristics'!$Q129+'17a Facility Characteristics'!$R129+'17a Facility Characteristics'!$T129+'17a Facility Characteristics'!$U129+'17a Facility Characteristics'!$W129+'17a Facility Characteristics'!$X129+'17a Facility Characteristics'!$Z129+'17a Facility Characteristics'!$AA129","v":943651.54109077505},5156.5657983102465]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"VLOOKUP(B130,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C130=\"A\",D130=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D130=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1288042.0600409475},{"$f":"IF(AND(C130=\"A\",D130=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D130=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":410098.82670464652},{"$f":"('17a Facility Characteristics'!$K130+'17a Facility Characteristics'!$L130)*'16   Sum'!$C$15","v":509442.26602367818},{"$f":"IF(D130=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D130=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N130+'17a Facility Characteristics'!$O130)*'16   Sum'!$C$15","v":0},{"$f":"IF(D130=\"a\",'13   EarthSum'!P130+'13   EarthSum'!Q130,0)+IF(AND(C130=\"E\",D130=\"c\"),'13   EarthSum'!P130+'13   EarthSum'!Q130,0)","v":0},{"$f":"IF(D130=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C130=\"E\",D130=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q130+'17a Facility Characteristics'!$R130)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M130+IF(AND(C130=\"E\",OR(D130=\"b\",D130=\"d\")),'13   EarthSum'!P130+'13   EarthSum'!Q130,0)","v":0},{"$f":"SUM('14   Revegetation'!L130)+IF(AND(C130=\"E\",OR(D130=\"b\",D130=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T130+'17a Facility Characteristics'!$U130)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C130=\"F\",C130=\"G\",C130=\"Gb\",C130=\"H\",C130=\"Hb\",C130=\"I\"),'15   Other'!N130,0)","v":0},{"$f":"IF(OR(C130=\"F\",C130=\"G\",C130=\"Gb\",C130=\"H\",C130=\"Hb\",C130=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W130+'17a Facility Characteristics'!$X130)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N130-W130","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X130","v":0},{"$f":"('17a Facility Characteristics'!$Z130+'17a Facility Characteristics'!$AA130)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K130+'17a Facility Characteristics'!$L130+'17a Facility Characteristics'!$Q130+'17a Facility Characteristics'!$R130+'17a Facility Characteristics'!$T130+'17a Facility Characteristics'!$U130+'17a Facility Characteristics'!$W130+'17a Facility Characteristics'!$X130+'17a Facility Characteristics'!$Z130+'17a Facility Characteristics'!$AA130","v":1698140.886745594},4528.375697988251]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"VLOOKUP(B131,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C131=\"A\",D131=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D131=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":73182.470521346229},{"$f":"IF(AND(C131=\"A\",D131=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D131=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":23300.516518224082},{"$f":"('17a Facility Characteristics'!$K131+'17a Facility Characteristics'!$L131)*'16   Sum'!$C$15","v":28944.896111871094},{"$f":"IF(D131=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D131=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N131+'17a Facility Characteristics'!$O131)*'16   Sum'!$C$15","v":0},{"$f":"IF(D131=\"a\",'13   EarthSum'!P131+'13   EarthSum'!Q131,0)+IF(AND(C131=\"E\",D131=\"c\"),'13   EarthSum'!P131+'13   EarthSum'!Q131,0)","v":0},{"$f":"IF(D131=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C131=\"E\",D131=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q131+'17a Facility Characteristics'!$R131)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M131+IF(AND(C131=\"E\",OR(D131=\"b\",D131=\"d\")),'13   EarthSum'!P131+'13   EarthSum'!Q131,0)","v":0},{"$f":"SUM('14   Revegetation'!L131)+IF(AND(C131=\"E\",OR(D131=\"b\",D131=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T131+'17a Facility Characteristics'!$U131)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C131=\"F\",C131=\"G\",C131=\"Gb\",C131=\"H\",C131=\"Hb\",C131=\"I\"),'15   Other'!N131,0)","v":0},{"$f":"IF(OR(C131=\"F\",C131=\"G\",C131=\"Gb\",C131=\"H\",C131=\"Hb\",C131=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W131+'17a Facility Characteristics'!$X131)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N131-W131","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X131","v":0},{"$f":"('17a Facility Characteristics'!$Z131+'17a Facility Characteristics'!$AA131)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K131+'17a Facility Characteristics'!$L131+'17a Facility Characteristics'!$Q131+'17a Facility Characteristics'!$R131+'17a Facility Characteristics'!$T131+'17a Facility Characteristics'!$U131+'17a Facility Characteristics'!$W131+'17a Facility Characteristics'!$X131+'17a Facility Characteristics'!$Z131+'17a Facility Characteristics'!$AA131","v":96482.987039570318},2037.2252330990354]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"VLOOKUP(B132,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C132=\"A\",D132=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D132=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":123652.03776393096},{"$f":"IF(AND(C132=\"A\",D132=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D132=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":39369.487363646069},{"$f":"('17a Facility Characteristics'!$K132+'17a Facility Characteristics'!$L132)*'16   Sum'!$C$15","v":48906.457538273105},{"$f":"IF(D132=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D132=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N132+'17a Facility Characteristics'!$O132)*'16   Sum'!$C$15","v":0},{"$f":"IF(D132=\"a\",'13   EarthSum'!P132+'13   EarthSum'!Q132,0)+IF(AND(C132=\"E\",D132=\"c\"),'13   EarthSum'!P132+'13   EarthSum'!Q132,0)","v":0},{"$f":"IF(D132=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C132=\"E\",D132=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q132+'17a Facility Characteristics'!$R132)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M132+IF(AND(C132=\"E\",OR(D132=\"b\",D132=\"d\")),'13   EarthSum'!P132+'13   EarthSum'!Q132,0)","v":0},{"$f":"SUM('14   Revegetation'!L132)+IF(AND(C132=\"E\",OR(D132=\"b\",D132=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T132+'17a Facility Characteristics'!$U132)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C132=\"F\",C132=\"G\",C132=\"Gb\",C132=\"H\",C132=\"Hb\",C132=\"I\"),'15   Other'!N132,0)","v":0},{"$f":"IF(OR(C132=\"F\",C132=\"G\",C132=\"Gb\",C132=\"H\",C132=\"Hb\",C132=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W132+'17a Facility Characteristics'!$X132)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N132-W132","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X132","v":0},{"$f":"('17a Facility Characteristics'!$Z132+'17a Facility Characteristics'!$AA132)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K132+'17a Facility Characteristics'!$L132+'17a Facility Characteristics'!$Q132+'17a Facility Characteristics'!$R132+'17a Facility Characteristics'!$T132+'17a Facility Characteristics'!$U132+'17a Facility Characteristics'!$W132+'17a Facility Characteristics'!$X132+'17a Facility Characteristics'!$Z132+'17a Facility Characteristics'!$AA132","v":163021.52512757701},3018.917131992167]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"VLOOKUP(B133,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C133=\"A\",D133=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D133=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":176318.64644116082},{"$f":"IF(AND(C133=\"A\",D133=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D133=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":56137.97272223606},{"$f":"('17a Facility Characteristics'!$K133+'17a Facility Characteristics'!$L133)*'16   Sum'!$C$15","v":69736.985749019062},{"$f":"IF(D133=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D133=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N133+'17a Facility Characteristics'!$O133)*'16   Sum'!$C$15","v":0},{"$f":"IF(D133=\"a\",'13   EarthSum'!P133+'13   EarthSum'!Q133,0)+IF(AND(C133=\"E\",D133=\"c\"),'13   EarthSum'!P133+'13   EarthSum'!Q133,0)","v":0},{"$f":"IF(D133=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C133=\"E\",D133=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q133+'17a Facility Characteristics'!$R133)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M133+IF(AND(C133=\"E\",OR(D133=\"b\",D133=\"d\")),'13   EarthSum'!P133+'13   EarthSum'!Q133,0)","v":0},{"$f":"SUM('14   Revegetation'!L133)+IF(AND(C133=\"E\",OR(D133=\"b\",D133=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T133+'17a Facility Characteristics'!$U133)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C133=\"F\",C133=\"G\",C133=\"Gb\",C133=\"H\",C133=\"Hb\",C133=\"I\"),'15   Other'!N133,0)","v":0},{"$f":"IF(OR(C133=\"F\",C133=\"G\",C133=\"Gb\",C133=\"H\",C133=\"Hb\",C133=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W133+'17a Facility Characteristics'!$X133)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N133-W133","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X133","v":0},{"$f":"('17a Facility Characteristics'!$Z133+'17a Facility Characteristics'!$AA133)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K133+'17a Facility Characteristics'!$L133+'17a Facility Characteristics'!$Q133+'17a Facility Characteristics'!$R133+'17a Facility Characteristics'!$T133+'17a Facility Characteristics'!$U133+'17a Facility Characteristics'!$W133+'17a Facility Characteristics'!$X133+'17a Facility Characteristics'!$Z133+'17a Facility Characteristics'!$AA133","v":232456.61916339688},3522.0699873241952]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"VLOOKUP(B134,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C134=\"A\",D134=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D134=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":56923.117499081513},{"$f":"IF(AND(C134=\"A\",D134=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D134=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":18123.712278465457},{"$f":"('17a Facility Characteristics'!$K134+'17a Facility Characteristics'!$L134)*'16   Sum'!$C$15","v":22514.04893326409},{"$f":"IF(D134=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D134=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N134+'17a Facility Characteristics'!$O134)*'16   Sum'!$C$15","v":0},{"$f":"IF(D134=\"a\",'13   EarthSum'!P134+'13   EarthSum'!Q134,0)+IF(AND(C134=\"E\",D134=\"c\"),'13   EarthSum'!P134+'13   EarthSum'!Q134,0)","v":0},{"$f":"IF(D134=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C134=\"E\",D134=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q134+'17a Facility Characteristics'!$R134)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M134+IF(AND(C134=\"E\",OR(D134=\"b\",D134=\"d\")),'13   EarthSum'!P134+'13   EarthSum'!Q134,0)","v":0},{"$f":"SUM('14   Revegetation'!L134)+IF(AND(C134=\"E\",OR(D134=\"b\",D134=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T134+'17a Facility Characteristics'!$U134)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C134=\"F\",C134=\"G\",C134=\"Gb\",C134=\"H\",C134=\"Hb\",C134=\"I\"),'15   Other'!N134,0)","v":0},{"$f":"IF(OR(C134=\"F\",C134=\"G\",C134=\"Gb\",C134=\"H\",C134=\"Hb\",C134=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W134+'17a Facility Characteristics'!$X134)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N134-W134","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X134","v":0},{"$f":"('17a Facility Characteristics'!$Z134+'17a Facility Characteristics'!$AA134)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K134+'17a Facility Characteristics'!$L134+'17a Facility Characteristics'!$Q134+'17a Facility Characteristics'!$R134+'17a Facility Characteristics'!$T134+'17a Facility Characteristics'!$U134+'17a Facility Characteristics'!$W134+'17a Facility Characteristics'!$X134+'17a Facility Characteristics'!$Z134+'17a Facility Characteristics'!$AA134","v":75046.829777546969},3534.9425236715483]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"VLOOKUP(B135,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C135=\"A\",D135=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D135=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":536251.69570496003},{"$f":"IF(AND(C135=\"A\",D135=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D135=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":170736.80902934956},{"$f":"('17a Facility Characteristics'!$K135+'17a Facility Characteristics'!$L135)*'16   Sum'!$C$15","v":212096.55142029288},{"$f":"IF(D135=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D135=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N135+'17a Facility Characteristics'!$O135)*'16   Sum'!$C$15","v":0},{"$f":"IF(D135=\"a\",'13   EarthSum'!P135+'13   EarthSum'!Q135,0)+IF(AND(C135=\"E\",D135=\"c\"),'13   EarthSum'!P135+'13   EarthSum'!Q135,0)","v":0},{"$f":"IF(D135=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C135=\"E\",D135=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q135+'17a Facility Characteristics'!$R135)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M135+IF(AND(C135=\"E\",OR(D135=\"b\",D135=\"d\")),'13   EarthSum'!P135+'13   EarthSum'!Q135,0)","v":0},{"$f":"SUM('14   Revegetation'!L135)+IF(AND(C135=\"E\",OR(D135=\"b\",D135=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T135+'17a Facility Characteristics'!$U135)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C135=\"F\",C135=\"G\",C135=\"Gb\",C135=\"H\",C135=\"Hb\",C135=\"I\"),'15   Other'!N135,0)","v":0},{"$f":"IF(OR(C135=\"F\",C135=\"G\",C135=\"Gb\",C135=\"H\",C135=\"Hb\",C135=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W135+'17a Facility Characteristics'!$X135)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N135-W135","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X135","v":0},{"$f":"('17a Facility Characteristics'!$Z135+'17a Facility Characteristics'!$AA135)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K135+'17a Facility Characteristics'!$L135+'17a Facility Characteristics'!$Q135+'17a Facility Characteristics'!$R135+'17a Facility Characteristics'!$T135+'17a Facility Characteristics'!$U135+'17a Facility Characteristics'!$W135+'17a Facility Characteristics'!$X135+'17a Facility Characteristics'!$Z135+'17a Facility Characteristics'!$AA135","v":706988.50473430962},3534.9425236715483]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"VLOOKUP(B136,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C136=\"A\",D136=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D136=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":147695.489551362},{"$f":"IF(AND(C136=\"A\",D136=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D136=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":47024.665462132813},{"$f":"('17a Facility Characteristics'!$K136+'17a Facility Characteristics'!$L136)*'16   Sum'!$C$15","v":58416.046504048441},{"$f":"IF(D136=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D136=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N136+'17a Facility Characteristics'!$O136)*'16   Sum'!$C$15","v":0},{"$f":"IF(D136=\"a\",'13   EarthSum'!P136+'13   EarthSum'!Q136,0)+IF(AND(C136=\"E\",D136=\"c\"),'13   EarthSum'!P136+'13   EarthSum'!Q136,0)","v":0},{"$f":"IF(D136=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C136=\"E\",D136=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q136+'17a Facility Characteristics'!$R136)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M136+IF(AND(C136=\"E\",OR(D136=\"b\",D136=\"d\")),'13   EarthSum'!P136+'13   EarthSum'!Q136,0)","v":0},{"$f":"SUM('14   Revegetation'!L136)+IF(AND(C136=\"E\",OR(D136=\"b\",D136=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T136+'17a Facility Characteristics'!$U136)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C136=\"F\",C136=\"G\",C136=\"Gb\",C136=\"H\",C136=\"Hb\",C136=\"I\"),'15   Other'!N136,0)","v":0},{"$f":"IF(OR(C136=\"F\",C136=\"G\",C136=\"Gb\",C136=\"H\",C136=\"Hb\",C136=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W136+'17a Facility Characteristics'!$X136)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N136-W136","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X136","v":0},{"$f":"('17a Facility Characteristics'!$Z136+'17a Facility Characteristics'!$AA136)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K136+'17a Facility Characteristics'!$L136+'17a Facility Characteristics'!$Q136+'17a Facility Characteristics'!$R136+'17a Facility Characteristics'!$T136+'17a Facility Characteristics'!$U136+'17a Facility Characteristics'!$W136+'17a Facility Characteristics'!$X136+'17a Facility Characteristics'!$Z136+'17a Facility Characteristics'!$AA136","v":194720.1550134948},1509.4585659960837]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"VLOOKUP(B137,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C137=\"A\",D137=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D137=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":72931.803755207424},{"$f":"IF(AND(C137=\"A\",D137=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D137=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":23220.706898743101},{"$f":"('17a Facility Characteristics'!$K137+'17a Facility Characteristics'!$L137)*'16   Sum'!$C$15","v":28845.753196185156},{"$f":"IF(D137=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D137=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N137+'17a Facility Characteristics'!$O137)*'16   Sum'!$C$15","v":0},{"$f":"IF(D137=\"a\",'13   EarthSum'!P137+'13   EarthSum'!Q137,0)+IF(AND(C137=\"E\",D137=\"c\"),'13   EarthSum'!P137+'13   EarthSum'!Q137,0)","v":0},{"$f":"IF(D137=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C137=\"E\",D137=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q137+'17a Facility Characteristics'!$R137)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M137+IF(AND(C137=\"E\",OR(D137=\"b\",D137=\"d\")),'13   EarthSum'!P137+'13   EarthSum'!Q137,0)","v":0},{"$f":"SUM('14   Revegetation'!L137)+IF(AND(C137=\"E\",OR(D137=\"b\",D137=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T137+'17a Facility Characteristics'!$U137)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C137=\"F\",C137=\"G\",C137=\"Gb\",C137=\"H\",C137=\"Hb\",C137=\"I\"),'15   Other'!N137,0)","v":0},{"$f":"IF(OR(C137=\"F\",C137=\"G\",C137=\"Gb\",C137=\"H\",C137=\"Hb\",C137=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W137+'17a Facility Characteristics'!$X137)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N137-W137","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X137","v":0},{"$f":"('17a Facility Characteristics'!$Z137+'17a Facility Characteristics'!$AA137)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K137+'17a Facility Characteristics'!$L137+'17a Facility Characteristics'!$Q137+'17a Facility Characteristics'!$R137+'17a Facility Characteristics'!$T137+'17a Facility Characteristics'!$U137+'17a Facility Characteristics'!$W137+'17a Facility Characteristics'!$X137+'17a Facility Characteristics'!$Z137+'17a Facility Characteristics'!$AA137","v":96152.510653950521},1509.4585659960835]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"VLOOKUP(B138,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C138=\"A\",D138=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D138=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":12227.895262513315},{"$f":"IF(AND(C138=\"A\",D138=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D138=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2106.8926670310884},{"$f":"('17a Facility Characteristics'!$K138+'17a Facility Characteristics'!$L138)*'16   Sum'!$C$15","v":4300.4363788633209},{"$f":"IF(D138=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D138=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N138+'17a Facility Characteristics'!$O138)*'16   Sum'!$C$15","v":0},{"$f":"IF(D138=\"a\",'13   EarthSum'!P138+'13   EarthSum'!Q138,0)+IF(AND(C138=\"E\",D138=\"c\"),'13   EarthSum'!P138+'13   EarthSum'!Q138,0)","v":0},{"$f":"IF(D138=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C138=\"E\",D138=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q138+'17a Facility Characteristics'!$R138)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M138+IF(AND(C138=\"E\",OR(D138=\"b\",D138=\"d\")),'13   EarthSum'!P138+'13   EarthSum'!Q138,0)","v":0},{"$f":"SUM('14   Revegetation'!L138)+IF(AND(C138=\"E\",OR(D138=\"b\",D138=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T138+'17a Facility Characteristics'!$U138)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C138=\"F\",C138=\"G\",C138=\"Gb\",C138=\"H\",C138=\"Hb\",C138=\"I\"),'15   Other'!N138,0)","v":0},{"$f":"IF(OR(C138=\"F\",C138=\"G\",C138=\"Gb\",C138=\"H\",C138=\"Hb\",C138=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W138+'17a Facility Characteristics'!$X138)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N138-W138","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X138","v":0},{"$f":"('17a Facility Characteristics'!$Z138+'17a Facility Characteristics'!$AA138)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K138+'17a Facility Characteristics'!$L138+'17a Facility Characteristics'!$Q138+'17a Facility Characteristics'!$R138+'17a Facility Characteristics'!$T138+'17a Facility Characteristics'!$U138+'17a Facility Characteristics'!$W138+'17a Facility Characteristics'!$X138+'17a Facility Characteristics'!$Z138+'17a Facility Characteristics'!$AA138","v":14334.787929544404},1936.0343853722454]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"VLOOKUP(B139,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C139=\"A\",D139=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D139=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":145055.39108994955},{"$f":"IF(AND(C139=\"A\",D139=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D139=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":24993.356030588468},{"$f":"('17a Facility Characteristics'!$K139+'17a Facility Characteristics'!$L139)*'16   Sum'!$C$15","v":51014.624136161408},{"$f":"IF(D139=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D139=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N139+'17a Facility Characteristics'!$O139)*'16   Sum'!$C$15","v":0},{"$f":"IF(D139=\"a\",'13   EarthSum'!P139+'13   EarthSum'!Q139,0)+IF(AND(C139=\"E\",D139=\"c\"),'13   EarthSum'!P139+'13   EarthSum'!Q139,0)","v":0},{"$f":"IF(D139=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C139=\"E\",D139=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q139+'17a Facility Characteristics'!$R139)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M139+IF(AND(C139=\"E\",OR(D139=\"b\",D139=\"d\")),'13   EarthSum'!P139+'13   EarthSum'!Q139,0)","v":0},{"$f":"SUM('14   Revegetation'!L139)+IF(AND(C139=\"E\",OR(D139=\"b\",D139=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T139+'17a Facility Characteristics'!$U139)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C139=\"F\",C139=\"G\",C139=\"Gb\",C139=\"H\",C139=\"Hb\",C139=\"I\"),'15   Other'!N139,0)","v":0},{"$f":"IF(OR(C139=\"F\",C139=\"G\",C139=\"Gb\",C139=\"H\",C139=\"Hb\",C139=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W139+'17a Facility Characteristics'!$X139)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N139-W139","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X139","v":0},{"$f":"('17a Facility Characteristics'!$Z139+'17a Facility Characteristics'!$AA139)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K139+'17a Facility Characteristics'!$L139+'17a Facility Characteristics'!$Q139+'17a Facility Characteristics'!$R139+'17a Facility Characteristics'!$T139+'17a Facility Characteristics'!$U139+'17a Facility Characteristics'!$W139+'17a Facility Characteristics'!$X139+'17a Facility Characteristics'!$Z139+'17a Facility Characteristics'!$AA139","v":170048.74712053803},24292.678160076863]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B140,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C140=\"A\",D140=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D140=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":10901.354538043481},{"$f":"IF(AND(C140=\"A\",D140=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D140=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2004.0828260869564},{"$f":"('17a Facility Characteristics'!$K140+'17a Facility Characteristics'!$L140)*'16   Sum'!$C$15","v":3871.6312092391308},{"$f":"IF(D140=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D140=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N140+'17a Facility Characteristics'!$O140)*'16   Sum'!$C$15","v":0},{"$f":"IF(D140=\"a\",'13   EarthSum'!P140+'13   EarthSum'!Q140,0)+IF(AND(C140=\"E\",D140=\"c\"),'13   EarthSum'!P140+'13   EarthSum'!Q140,0)","v":0},{"$f":"IF(D140=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C140=\"E\",D140=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q140+'17a Facility Characteristics'!$R140)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M140+IF(AND(C140=\"E\",OR(D140=\"b\",D140=\"d\")),'13   EarthSum'!P140+'13   EarthSum'!Q140,0)","v":0},{"$f":"SUM('14   Revegetation'!L140)+IF(AND(C140=\"E\",OR(D140=\"b\",D140=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T140+'17a Facility Characteristics'!$U140)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C140=\"F\",C140=\"G\",C140=\"Gb\",C140=\"H\",C140=\"Hb\",C140=\"I\"),'15   Other'!N140,0)","v":0},{"$f":"IF(OR(C140=\"F\",C140=\"G\",C140=\"Gb\",C140=\"H\",C140=\"Hb\",C140=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W140+'17a Facility Characteristics'!$X140)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N140-W140","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X140","v":0},{"$f":"('17a Facility Characteristics'!$Z140+'17a Facility Characteristics'!$AA140)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K140+'17a Facility Characteristics'!$L140+'17a Facility Characteristics'!$Q140+'17a Facility Characteristics'!$R140+'17a Facility Characteristics'!$T140+'17a Facility Characteristics'!$U140+'17a Facility Characteristics'!$W140+'17a Facility Characteristics'!$X140+'17a Facility Characteristics'!$Z140+'17a Facility Characteristics'!$AA140","v":12905.437364130437},47.272664337474133]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B141,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C141=\"A\",D141=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D141=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":679.00384520505963},{"$f":"IF(AND(C141=\"A\",D141=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D141=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":124.82668463571427},{"$f":"('17a Facility Characteristics'!$K141+'17a Facility Characteristics'!$L141)*'16   Sum'!$C$15","v":241.14915895223217},{"$f":"IF(D141=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D141=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N141+'17a Facility Characteristics'!$O141)*'16   Sum'!$C$15","v":0},{"$f":"IF(D141=\"a\",'13   EarthSum'!P141+'13   EarthSum'!Q141,0)+IF(AND(C141=\"E\",D141=\"c\"),'13   EarthSum'!P141+'13   EarthSum'!Q141,0)","v":0},{"$f":"IF(D141=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C141=\"E\",D141=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q141+'17a Facility Characteristics'!$R141)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M141+IF(AND(C141=\"E\",OR(D141=\"b\",D141=\"d\")),'13   EarthSum'!P141+'13   EarthSum'!Q141,0)","v":0},{"$f":"SUM('14   Revegetation'!L141)+IF(AND(C141=\"E\",OR(D141=\"b\",D141=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T141+'17a Facility Characteristics'!$U141)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C141=\"F\",C141=\"G\",C141=\"Gb\",C141=\"H\",C141=\"Hb\",C141=\"I\"),'15   Other'!N141,0)","v":0},{"$f":"IF(OR(C141=\"F\",C141=\"G\",C141=\"Gb\",C141=\"H\",C141=\"Hb\",C141=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W141+'17a Facility Characteristics'!$X141)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N141-W141","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X141","v":0},{"$f":"('17a Facility Characteristics'!$Z141+'17a Facility Characteristics'!$AA141)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K141+'17a Facility Characteristics'!$L141+'17a Facility Characteristics'!$Q141+'17a Facility Characteristics'!$R141+'17a Facility Characteristics'!$T141+'17a Facility Characteristics'!$U141+'17a Facility Characteristics'!$W141+'17a Facility Characteristics'!$X141+'17a Facility Characteristics'!$Z141+'17a Facility Characteristics'!$AA141","v":803.83052984077392},47.272664337474126]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B142,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C142=\"A\",D142=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D142=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":19446.407248294905},{"$f":"IF(AND(C142=\"A\",D142=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D142=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3574.9879209409937},{"$f":"('17a Facility Characteristics'!$K142+'17a Facility Characteristics'!$L142)*'16   Sum'!$C$15","v":6906.4185507707689},{"$f":"IF(D142=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D142=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N142+'17a Facility Characteristics'!$O142)*'16   Sum'!$C$15","v":0},{"$f":"IF(D142=\"a\",'13   EarthSum'!P142+'13   EarthSum'!Q142,0)+IF(AND(C142=\"E\",D142=\"c\"),'13   EarthSum'!P142+'13   EarthSum'!Q142,0)","v":0},{"$f":"IF(D142=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C142=\"E\",D142=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q142+'17a Facility Characteristics'!$R142)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M142+IF(AND(C142=\"E\",OR(D142=\"b\",D142=\"d\")),'13   EarthSum'!P142+'13   EarthSum'!Q142,0)","v":0},{"$f":"SUM('14   Revegetation'!L142)+IF(AND(C142=\"E\",OR(D142=\"b\",D142=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T142+'17a Facility Characteristics'!$U142)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C142=\"F\",C142=\"G\",C142=\"Gb\",C142=\"H\",C142=\"Hb\",C142=\"I\"),'15   Other'!N142,0)","v":0},{"$f":"IF(OR(C142=\"F\",C142=\"G\",C142=\"Gb\",C142=\"H\",C142=\"Hb\",C142=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W142+'17a Facility Characteristics'!$X142)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N142-W142","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X142","v":0},{"$f":"('17a Facility Characteristics'!$Z142+'17a Facility Characteristics'!$AA142)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K142+'17a Facility Characteristics'!$L142+'17a Facility Characteristics'!$Q142+'17a Facility Characteristics'!$R142+'17a Facility Characteristics'!$T142+'17a Facility Characteristics'!$U142+'17a Facility Characteristics'!$W142+'17a Facility Characteristics'!$X142+'17a Facility Characteristics'!$Z142+'17a Facility Characteristics'!$AA142","v":23021.395169235897},47.272664337474126]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B143,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C143=\"A\",D143=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D143=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":18168.924230072465},{"$f":"IF(AND(C143=\"A\",D143=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D143=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3340.1380434782609},{"$f":"('17a Facility Characteristics'!$K143+'17a Facility Characteristics'!$L143)*'16   Sum'!$C$15","v":6452.7186820652178},{"$f":"IF(D143=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D143=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N143+'17a Facility Characteristics'!$O143)*'16   Sum'!$C$15","v":0},{"$f":"IF(D143=\"a\",'13   EarthSum'!P143+'13   EarthSum'!Q143,0)+IF(AND(C143=\"E\",D143=\"c\"),'13   EarthSum'!P143+'13   EarthSum'!Q143,0)","v":0},{"$f":"IF(D143=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C143=\"E\",D143=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q143+'17a Facility Characteristics'!$R143)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M143+IF(AND(C143=\"E\",OR(D143=\"b\",D143=\"d\")),'13   EarthSum'!P143+'13   EarthSum'!Q143,0)","v":0},{"$f":"SUM('14   Revegetation'!L143)+IF(AND(C143=\"E\",OR(D143=\"b\",D143=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T143+'17a Facility Characteristics'!$U143)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C143=\"F\",C143=\"G\",C143=\"Gb\",C143=\"H\",C143=\"Hb\",C143=\"I\"),'15   Other'!N143,0)","v":0},{"$f":"IF(OR(C143=\"F\",C143=\"G\",C143=\"Gb\",C143=\"H\",C143=\"Hb\",C143=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W143+'17a Facility Characteristics'!$X143)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N143-W143","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X143","v":0},{"$f":"('17a Facility Characteristics'!$Z143+'17a Facility Characteristics'!$AA143)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K143+'17a Facility Characteristics'!$L143+'17a Facility Characteristics'!$Q143+'17a Facility Characteristics'!$R143+'17a Facility Characteristics'!$T143+'17a Facility Characteristics'!$U143+'17a Facility Characteristics'!$W143+'17a Facility Characteristics'!$X143+'17a Facility Characteristics'!$Z143+'17a Facility Characteristics'!$AA143","v":21509.062273550728},47.272664337474126]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B144,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C144=\"A\",D144=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D144=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":14814.661295289858},{"$f":"IF(AND(C144=\"A\",D144=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D144=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2723.4971739130433},{"$f":"('17a Facility Characteristics'!$K144+'17a Facility Characteristics'!$L144)*'16   Sum'!$C$15","v":5261.4475407608697},{"$f":"IF(D144=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D144=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N144+'17a Facility Characteristics'!$O144)*'16   Sum'!$C$15","v":0},{"$f":"IF(D144=\"a\",'13   EarthSum'!P144+'13   EarthSum'!Q144,0)+IF(AND(C144=\"E\",D144=\"c\"),'13   EarthSum'!P144+'13   EarthSum'!Q144,0)","v":0},{"$f":"IF(D144=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C144=\"E\",D144=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q144+'17a Facility Characteristics'!$R144)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M144+IF(AND(C144=\"E\",OR(D144=\"b\",D144=\"d\")),'13   EarthSum'!P144+'13   EarthSum'!Q144,0)","v":0},{"$f":"SUM('14   Revegetation'!L144)+IF(AND(C144=\"E\",OR(D144=\"b\",D144=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T144+'17a Facility Characteristics'!$U144)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C144=\"F\",C144=\"G\",C144=\"Gb\",C144=\"H\",C144=\"Hb\",C144=\"I\"),'15   Other'!N144,0)","v":0},{"$f":"IF(OR(C144=\"F\",C144=\"G\",C144=\"Gb\",C144=\"H\",C144=\"Hb\",C144=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W144+'17a Facility Characteristics'!$X144)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N144-W144","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X144","v":0},{"$f":"('17a Facility Characteristics'!$Z144+'17a Facility Characteristics'!$AA144)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K144+'17a Facility Characteristics'!$L144+'17a Facility Characteristics'!$Q144+'17a Facility Characteristics'!$R144+'17a Facility Characteristics'!$T144+'17a Facility Characteristics'!$U144+'17a Facility Characteristics'!$W144+'17a Facility Characteristics'!$X144+'17a Facility Characteristics'!$Z144+'17a Facility Characteristics'!$AA144","v":17538.158469202899},47.272664337474119]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B145,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C145=\"A\",D145=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D145=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4174.6778950216449},{"$f":"IF(AND(C145=\"A\",D145=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D145=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":767.46428571428544},{"$f":"('17a Facility Characteristics'!$K145+'17a Facility Characteristics'!$L145)*'16   Sum'!$C$15","v":1482.6426542207789},{"$f":"IF(D145=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D145=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N145+'17a Facility Characteristics'!$O145)*'16   Sum'!$C$15","v":0},{"$f":"IF(D145=\"a\",'13   EarthSum'!P145+'13   EarthSum'!Q145,0)+IF(AND(C145=\"E\",D145=\"c\"),'13   EarthSum'!P145+'13   EarthSum'!Q145,0)","v":0},{"$f":"IF(D145=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C145=\"E\",D145=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q145+'17a Facility Characteristics'!$R145)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M145+IF(AND(C145=\"E\",OR(D145=\"b\",D145=\"d\")),'13   EarthSum'!P145+'13   EarthSum'!Q145,0)","v":0},{"$f":"SUM('14   Revegetation'!L145)+IF(AND(C145=\"E\",OR(D145=\"b\",D145=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T145+'17a Facility Characteristics'!$U145)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C145=\"F\",C145=\"G\",C145=\"Gb\",C145=\"H\",C145=\"Hb\",C145=\"I\"),'15   Other'!N145,0)","v":0},{"$f":"IF(OR(C145=\"F\",C145=\"G\",C145=\"Gb\",C145=\"H\",C145=\"Hb\",C145=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W145+'17a Facility Characteristics'!$X145)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N145-W145","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X145","v":0},{"$f":"('17a Facility Characteristics'!$Z145+'17a Facility Characteristics'!$AA145)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K145+'17a Facility Characteristics'!$L145+'17a Facility Characteristics'!$Q145+'17a Facility Characteristics'!$R145+'17a Facility Characteristics'!$T145+'17a Facility Characteristics'!$U145+'17a Facility Characteristics'!$W145+'17a Facility Characteristics'!$X145+'17a Facility Characteristics'!$Z145+'17a Facility Characteristics'!$AA145","v":4942.1421807359302},42.975149397703738]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B146,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C146=\"A\",D146=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D146=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2595.5606042960671},{"$f":"IF(AND(C146=\"A\",D146=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D146=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":477.16257763975159},{"$f":"('17a Facility Characteristics'!$K146+'17a Facility Characteristics'!$L146)*'16   Sum'!$C$15","v":921.81695458074546},{"$f":"IF(D146=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D146=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N146+'17a Facility Characteristics'!$O146)*'16   Sum'!$C$15","v":0},{"$f":"IF(D146=\"a\",'13   EarthSum'!P146+'13   EarthSum'!Q146,0)+IF(AND(C146=\"E\",D146=\"c\"),'13   EarthSum'!P146+'13   EarthSum'!Q146,0)","v":0},{"$f":"IF(D146=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C146=\"E\",D146=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q146+'17a Facility Characteristics'!$R146)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M146+IF(AND(C146=\"E\",OR(D146=\"b\",D146=\"d\")),'13   EarthSum'!P146+'13   EarthSum'!Q146,0)","v":0},{"$f":"SUM('14   Revegetation'!L146)+IF(AND(C146=\"E\",OR(D146=\"b\",D146=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T146+'17a Facility Characteristics'!$U146)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C146=\"F\",C146=\"G\",C146=\"Gb\",C146=\"H\",C146=\"Hb\",C146=\"I\"),'15   Other'!N146,0)","v":0},{"$f":"IF(OR(C146=\"F\",C146=\"G\",C146=\"Gb\",C146=\"H\",C146=\"Hb\",C146=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W146+'17a Facility Characteristics'!$X146)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N146-W146","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X146","v":0},{"$f":"('17a Facility Characteristics'!$Z146+'17a Facility Characteristics'!$AA146)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K146+'17a Facility Characteristics'!$L146+'17a Facility Characteristics'!$Q146+'17a Facility Characteristics'!$R146+'17a Facility Characteristics'!$T146+'17a Facility Characteristics'!$U146+'17a Facility Characteristics'!$W146+'17a Facility Characteristics'!$X146+'17a Facility Characteristics'!$Z146+'17a Facility Characteristics'!$AA146","v":3072.7231819358185},47.272664337474133]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B147,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C147=\"A\",D147=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D147=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":7307.5013936335417},{"$f":"IF(AND(C147=\"A\",D147=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D147=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1343.3961801242237},{"$f":"('17a Facility Characteristics'!$K147+'17a Facility Characteristics'!$L147)*'16   Sum'!$C$15","v":2595.2692721273297},{"$f":"IF(D147=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D147=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N147+'17a Facility Characteristics'!$O147)*'16   Sum'!$C$15","v":0},{"$f":"IF(D147=\"a\",'13   EarthSum'!P147+'13   EarthSum'!Q147,0)+IF(AND(C147=\"E\",D147=\"c\"),'13   EarthSum'!P147+'13   EarthSum'!Q147,0)","v":0},{"$f":"IF(D147=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C147=\"E\",D147=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q147+'17a Facility Characteristics'!$R147)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M147+IF(AND(C147=\"E\",OR(D147=\"b\",D147=\"d\")),'13   EarthSum'!P147+'13   EarthSum'!Q147,0)","v":0},{"$f":"SUM('14   Revegetation'!L147)+IF(AND(C147=\"E\",OR(D147=\"b\",D147=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T147+'17a Facility Characteristics'!$U147)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C147=\"F\",C147=\"G\",C147=\"Gb\",C147=\"H\",C147=\"Hb\",C147=\"I\"),'15   Other'!N147,0)","v":0},{"$f":"IF(OR(C147=\"F\",C147=\"G\",C147=\"Gb\",C147=\"H\",C147=\"Hb\",C147=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W147+'17a Facility Characteristics'!$X147)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N147-W147","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X147","v":0},{"$f":"('17a Facility Characteristics'!$Z147+'17a Facility Characteristics'!$AA147)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K147+'17a Facility Characteristics'!$L147+'17a Facility Characteristics'!$Q147+'17a Facility Characteristics'!$R147+'17a Facility Characteristics'!$T147+'17a Facility Characteristics'!$U147+'17a Facility Characteristics'!$W147+'17a Facility Characteristics'!$X147+'17a Facility Characteristics'!$Z147+'17a Facility Characteristics'!$AA147","v":8650.8975737577657},47.272664337474133]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B148,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C148=\"A\",D148=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D148=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":14974.388101708078},{"$f":"IF(AND(C148=\"A\",D148=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D148=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2752.8610248447208},{"$f":"('17a Facility Characteristics'!$K148+'17a Facility Characteristics'!$L148)*'16   Sum'!$C$15","v":5318.17473796584},{"$f":"IF(D148=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D148=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N148+'17a Facility Characteristics'!$O148)*'16   Sum'!$C$15","v":0},{"$f":"IF(D148=\"a\",'13   EarthSum'!P148+'13   EarthSum'!Q148,0)+IF(AND(C148=\"E\",D148=\"c\"),'13   EarthSum'!P148+'13   EarthSum'!Q148,0)","v":0},{"$f":"IF(D148=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C148=\"E\",D148=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q148+'17a Facility Characteristics'!$R148)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M148+IF(AND(C148=\"E\",OR(D148=\"b\",D148=\"d\")),'13   EarthSum'!P148+'13   EarthSum'!Q148,0)","v":0},{"$f":"SUM('14   Revegetation'!L148)+IF(AND(C148=\"E\",OR(D148=\"b\",D148=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T148+'17a Facility Characteristics'!$U148)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C148=\"F\",C148=\"G\",C148=\"Gb\",C148=\"H\",C148=\"Hb\",C148=\"I\"),'15   Other'!N148,0)","v":0},{"$f":"IF(OR(C148=\"F\",C148=\"G\",C148=\"Gb\",C148=\"H\",C148=\"Hb\",C148=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W148+'17a Facility Characteristics'!$X148)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N148-W148","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X148","v":0},{"$f":"('17a Facility Characteristics'!$Z148+'17a Facility Characteristics'!$AA148)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K148+'17a Facility Characteristics'!$L148+'17a Facility Characteristics'!$Q148+'17a Facility Characteristics'!$R148+'17a Facility Characteristics'!$T148+'17a Facility Characteristics'!$U148+'17a Facility Characteristics'!$W148+'17a Facility Characteristics'!$X148+'17a Facility Characteristics'!$Z148+'17a Facility Characteristics'!$AA148","v":17727.249126552801},47.272664337474133]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B149,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C149=\"A\",D149=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D149=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1891.1653879917187},{"$f":"IF(AND(C149=\"A\",D149=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D149=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":347.66799503105591},{"$f":"('17a Facility Characteristics'!$K149+'17a Facility Characteristics'!$L149)*'16   Sum'!$C$15","v":671.65001490683244},{"$f":"IF(D149=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D149=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N149+'17a Facility Characteristics'!$O149)*'16   Sum'!$C$15","v":0},{"$f":"IF(D149=\"a\",'13   EarthSum'!P149+'13   EarthSum'!Q149,0)+IF(AND(C149=\"E\",D149=\"c\"),'13   EarthSum'!P149+'13   EarthSum'!Q149,0)","v":0},{"$f":"IF(D149=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C149=\"E\",D149=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q149+'17a Facility Characteristics'!$R149)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M149+IF(AND(C149=\"E\",OR(D149=\"b\",D149=\"d\")),'13   EarthSum'!P149+'13   EarthSum'!Q149,0)","v":0},{"$f":"SUM('14   Revegetation'!L149)+IF(AND(C149=\"E\",OR(D149=\"b\",D149=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T149+'17a Facility Characteristics'!$U149)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C149=\"F\",C149=\"G\",C149=\"Gb\",C149=\"H\",C149=\"Hb\",C149=\"I\"),'15   Other'!N149,0)","v":0},{"$f":"IF(OR(C149=\"F\",C149=\"G\",C149=\"Gb\",C149=\"H\",C149=\"Hb\",C149=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W149+'17a Facility Characteristics'!$X149)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N149-W149","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X149","v":0},{"$f":"('17a Facility Characteristics'!$Z149+'17a Facility Characteristics'!$AA149)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K149+'17a Facility Characteristics'!$L149+'17a Facility Characteristics'!$Q149+'17a Facility Characteristics'!$R149+'17a Facility Characteristics'!$T149+'17a Facility Characteristics'!$U149+'17a Facility Characteristics'!$W149+'17a Facility Characteristics'!$X149+'17a Facility Characteristics'!$Z149+'17a Facility Characteristics'!$AA149","v":2238.8333830227748},47.272664337474133]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B150,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C150=\"A\",D150=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D150=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2156.3118866459631},{"$f":"IF(AND(C150=\"A\",D150=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D150=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":396.41198757763971},{"$f":"('17a Facility Characteristics'!$K150+'17a Facility Characteristics'!$L150)*'16   Sum'!$C$15","v":765.81716226708079},{"$f":"IF(D150=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D150=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N150+'17a Facility Characteristics'!$O150)*'16   Sum'!$C$15","v":0},{"$f":"IF(D150=\"a\",'13   EarthSum'!P150+'13   EarthSum'!Q150,0)+IF(AND(C150=\"E\",D150=\"c\"),'13   EarthSum'!P150+'13   EarthSum'!Q150,0)","v":0},{"$f":"IF(D150=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C150=\"E\",D150=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q150+'17a Facility Characteristics'!$R150)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M150+IF(AND(C150=\"E\",OR(D150=\"b\",D150=\"d\")),'13   EarthSum'!P150+'13   EarthSum'!Q150,0)","v":0},{"$f":"SUM('14   Revegetation'!L150)+IF(AND(C150=\"E\",OR(D150=\"b\",D150=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T150+'17a Facility Characteristics'!$U150)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C150=\"F\",C150=\"G\",C150=\"Gb\",C150=\"H\",C150=\"Hb\",C150=\"I\"),'15   Other'!N150,0)","v":0},{"$f":"IF(OR(C150=\"F\",C150=\"G\",C150=\"Gb\",C150=\"H\",C150=\"Hb\",C150=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W150+'17a Facility Characteristics'!$X150)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N150-W150","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X150","v":0},{"$f":"('17a Facility Characteristics'!$Z150+'17a Facility Characteristics'!$AA150)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K150+'17a Facility Characteristics'!$L150+'17a Facility Characteristics'!$Q150+'17a Facility Characteristics'!$R150+'17a Facility Characteristics'!$T150+'17a Facility Characteristics'!$U150+'17a Facility Characteristics'!$W150+'17a Facility Characteristics'!$X150+'17a Facility Characteristics'!$Z150+'17a Facility Characteristics'!$AA150","v":2552.7238742236027},47.272664337474126]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B151,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C151=\"A\",D151=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D151=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2635.4923059006214},{"$f":"IF(AND(C151=\"A\",D151=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D151=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":484.50354037267078},{"$f":"('17a Facility Characteristics'!$K151+'17a Facility Characteristics'!$L151)*'16   Sum'!$C$15","v":935.99875388198757},{"$f":"IF(D151=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D151=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N151+'17a Facility Characteristics'!$O151)*'16   Sum'!$C$15","v":0},{"$f":"IF(D151=\"a\",'13   EarthSum'!P151+'13   EarthSum'!Q151,0)+IF(AND(C151=\"E\",D151=\"c\"),'13   EarthSum'!P151+'13   EarthSum'!Q151,0)","v":0},{"$f":"IF(D151=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C151=\"E\",D151=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q151+'17a Facility Characteristics'!$R151)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M151+IF(AND(C151=\"E\",OR(D151=\"b\",D151=\"d\")),'13   EarthSum'!P151+'13   EarthSum'!Q151,0)","v":0},{"$f":"SUM('14   Revegetation'!L151)+IF(AND(C151=\"E\",OR(D151=\"b\",D151=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T151+'17a Facility Characteristics'!$U151)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C151=\"F\",C151=\"G\",C151=\"Gb\",C151=\"H\",C151=\"Hb\",C151=\"I\"),'15   Other'!N151,0)","v":0},{"$f":"IF(OR(C151=\"F\",C151=\"G\",C151=\"Gb\",C151=\"H\",C151=\"Hb\",C151=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W151+'17a Facility Characteristics'!$X151)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N151-W151","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X151","v":0},{"$f":"('17a Facility Characteristics'!$Z151+'17a Facility Characteristics'!$AA151)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K151+'17a Facility Characteristics'!$L151+'17a Facility Characteristics'!$Q151+'17a Facility Characteristics'!$R151+'17a Facility Characteristics'!$T151+'17a Facility Characteristics'!$U151+'17a Facility Characteristics'!$W151+'17a Facility Characteristics'!$X151+'17a Facility Characteristics'!$Z151+'17a Facility Characteristics'!$AA151","v":3119.995846273292},47.272664337474119]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B152,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C152=\"A\",D152=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D152=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":865.05104598438766},{"$f":"IF(AND(C152=\"A\",D152=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D152=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":159.02922328558751},{"$f":"('17a Facility Characteristics'!$K152+'17a Facility Characteristics'!$L152)*'16   Sum'!$C$15","v":307.22408078099255},{"$f":"IF(D152=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D152=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N152+'17a Facility Characteristics'!$O152)*'16   Sum'!$C$15","v":0},{"$f":"IF(D152=\"a\",'13   EarthSum'!P152+'13   EarthSum'!Q152,0)+IF(AND(C152=\"E\",D152=\"c\"),'13   EarthSum'!P152+'13   EarthSum'!Q152,0)","v":0},{"$f":"IF(D152=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C152=\"E\",D152=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q152+'17a Facility Characteristics'!$R152)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M152+IF(AND(C152=\"E\",OR(D152=\"b\",D152=\"d\")),'13   EarthSum'!P152+'13   EarthSum'!Q152,0)","v":0},{"$f":"SUM('14   Revegetation'!L152)+IF(AND(C152=\"E\",OR(D152=\"b\",D152=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T152+'17a Facility Characteristics'!$U152)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C152=\"F\",C152=\"G\",C152=\"Gb\",C152=\"H\",C152=\"Hb\",C152=\"I\"),'15   Other'!N152,0)","v":0},{"$f":"IF(OR(C152=\"F\",C152=\"G\",C152=\"Gb\",C152=\"H\",C152=\"Hb\",C152=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W152+'17a Facility Characteristics'!$X152)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N152-W152","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X152","v":0},{"$f":"('17a Facility Characteristics'!$Z152+'17a Facility Characteristics'!$AA152)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K152+'17a Facility Characteristics'!$L152+'17a Facility Characteristics'!$Q152+'17a Facility Characteristics'!$R152+'17a Facility Characteristics'!$T152+'17a Facility Characteristics'!$U152+'17a Facility Characteristics'!$W152+'17a Facility Characteristics'!$X152+'17a Facility Characteristics'!$Z152+'17a Facility Characteristics'!$AA152","v":1024.0802692699751},48.237412589259307]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B153,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C153=\"A\",D153=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D153=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":8149.3268580724225},{"$f":"IF(AND(C153=\"A\",D153=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D153=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1498.1556597794397},{"$f":"('17a Facility Characteristics'!$K153+'17a Facility Characteristics'!$L153)*'16   Sum'!$C$15","v":2894.2447553555585},{"$f":"IF(D153=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D153=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N153+'17a Facility Characteristics'!$O153)*'16   Sum'!$C$15","v":0},{"$f":"IF(D153=\"a\",'13   EarthSum'!P153+'13   EarthSum'!Q153,0)+IF(AND(C153=\"E\",D153=\"c\"),'13   EarthSum'!P153+'13   EarthSum'!Q153,0)","v":0},{"$f":"IF(D153=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C153=\"E\",D153=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q153+'17a Facility Characteristics'!$R153)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M153+IF(AND(C153=\"E\",OR(D153=\"b\",D153=\"d\")),'13   EarthSum'!P153+'13   EarthSum'!Q153,0)","v":0},{"$f":"SUM('14   Revegetation'!L153)+IF(AND(C153=\"E\",OR(D153=\"b\",D153=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T153+'17a Facility Characteristics'!$U153)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C153=\"F\",C153=\"G\",C153=\"Gb\",C153=\"H\",C153=\"Hb\",C153=\"I\"),'15   Other'!N153,0)","v":0},{"$f":"IF(OR(C153=\"F\",C153=\"G\",C153=\"Gb\",C153=\"H\",C153=\"Hb\",C153=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W153+'17a Facility Characteristics'!$X153)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N153-W153","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X153","v":0},{"$f":"('17a Facility Characteristics'!$Z153+'17a Facility Characteristics'!$AA153)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K153+'17a Facility Characteristics'!$L153+'17a Facility Characteristics'!$Q153+'17a Facility Characteristics'!$R153+'17a Facility Characteristics'!$T153+'17a Facility Characteristics'!$U153+'17a Facility Characteristics'!$W153+'17a Facility Characteristics'!$X153+'17a Facility Characteristics'!$Z153+'17a Facility Characteristics'!$AA153","v":9647.4825178518622},48.237412589259314]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B154,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C154=\"A\",D154=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D154=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5151.1895069875791},{"$f":"IF(AND(C154=\"A\",D154=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D154=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":946.98419254658381},{"$f":"('17a Facility Characteristics'!$K154+'17a Facility Characteristics'!$L154)*'16   Sum'!$C$15","v":1829.4521098602488},{"$f":"IF(D154=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D154=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N154+'17a Facility Characteristics'!$O154)*'16   Sum'!$C$15","v":0},{"$f":"IF(D154=\"a\",'13   EarthSum'!P154+'13   EarthSum'!Q154,0)+IF(AND(C154=\"E\",D154=\"c\"),'13   EarthSum'!P154+'13   EarthSum'!Q154,0)","v":0},{"$f":"IF(D154=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C154=\"E\",D154=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q154+'17a Facility Characteristics'!$R154)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M154+IF(AND(C154=\"E\",OR(D154=\"b\",D154=\"d\")),'13   EarthSum'!P154+'13   EarthSum'!Q154,0)","v":0},{"$f":"SUM('14   Revegetation'!L154)+IF(AND(C154=\"E\",OR(D154=\"b\",D154=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T154+'17a Facility Characteristics'!$U154)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C154=\"F\",C154=\"G\",C154=\"Gb\",C154=\"H\",C154=\"Hb\",C154=\"I\"),'15   Other'!N154,0)","v":0},{"$f":"IF(OR(C154=\"F\",C154=\"G\",C154=\"Gb\",C154=\"H\",C154=\"Hb\",C154=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W154+'17a Facility Characteristics'!$X154)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N154-W154","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X154","v":0},{"$f":"('17a Facility Characteristics'!$Z154+'17a Facility Characteristics'!$AA154)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K154+'17a Facility Characteristics'!$L154+'17a Facility Characteristics'!$Q154+'17a Facility Characteristics'!$R154+'17a Facility Characteristics'!$T154+'17a Facility Characteristics'!$U154+'17a Facility Characteristics'!$W154+'17a Facility Characteristics'!$X154+'17a Facility Characteristics'!$Z154+'17a Facility Characteristics'!$AA154","v":6098.1736995341626},47.272664337474126]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B155,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C155=\"A\",D155=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D155=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2543.6493922101458},{"$f":"IF(AND(C155=\"A\",D155=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D155=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":467.61932608695656},{"$f":"('17a Facility Characteristics'!$K155+'17a Facility Characteristics'!$L155)*'16   Sum'!$C$15","v":903.38061548913061},{"$f":"IF(D155=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D155=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N155+'17a Facility Characteristics'!$O155)*'16   Sum'!$C$15","v":0},{"$f":"IF(D155=\"a\",'13   EarthSum'!P155+'13   EarthSum'!Q155,0)+IF(AND(C155=\"E\",D155=\"c\"),'13   EarthSum'!P155+'13   EarthSum'!Q155,0)","v":0},{"$f":"IF(D155=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C155=\"E\",D155=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q155+'17a Facility Characteristics'!$R155)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M155+IF(AND(C155=\"E\",OR(D155=\"b\",D155=\"d\")),'13   EarthSum'!P155+'13   EarthSum'!Q155,0)","v":0},{"$f":"SUM('14   Revegetation'!L155)+IF(AND(C155=\"E\",OR(D155=\"b\",D155=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T155+'17a Facility Characteristics'!$U155)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C155=\"F\",C155=\"G\",C155=\"Gb\",C155=\"H\",C155=\"Hb\",C155=\"I\"),'15   Other'!N155,0)","v":0},{"$f":"IF(OR(C155=\"F\",C155=\"G\",C155=\"Gb\",C155=\"H\",C155=\"Hb\",C155=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W155+'17a Facility Characteristics'!$X155)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N155-W155","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X155","v":0},{"$f":"('17a Facility Characteristics'!$Z155+'17a Facility Characteristics'!$AA155)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K155+'17a Facility Characteristics'!$L155+'17a Facility Characteristics'!$Q155+'17a Facility Characteristics'!$R155+'17a Facility Characteristics'!$T155+'17a Facility Characteristics'!$U155+'17a Facility Characteristics'!$W155+'17a Facility Characteristics'!$X155+'17a Facility Characteristics'!$Z155+'17a Facility Characteristics'!$AA155","v":3011.2687182971022},47.272664337474126]
[{"$f":"VALUE(LEFT(TEXT(B156,\"0\"),2))","v":26},{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B156,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C156=\"A\",D156=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D156=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1101.9774005733163},{"$f":"IF(AND(C156=\"A\",D156=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D156=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":272.17854422075891},{"$f":"('17a Facility Characteristics'!$K156+'17a Facility Characteristics'!$L156)*'16   Sum'!$C$15","v":412.24678343822262},{"$f":"IF(D156=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D156=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N156+'17a Facility Characteristics'!$O156)*'16   Sum'!$C$15","v":0},{"$f":"IF(D156=\"a\",'13   EarthSum'!P156+'13   EarthSum'!Q156,0)+IF(AND(C156=\"E\",D156=\"c\"),'13   EarthSum'!P156+'13   EarthSum'!Q156,0)","v":0},{"$f":"IF(D156=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C156=\"E\",D156=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q156+'17a Facility Characteristics'!$R156)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M156+IF(AND(C156=\"E\",OR(D156=\"b\",D156=\"d\")),'13   EarthSum'!P156+'13   EarthSum'!Q156,0)","v":0},{"$f":"SUM('14   Revegetation'!L156)+IF(AND(C156=\"E\",OR(D156=\"b\",D156=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T156+'17a Facility Characteristics'!$U156)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C156=\"F\",C156=\"G\",C156=\"Gb\",C156=\"H\",C156=\"Hb\",C156=\"I\"),'15   Other'!N156,0)","v":0},{"$f":"IF(OR(C156=\"F\",C156=\"G\",C156=\"Gb\",C156=\"H\",C156=\"Hb\",C156=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W156+'17a Facility Characteristics'!$X156)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N156-W156","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X156","v":0},{"$f":"('17a Facility Characteristics'!$Z156+'17a Facility Characteristics'!$AA156)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K156+'17a Facility Characteristics'!$L156+'17a Facility Characteristics'!$Q156+'17a Facility Characteristics'!$R156+'17a Facility Characteristics'!$T156+'17a Facility Characteristics'!$U156+'17a Facility Characteristics'!$W156+'17a Facility Characteristics'!$X156+'17a Facility Characteristics'!$Z156+'17a Facility Characteristics'!$AA156","v":1374.1559447940754},185.591386008706]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B157,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C157=\"A\",D157=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D157=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":285.22644003253475},{"$f":"IF(AND(C157=\"A\",D157=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D157=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":52.435448092280382},{"$f":"('17a Facility Characteristics'!$K157+'17a Facility Characteristics'!$L157)*'16   Sum'!$C$15","v":101.29856643744455},{"$f":"IF(D157=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D157=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N157+'17a Facility Characteristics'!$O157)*'16   Sum'!$C$15","v":0},{"$f":"IF(D157=\"a\",'13   EarthSum'!P157+'13   EarthSum'!Q157,0)+IF(AND(C157=\"E\",D157=\"c\"),'13   EarthSum'!P157+'13   EarthSum'!Q157,0)","v":0},{"$f":"IF(D157=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C157=\"E\",D157=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q157+'17a Facility Characteristics'!$R157)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M157+IF(AND(C157=\"E\",OR(D157=\"b\",D157=\"d\")),'13   EarthSum'!P157+'13   EarthSum'!Q157,0)","v":0},{"$f":"SUM('14   Revegetation'!L157)+IF(AND(C157=\"E\",OR(D157=\"b\",D157=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T157+'17a Facility Characteristics'!$U157)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C157=\"F\",C157=\"G\",C157=\"Gb\",C157=\"H\",C157=\"Hb\",C157=\"I\"),'15   Other'!N157,0)","v":0},{"$f":"IF(OR(C157=\"F\",C157=\"G\",C157=\"Gb\",C157=\"H\",C157=\"Hb\",C157=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W157+'17a Facility Characteristics'!$X157)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N157-W157","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X157","v":0},{"$f":"('17a Facility Characteristics'!$Z157+'17a Facility Characteristics'!$AA157)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K157+'17a Facility Characteristics'!$L157+'17a Facility Characteristics'!$Q157+'17a Facility Characteristics'!$R157+'17a Facility Characteristics'!$T157+'17a Facility Characteristics'!$U157+'17a Facility Characteristics'!$W157+'17a Facility Characteristics'!$X157+'17a Facility Characteristics'!$Z157+'17a Facility Characteristics'!$AA157","v":337.66188812481516},48.237412589259307]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B158,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C158=\"A\",D158=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D158=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C158=\"A\",D158=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D158=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K158+'17a Facility Characteristics'!$L158)*'16   Sum'!$C$15","v":0},{"$f":"IF(D158=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D158=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N158+'17a Facility Characteristics'!$O158)*'16   Sum'!$C$15","v":0},{"$f":"IF(D158=\"a\",'13   EarthSum'!P158+'13   EarthSum'!Q158,0)+IF(AND(C158=\"E\",D158=\"c\"),'13   EarthSum'!P158+'13   EarthSum'!Q158,0)","v":0},{"$f":"IF(D158=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C158=\"E\",D158=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q158+'17a Facility Characteristics'!$R158)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M158+IF(AND(C158=\"E\",OR(D158=\"b\",D158=\"d\")),'13   EarthSum'!P158+'13   EarthSum'!Q158,0)","v":223892.81204062499},{"$f":"SUM('14   Revegetation'!L158)+IF(AND(C158=\"E\",OR(D158=\"b\",D158=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1050.5394900000001},{"$f":"('17a Facility Characteristics'!$T158+'17a Facility Characteristics'!$U158)*'16   Sum'!$C$15","v":67483.005459187494},{"$f":"IF(OR(C158=\"F\",C158=\"G\",C158=\"Gb\",C158=\"H\",C158=\"Hb\",C158=\"I\"),'15   Other'!N158,0)","v":0},{"$f":"IF(OR(C158=\"F\",C158=\"G\",C158=\"Gb\",C158=\"H\",C158=\"Hb\",C158=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W158+'17a Facility Characteristics'!$X158)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N158-W158","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X158","v":0},{"$f":"('17a Facility Characteristics'!$Z158+'17a Facility Characteristics'!$AA158)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K158+'17a Facility Characteristics'!$L158+'17a Facility Characteristics'!$Q158+'17a Facility Characteristics'!$R158+'17a Facility Characteristics'!$T158+'17a Facility Characteristics'!$U158+'17a Facility Characteristics'!$W158+'17a Facility Characteristics'!$X158+'17a Facility Characteristics'!$Z158+'17a Facility Characteristics'!$AA158","v":224943.35153062499},823.96832062499993]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B159,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C159=\"A\",D159=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D159=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C159=\"A\",D159=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D159=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K159+'17a Facility Characteristics'!$L159)*'16   Sum'!$C$15","v":0},{"$f":"IF(D159=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D159=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N159+'17a Facility Characteristics'!$O159)*'16   Sum'!$C$15","v":0},{"$f":"IF(D159=\"a\",'13   EarthSum'!P159+'13   EarthSum'!Q159,0)+IF(AND(C159=\"E\",D159=\"c\"),'13   EarthSum'!P159+'13   EarthSum'!Q159,0)","v":0},{"$f":"IF(D159=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C159=\"E\",D159=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q159+'17a Facility Characteristics'!$R159)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M159+IF(AND(C159=\"E\",OR(D159=\"b\",D159=\"d\")),'13   EarthSum'!P159+'13   EarthSum'!Q159,0)","v":13945.43033701228},{"$f":"SUM('14   Revegetation'!L159)+IF(AND(C159=\"E\",OR(D159=\"b\",D159=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":65.434102776900005},{"$f":"('17a Facility Characteristics'!$T159+'17a Facility Characteristics'!$U159)*'16   Sum'!$C$15","v":4203.2593319367543},{"$f":"IF(OR(C159=\"F\",C159=\"G\",C159=\"Gb\",C159=\"H\",C159=\"Hb\",C159=\"I\"),'15   Other'!N159,0)","v":0},{"$f":"IF(OR(C159=\"F\",C159=\"G\",C159=\"Gb\",C159=\"H\",C159=\"Hb\",C159=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W159+'17a Facility Characteristics'!$X159)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N159-W159","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X159","v":0},{"$f":"('17a Facility Characteristics'!$Z159+'17a Facility Characteristics'!$AA159)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K159+'17a Facility Characteristics'!$L159+'17a Facility Characteristics'!$Q159+'17a Facility Characteristics'!$R159+'17a Facility Characteristics'!$T159+'17a Facility Characteristics'!$U159+'17a Facility Characteristics'!$W159+'17a Facility Characteristics'!$X159+'17a Facility Characteristics'!$Z159+'17a Facility Characteristics'!$AA159","v":14010.86443978918},{"$f":"IF(J159>0,AC159/J159,0)","v":823.96832062499993}]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B160,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C160=\"A\",D160=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D160=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C160=\"A\",D160=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D160=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K160+'17a Facility Characteristics'!$L160)*'16   Sum'!$C$15","v":0},{"$f":"IF(D160=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D160=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N160+'17a Facility Characteristics'!$O160)*'16   Sum'!$C$15","v":0},{"$f":"IF(D160=\"a\",'13   EarthSum'!P160+'13   EarthSum'!Q160,0)+IF(AND(C160=\"E\",D160=\"c\"),'13   EarthSum'!P160+'13   EarthSum'!Q160,0)","v":0},{"$f":"IF(D160=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C160=\"E\",D160=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q160+'17a Facility Characteristics'!$R160)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M160+IF(AND(C160=\"E\",OR(D160=\"b\",D160=\"d\")),'13   EarthSum'!P160+'13   EarthSum'!Q160,0)","v":399391.72583679279},{"$f":"SUM('14   Revegetation'!L160)+IF(AND(C160=\"E\",OR(D160=\"b\",D160=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1874.007370521},{"$f":"('17a Facility Characteristics'!$T160+'17a Facility Characteristics'!$U160)*'16   Sum'!$C$15","v":120379.71996219414},{"$f":"IF(OR(C160=\"F\",C160=\"G\",C160=\"Gb\",C160=\"H\",C160=\"Hb\",C160=\"I\"),'15   Other'!N160,0)","v":0},{"$f":"IF(OR(C160=\"F\",C160=\"G\",C160=\"Gb\",C160=\"H\",C160=\"Hb\",C160=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W160+'17a Facility Characteristics'!$X160)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N160-W160","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X160","v":0},{"$f":"('17a Facility Characteristics'!$Z160+'17a Facility Characteristics'!$AA160)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K160+'17a Facility Characteristics'!$L160+'17a Facility Characteristics'!$Q160+'17a Facility Characteristics'!$R160+'17a Facility Characteristics'!$T160+'17a Facility Characteristics'!$U160+'17a Facility Characteristics'!$W160+'17a Facility Characteristics'!$X160+'17a Facility Characteristics'!$Z160+'17a Facility Characteristics'!$AA160","v":401265.73320731381},823.96832062500005]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B161,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C161=\"A\",D161=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D161=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C161=\"A\",D161=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D161=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K161+'17a Facility Characteristics'!$L161)*'16   Sum'!$C$15","v":0},{"$f":"IF(D161=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D161=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N161+'17a Facility Characteristics'!$O161)*'16   Sum'!$C$15","v":0},{"$f":"IF(D161=\"a\",'13   EarthSum'!P161+'13   EarthSum'!Q161,0)+IF(AND(C161=\"E\",D161=\"c\"),'13   EarthSum'!P161+'13   EarthSum'!Q161,0)","v":0},{"$f":"IF(D161=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C161=\"E\",D161=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q161+'17a Facility Characteristics'!$R161)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M161+IF(AND(C161=\"E\",OR(D161=\"b\",D161=\"d\")),'13   EarthSum'!P161+'13   EarthSum'!Q161,0)","v":373154.68673437496},{"$f":"SUM('14   Revegetation'!L161)+IF(AND(C161=\"E\",OR(D161=\"b\",D161=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1750.8991500000002},{"$f":"('17a Facility Characteristics'!$T161+'17a Facility Characteristics'!$U161)*'16   Sum'!$C$15","v":112471.6757653125},{"$f":"IF(OR(C161=\"F\",C161=\"G\",C161=\"Gb\",C161=\"H\",C161=\"Hb\",C161=\"I\"),'15   Other'!N161,0)","v":0},{"$f":"IF(OR(C161=\"F\",C161=\"G\",C161=\"Gb\",C161=\"H\",C161=\"Hb\",C161=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W161+'17a Facility Characteristics'!$X161)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N161-W161","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X161","v":0},{"$f":"('17a Facility Characteristics'!$Z161+'17a Facility Characteristics'!$AA161)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K161+'17a Facility Characteristics'!$L161+'17a Facility Characteristics'!$Q161+'17a Facility Characteristics'!$R161+'17a Facility Characteristics'!$T161+'17a Facility Characteristics'!$U161+'17a Facility Characteristics'!$W161+'17a Facility Characteristics'!$X161+'17a Facility Characteristics'!$Z161+'17a Facility Characteristics'!$AA161","v":374905.58588437497},823.96832062499993]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B162,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C162=\"A\",D162=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D162=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C162=\"A\",D162=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D162=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K162+'17a Facility Characteristics'!$L162)*'16   Sum'!$C$15","v":0},{"$f":"IF(D162=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D162=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N162+'17a Facility Characteristics'!$O162)*'16   Sum'!$C$15","v":0},{"$f":"IF(D162=\"a\",'13   EarthSum'!P162+'13   EarthSum'!Q162,0)+IF(AND(C162=\"E\",D162=\"c\"),'13   EarthSum'!P162+'13   EarthSum'!Q162,0)","v":0},{"$f":"IF(D162=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C162=\"E\",D162=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q162+'17a Facility Characteristics'!$R162)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M162+IF(AND(C162=\"E\",OR(D162=\"b\",D162=\"d\")),'13   EarthSum'!P162+'13   EarthSum'!Q162,0)","v":304264.59072187496},{"$f":"SUM('14   Revegetation'!L162)+IF(AND(C162=\"E\",OR(D162=\"b\",D162=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1427.6562300000001},{"$f":"('17a Facility Characteristics'!$T162+'17a Facility Characteristics'!$U162)*'16   Sum'!$C$15","v":91707.674085562496},{"$f":"IF(OR(C162=\"F\",C162=\"G\",C162=\"Gb\",C162=\"H\",C162=\"Hb\",C162=\"I\"),'15   Other'!N162,0)","v":0},{"$f":"IF(OR(C162=\"F\",C162=\"G\",C162=\"Gb\",C162=\"H\",C162=\"Hb\",C162=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W162+'17a Facility Characteristics'!$X162)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N162-W162","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X162","v":0},{"$f":"('17a Facility Characteristics'!$Z162+'17a Facility Characteristics'!$AA162)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K162+'17a Facility Characteristics'!$L162+'17a Facility Characteristics'!$Q162+'17a Facility Characteristics'!$R162+'17a Facility Characteristics'!$T162+'17a Facility Characteristics'!$U162+'17a Facility Characteristics'!$W162+'17a Facility Characteristics'!$X162+'17a Facility Characteristics'!$Z162+'17a Facility Characteristics'!$AA162","v":305692.24695187499},823.96832062499993]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B163,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C163=\"A\",D163=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D163=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C163=\"A\",D163=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D163=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K163+'17a Facility Characteristics'!$L163)*'16   Sum'!$C$15","v":0},{"$f":"IF(D163=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D163=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N163+'17a Facility Characteristics'!$O163)*'16   Sum'!$C$15","v":0},{"$f":"IF(D163=\"a\",'13   EarthSum'!P163+'13   EarthSum'!Q163,0)+IF(AND(C163=\"E\",D163=\"c\"),'13   EarthSum'!P163+'13   EarthSum'!Q163,0)","v":0},{"$f":"IF(D163=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C163=\"E\",D163=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q163+'17a Facility Characteristics'!$R163)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M163+IF(AND(C163=\"E\",OR(D163=\"b\",D163=\"d\")),'13   EarthSum'!P163+'13   EarthSum'!Q163,0)","v":94313.821921875002},{"$f":"SUM('14   Revegetation'!L163)+IF(AND(C163=\"E\",OR(D163=\"b\",D163=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":442.53495000000004},{"$f":"('17a Facility Characteristics'!$T163+'17a Facility Characteristics'!$U163)*'16   Sum'!$C$15","v":28426.907061562499},{"$f":"IF(OR(C163=\"F\",C163=\"G\",C163=\"Gb\",C163=\"H\",C163=\"Hb\",C163=\"I\"),'15   Other'!N163,0)","v":0},{"$f":"IF(OR(C163=\"F\",C163=\"G\",C163=\"Gb\",C163=\"H\",C163=\"Hb\",C163=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W163+'17a Facility Characteristics'!$X163)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N163-W163","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X163","v":0},{"$f":"('17a Facility Characteristics'!$Z163+'17a Facility Characteristics'!$AA163)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K163+'17a Facility Characteristics'!$L163+'17a Facility Characteristics'!$Q163+'17a Facility Characteristics'!$R163+'17a Facility Characteristics'!$T163+'17a Facility Characteristics'!$U163+'17a Facility Characteristics'!$W163+'17a Facility Characteristics'!$X163+'17a Facility Characteristics'!$Z163+'17a Facility Characteristics'!$AA163","v":94756.356871875003},823.96832062500005]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B164,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C164=\"A\",D164=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D164=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C164=\"A\",D164=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D164=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K164+'17a Facility Characteristics'!$L164)*'16   Sum'!$C$15","v":0},{"$f":"IF(D164=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D164=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N164+'17a Facility Characteristics'!$O164)*'16   Sum'!$C$15","v":0},{"$f":"IF(D164=\"a\",'13   EarthSum'!P164+'13   EarthSum'!Q164,0)+IF(AND(C164=\"E\",D164=\"c\"),'13   EarthSum'!P164+'13   EarthSum'!Q164,0)","v":0},{"$f":"IF(D164=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C164=\"E\",D164=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q164+'17a Facility Characteristics'!$R164)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M164+IF(AND(C164=\"E\",OR(D164=\"b\",D164=\"d\")),'13   EarthSum'!P164+'13   EarthSum'!Q164,0)","v":53307.812390624997},{"$f":"SUM('14   Revegetation'!L164)+IF(AND(C164=\"E\",OR(D164=\"b\",D164=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":250.12845000000002},{"$f":"('17a Facility Characteristics'!$T164+'17a Facility Characteristics'!$U164)*'16   Sum'!$C$15","v":16067.382252187497},{"$f":"IF(OR(C164=\"F\",C164=\"G\",C164=\"Gb\",C164=\"H\",C164=\"Hb\",C164=\"I\"),'15   Other'!N164,0)","v":0},{"$f":"IF(OR(C164=\"F\",C164=\"G\",C164=\"Gb\",C164=\"H\",C164=\"Hb\",C164=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W164+'17a Facility Characteristics'!$X164)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N164-W164","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X164","v":0},{"$f":"('17a Facility Characteristics'!$Z164+'17a Facility Characteristics'!$AA164)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K164+'17a Facility Characteristics'!$L164+'17a Facility Characteristics'!$Q164+'17a Facility Characteristics'!$R164+'17a Facility Characteristics'!$T164+'17a Facility Characteristics'!$U164+'17a Facility Characteristics'!$W164+'17a Facility Characteristics'!$X164+'17a Facility Characteristics'!$Z164+'17a Facility Characteristics'!$AA164","v":53557.940840624993},823.96832062499993]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B165,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C165=\"A\",D165=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D165=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C165=\"A\",D165=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D165=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K165+'17a Facility Characteristics'!$L165)*'16   Sum'!$C$15","v":0},{"$f":"IF(D165=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D165=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N165+'17a Facility Characteristics'!$O165)*'16   Sum'!$C$15","v":0},{"$f":"IF(D165=\"a\",'13   EarthSum'!P165+'13   EarthSum'!Q165,0)+IF(AND(C165=\"E\",D165=\"c\"),'13   EarthSum'!P165+'13   EarthSum'!Q165,0)","v":0},{"$f":"IF(D165=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C165=\"E\",D165=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q165+'17a Facility Characteristics'!$R165)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M165+IF(AND(C165=\"E\",OR(D165=\"b\",D165=\"d\")),'13   EarthSum'!P165+'13   EarthSum'!Q165,0)","v":150081.99488437499},{"$f":"SUM('14   Revegetation'!L165)+IF(AND(C165=\"E\",OR(D165=\"b\",D165=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":704.20779000000005},{"$f":"('17a Facility Characteristics'!$T165+'17a Facility Characteristics'!$U165)*'16   Sum'!$C$15","v":45235.860802312491},{"$f":"IF(OR(C165=\"F\",C165=\"G\",C165=\"Gb\",C165=\"H\",C165=\"Hb\",C165=\"I\"),'15   Other'!N165,0)","v":0},{"$f":"IF(OR(C165=\"F\",C165=\"G\",C165=\"Gb\",C165=\"H\",C165=\"Hb\",C165=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W165+'17a Facility Characteristics'!$X165)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N165-W165","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X165","v":0},{"$f":"('17a Facility Characteristics'!$Z165+'17a Facility Characteristics'!$AA165)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K165+'17a Facility Characteristics'!$L165+'17a Facility Characteristics'!$Q165+'17a Facility Characteristics'!$R165+'17a Facility Characteristics'!$T165+'17a Facility Characteristics'!$U165+'17a Facility Characteristics'!$W165+'17a Facility Characteristics'!$X165+'17a Facility Characteristics'!$Z165+'17a Facility Characteristics'!$AA165","v":150786.20267437497},823.96832062499982]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B166,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C166=\"A\",D166=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D166=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C166=\"A\",D166=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D166=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K166+'17a Facility Characteristics'!$L166)*'16   Sum'!$C$15","v":0},{"$f":"IF(D166=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D166=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N166+'17a Facility Characteristics'!$O166)*'16   Sum'!$C$15","v":0},{"$f":"IF(D166=\"a\",'13   EarthSum'!P166+'13   EarthSum'!Q166,0)+IF(AND(C166=\"E\",D166=\"c\"),'13   EarthSum'!P166+'13   EarthSum'!Q166,0)","v":0},{"$f":"IF(D166=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C166=\"E\",D166=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q166+'17a Facility Characteristics'!$R166)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M166+IF(AND(C166=\"E\",OR(D166=\"b\",D166=\"d\")),'13   EarthSum'!P166+'13   EarthSum'!Q166,0)","v":307545.07148437499},{"$f":"SUM('14   Revegetation'!L166)+IF(AND(C166=\"E\",OR(D166=\"b\",D166=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1443.0487500000002},{"$f":"('17a Facility Characteristics'!$T166+'17a Facility Characteristics'!$U166)*'16   Sum'!$C$15","v":92696.436070312498},{"$f":"IF(OR(C166=\"F\",C166=\"G\",C166=\"Gb\",C166=\"H\",C166=\"Hb\",C166=\"I\"),'15   Other'!N166,0)","v":0},{"$f":"IF(OR(C166=\"F\",C166=\"G\",C166=\"Gb\",C166=\"H\",C166=\"Hb\",C166=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W166+'17a Facility Characteristics'!$X166)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N166-W166","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X166","v":0},{"$f":"('17a Facility Characteristics'!$Z166+'17a Facility Characteristics'!$AA166)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K166+'17a Facility Characteristics'!$L166+'17a Facility Characteristics'!$Q166+'17a Facility Characteristics'!$R166+'17a Facility Characteristics'!$T166+'17a Facility Characteristics'!$U166+'17a Facility Characteristics'!$W166+'17a Facility Characteristics'!$X166+'17a Facility Characteristics'!$Z166+'17a Facility Characteristics'!$AA166","v":308988.120234375},823.96832062500005]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B167,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C167=\"A\",D167=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D167=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C167=\"A\",D167=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D167=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K167+'17a Facility Characteristics'!$L167)*'16   Sum'!$C$15","v":0},{"$f":"IF(D167=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D167=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N167+'17a Facility Characteristics'!$O167)*'16   Sum'!$C$15","v":0},{"$f":"IF(D167=\"a\",'13   EarthSum'!P167+'13   EarthSum'!Q167,0)+IF(AND(C167=\"E\",D167=\"c\"),'13   EarthSum'!P167+'13   EarthSum'!Q167,0)","v":0},{"$f":"IF(D167=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C167=\"E\",D167=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q167+'17a Facility Characteristics'!$R167)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M167+IF(AND(C167=\"E\",OR(D167=\"b\",D167=\"d\")),'13   EarthSum'!P167+'13   EarthSum'!Q167,0)","v":38840.892227999997},{"$f":"SUM('14   Revegetation'!L167)+IF(AND(C167=\"E\",OR(D167=\"b\",D167=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":182.2474368},{"$f":"('17a Facility Characteristics'!$T167+'17a Facility Characteristics'!$U167)*'16   Sum'!$C$15","v":11706.941899439998},{"$f":"IF(OR(C167=\"F\",C167=\"G\",C167=\"Gb\",C167=\"H\",C167=\"Hb\",C167=\"I\"),'15   Other'!N167,0)","v":0},{"$f":"IF(OR(C167=\"F\",C167=\"G\",C167=\"Gb\",C167=\"H\",C167=\"Hb\",C167=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W167+'17a Facility Characteristics'!$X167)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N167-W167","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X167","v":0},{"$f":"('17a Facility Characteristics'!$Z167+'17a Facility Characteristics'!$AA167)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K167+'17a Facility Characteristics'!$L167+'17a Facility Characteristics'!$Q167+'17a Facility Characteristics'!$R167+'17a Facility Characteristics'!$T167+'17a Facility Characteristics'!$U167+'17a Facility Characteristics'!$W167+'17a Facility Characteristics'!$X167+'17a Facility Characteristics'!$Z167+'17a Facility Characteristics'!$AA167","v":39023.139664799994},823.96832062499982]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B168,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C168=\"A\",D168=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D168=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C168=\"A\",D168=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D168=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K168+'17a Facility Characteristics'!$L168)*'16   Sum'!$C$15","v":0},{"$f":"IF(D168=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D168=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N168+'17a Facility Characteristics'!$O168)*'16   Sum'!$C$15","v":0},{"$f":"IF(D168=\"a\",'13   EarthSum'!P168+'13   EarthSum'!Q168,0)+IF(AND(C168=\"E\",D168=\"c\"),'13   EarthSum'!P168+'13   EarthSum'!Q168,0)","v":0},{"$f":"IF(D168=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C168=\"E\",D168=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q168+'17a Facility Characteristics'!$R168)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M168+IF(AND(C168=\"E\",OR(D168=\"b\",D168=\"d\")),'13   EarthSum'!P168+'13   EarthSum'!Q168,0)","v":44286.490293750001},{"$f":"SUM('14   Revegetation'!L168)+IF(AND(C168=\"E\",OR(D168=\"b\",D168=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":207.79902000000001},{"$f":"('17a Facility Characteristics'!$T168+'17a Facility Characteristics'!$U168)*'16   Sum'!$C$15","v":13348.286794124999},{"$f":"IF(OR(C168=\"F\",C168=\"G\",C168=\"Gb\",C168=\"H\",C168=\"Hb\",C168=\"I\"),'15   Other'!N168,0)","v":0},{"$f":"IF(OR(C168=\"F\",C168=\"G\",C168=\"Gb\",C168=\"H\",C168=\"Hb\",C168=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W168+'17a Facility Characteristics'!$X168)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N168-W168","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X168","v":0},{"$f":"('17a Facility Characteristics'!$Z168+'17a Facility Characteristics'!$AA168)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K168+'17a Facility Characteristics'!$L168+'17a Facility Characteristics'!$Q168+'17a Facility Characteristics'!$R168+'17a Facility Characteristics'!$T168+'17a Facility Characteristics'!$U168+'17a Facility Characteristics'!$W168+'17a Facility Characteristics'!$X168+'17a Facility Characteristics'!$Z168+'17a Facility Characteristics'!$AA168","v":44494.28931375},823.96832062500005]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B169,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C169=\"A\",D169=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D169=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C169=\"A\",D169=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D169=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K169+'17a Facility Characteristics'!$L169)*'16   Sum'!$C$15","v":0},{"$f":"IF(D169=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D169=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N169+'17a Facility Characteristics'!$O169)*'16   Sum'!$C$15","v":0},{"$f":"IF(D169=\"a\",'13   EarthSum'!P169+'13   EarthSum'!Q169,0)+IF(AND(C169=\"E\",D169=\"c\"),'13   EarthSum'!P169+'13   EarthSum'!Q169,0)","v":0},{"$f":"IF(D169=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C169=\"E\",D169=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q169+'17a Facility Characteristics'!$R169)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M169+IF(AND(C169=\"E\",OR(D169=\"b\",D169=\"d\")),'13   EarthSum'!P169+'13   EarthSum'!Q169,0)","v":54127.932581249996},{"$f":"SUM('14   Revegetation'!L169)+IF(AND(C169=\"E\",OR(D169=\"b\",D169=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":253.97658000000001},{"$f":"('17a Facility Characteristics'!$T169+'17a Facility Characteristics'!$U169)*'16   Sum'!$C$15","v":16314.572748374998},{"$f":"IF(OR(C169=\"F\",C169=\"G\",C169=\"Gb\",C169=\"H\",C169=\"Hb\",C169=\"I\"),'15   Other'!N169,0)","v":0},{"$f":"IF(OR(C169=\"F\",C169=\"G\",C169=\"Gb\",C169=\"H\",C169=\"Hb\",C169=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W169+'17a Facility Characteristics'!$X169)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N169-W169","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X169","v":0},{"$f":"('17a Facility Characteristics'!$Z169+'17a Facility Characteristics'!$AA169)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K169+'17a Facility Characteristics'!$L169+'17a Facility Characteristics'!$Q169+'17a Facility Characteristics'!$R169+'17a Facility Characteristics'!$T169+'17a Facility Characteristics'!$U169+'17a Facility Characteristics'!$W169+'17a Facility Characteristics'!$X169+'17a Facility Characteristics'!$Z169+'17a Facility Characteristics'!$AA169","v":54381.909161249998},823.96832062499993]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B170,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C170=\"A\",D170=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D170=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C170=\"A\",D170=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D170=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K170+'17a Facility Characteristics'!$L170)*'16   Sum'!$C$15","v":0},{"$f":"IF(D170=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D170=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N170+'17a Facility Characteristics'!$O170)*'16   Sum'!$C$15","v":0},{"$f":"IF(D170=\"a\",'13   EarthSum'!P170+'13   EarthSum'!Q170,0)+IF(AND(C170=\"E\",D170=\"c\"),'13   EarthSum'!P170+'13   EarthSum'!Q170,0)","v":0},{"$f":"IF(D170=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C170=\"E\",D170=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q170+'17a Facility Characteristics'!$R170)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M170+IF(AND(C170=\"E\",OR(D170=\"b\",D170=\"d\")),'13   EarthSum'!P170+'13   EarthSum'!Q170,0)","v":105795.504590625},{"$f":"SUM('14   Revegetation'!L170)+IF(AND(C170=\"E\",OR(D170=\"b\",D170=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":496.40877000000006},{"$f":"('17a Facility Characteristics'!$T170+'17a Facility Characteristics'!$U170)*'16   Sum'!$C$15","v":31887.574008187497},{"$f":"IF(OR(C170=\"F\",C170=\"G\",C170=\"Gb\",C170=\"H\",C170=\"Hb\",C170=\"I\"),'15   Other'!N170,0)","v":0},{"$f":"IF(OR(C170=\"F\",C170=\"G\",C170=\"Gb\",C170=\"H\",C170=\"Hb\",C170=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W170+'17a Facility Characteristics'!$X170)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N170-W170","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X170","v":0},{"$f":"('17a Facility Characteristics'!$Z170+'17a Facility Characteristics'!$AA170)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K170+'17a Facility Characteristics'!$L170+'17a Facility Characteristics'!$Q170+'17a Facility Characteristics'!$R170+'17a Facility Characteristics'!$T170+'17a Facility Characteristics'!$U170+'17a Facility Characteristics'!$W170+'17a Facility Characteristics'!$X170+'17a Facility Characteristics'!$Z170+'17a Facility Characteristics'!$AA170","v":106291.913360625},823.96832062499993]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B171,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C171=\"A\",D171=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D171=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C171=\"A\",D171=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D171=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K171+'17a Facility Characteristics'!$L171)*'16   Sum'!$C$15","v":0},{"$f":"IF(D171=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D171=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N171+'17a Facility Characteristics'!$O171)*'16   Sum'!$C$15","v":0},{"$f":"IF(D171=\"a\",'13   EarthSum'!P171+'13   EarthSum'!Q171,0)+IF(AND(C171=\"E\",D171=\"c\"),'13   EarthSum'!P171+'13   EarthSum'!Q171,0)","v":0},{"$f":"IF(D171=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C171=\"E\",D171=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q171+'17a Facility Characteristics'!$R171)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M171+IF(AND(C171=\"E\",OR(D171=\"b\",D171=\"d\")),'13   EarthSum'!P171+'13   EarthSum'!Q171,0)","v":6072.3348191393334},{"$f":"SUM('14   Revegetation'!L171)+IF(AND(C171=\"E\",OR(D171=\"b\",D171=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":28.492328386363639},{"$f":"('17a Facility Characteristics'!$T171+'17a Facility Characteristics'!$U171)*'16   Sum'!$C$15","v":1830.2481442577091},{"$f":"IF(OR(C171=\"F\",C171=\"G\",C171=\"Gb\",C171=\"H\",C171=\"Hb\",C171=\"I\"),'15   Other'!N171,0)","v":0},{"$f":"IF(OR(C171=\"F\",C171=\"G\",C171=\"Gb\",C171=\"H\",C171=\"Hb\",C171=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W171+'17a Facility Characteristics'!$X171)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N171-W171","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X171","v":0},{"$f":"('17a Facility Characteristics'!$Z171+'17a Facility Characteristics'!$AA171)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K171+'17a Facility Characteristics'!$L171+'17a Facility Characteristics'!$Q171+'17a Facility Characteristics'!$R171+'17a Facility Characteristics'!$T171+'17a Facility Characteristics'!$U171+'17a Facility Characteristics'!$W171+'17a Facility Characteristics'!$X171+'17a Facility Characteristics'!$Z171+'17a Facility Characteristics'!$AA171","v":6100.827147525697},823.96832062499993]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B172,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C172=\"A\",D172=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D172=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C172=\"A\",D172=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D172=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K172+'17a Facility Characteristics'!$L172)*'16   Sum'!$C$15","v":0},{"$f":"IF(D172=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D172=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N172+'17a Facility Characteristics'!$O172)*'16   Sum'!$C$15","v":0},{"$f":"IF(D172=\"a\",'13   EarthSum'!P172+'13   EarthSum'!Q172,0)+IF(AND(C172=\"E\",D172=\"c\"),'13   EarthSum'!P172+'13   EarthSum'!Q172,0)","v":0},{"$f":"IF(D172=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C172=\"E\",D172=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q172+'17a Facility Characteristics'!$R172)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M172+IF(AND(C172=\"E\",OR(D172=\"b\",D172=\"d\")),'13   EarthSum'!P172+'13   EarthSum'!Q172,0)","v":5740.8413343749999},{"$f":"SUM('14   Revegetation'!L172)+IF(AND(C172=\"E\",OR(D172=\"b\",D172=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":26.936910000000001},{"$f":"('17a Facility Characteristics'!$T172+'17a Facility Characteristics'!$U172)*'16   Sum'!$C$15","v":1730.3334733125},{"$f":"IF(OR(C172=\"F\",C172=\"G\",C172=\"Gb\",C172=\"H\",C172=\"Hb\",C172=\"I\"),'15   Other'!N172,0)","v":0},{"$f":"IF(OR(C172=\"F\",C172=\"G\",C172=\"Gb\",C172=\"H\",C172=\"Hb\",C172=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W172+'17a Facility Characteristics'!$X172)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N172-W172","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X172","v":0},{"$f":"('17a Facility Characteristics'!$Z172+'17a Facility Characteristics'!$AA172)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K172+'17a Facility Characteristics'!$L172+'17a Facility Characteristics'!$Q172+'17a Facility Characteristics'!$R172+'17a Facility Characteristics'!$T172+'17a Facility Characteristics'!$U172+'17a Facility Characteristics'!$W172+'17a Facility Characteristics'!$X172+'17a Facility Characteristics'!$Z172+'17a Facility Characteristics'!$AA172","v":5767.7782443750002},823.96832062500005]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B173,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C173=\"A\",D173=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D173=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C173=\"A\",D173=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D173=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K173+'17a Facility Characteristics'!$L173)*'16   Sum'!$C$15","v":0},{"$f":"IF(D173=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D173=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N173+'17a Facility Characteristics'!$O173)*'16   Sum'!$C$15","v":0},{"$f":"IF(D173=\"a\",'13   EarthSum'!P173+'13   EarthSum'!Q173,0)+IF(AND(C173=\"E\",D173=\"c\"),'13   EarthSum'!P173+'13   EarthSum'!Q173,0)","v":0},{"$f":"IF(D173=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C173=\"E\",D173=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q173+'17a Facility Characteristics'!$R173)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M173+IF(AND(C173=\"E\",OR(D173=\"b\",D173=\"d\")),'13   EarthSum'!P173+'13   EarthSum'!Q173,0)","v":17411.151646968749},{"$f":"SUM('14   Revegetation'!L173)+IF(AND(C173=\"E\",OR(D173=\"b\",D173=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":81.695799900000011},{"$f":"('17a Facility Characteristics'!$T173+'17a Facility Characteristics'!$U173)*'16   Sum'!$C$15","v":5247.8542340606245},{"$f":"IF(OR(C173=\"F\",C173=\"G\",C173=\"Gb\",C173=\"H\",C173=\"Hb\",C173=\"I\"),'15   Other'!N173,0)","v":0},{"$f":"IF(OR(C173=\"F\",C173=\"G\",C173=\"Gb\",C173=\"H\",C173=\"Hb\",C173=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W173+'17a Facility Characteristics'!$X173)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N173-W173","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X173","v":0},{"$f":"('17a Facility Characteristics'!$Z173+'17a Facility Characteristics'!$AA173)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K173+'17a Facility Characteristics'!$L173+'17a Facility Characteristics'!$Q173+'17a Facility Characteristics'!$R173+'17a Facility Characteristics'!$T173+'17a Facility Characteristics'!$U173+'17a Facility Characteristics'!$W173+'17a Facility Characteristics'!$X173+'17a Facility Characteristics'!$Z173+'17a Facility Characteristics'!$AA173","v":17492.847446868749},823.96832062499993]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B174,Quantities[],Quantities!$E$2)/43560","v":0.48},{"$f":"IF(AND(C174=\"A\",D174=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D174=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C174=\"A\",D174=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D174=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K174+'17a Facility Characteristics'!$L174)*'16   Sum'!$C$15","v":0},{"$f":"IF(D174=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D174=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N174+'17a Facility Characteristics'!$O174)*'16   Sum'!$C$15","v":0},{"$f":"IF(D174=\"a\",'13   EarthSum'!P174+'13   EarthSum'!Q174,0)+IF(AND(C174=\"E\",D174=\"c\"),'13   EarthSum'!P174+'13   EarthSum'!Q174,0)","v":0},{"$f":"IF(D174=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C174=\"E\",D174=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q174+'17a Facility Characteristics'!$R174)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M174+IF(AND(C174=\"E\",OR(D174=\"b\",D174=\"d\")),'13   EarthSum'!P174+'13   EarthSum'!Q174,0)","v":393.65769149999994},{"$f":"SUM('14   Revegetation'!L174)+IF(AND(C174=\"E\",OR(D174=\"b\",D174=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":1.8471024},{"$f":"('17a Facility Characteristics'!$T174+'17a Facility Characteristics'!$U174)*'16   Sum'!$C$15","v":118.65143816999998},{"$f":"IF(OR(C174=\"F\",C174=\"G\",C174=\"Gb\",C174=\"H\",C174=\"Hb\",C174=\"I\"),'15   Other'!N174,0)","v":0},{"$f":"IF(OR(C174=\"F\",C174=\"G\",C174=\"Gb\",C174=\"H\",C174=\"Hb\",C174=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W174+'17a Facility Characteristics'!$X174)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N174-W174","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X174","v":0},{"$f":"('17a Facility Characteristics'!$Z174+'17a Facility Characteristics'!$AA174)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K174+'17a Facility Characteristics'!$L174+'17a Facility Characteristics'!$Q174+'17a Facility Characteristics'!$R174+'17a Facility Characteristics'!$T174+'17a Facility Characteristics'!$U174+'17a Facility Characteristics'!$W174+'17a Facility Characteristics'!$X174+'17a Facility Characteristics'!$Z174+'17a Facility Characteristics'!$AA174","v":395.50479389999992},823.96832062499982]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B175,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C175=\"A\",D175=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D175=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C175=\"A\",D175=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D175=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K175+'17a Facility Characteristics'!$L175)*'16   Sum'!$C$15","v":0},{"$f":"IF(D175=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D175=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N175+'17a Facility Characteristics'!$O175)*'16   Sum'!$C$15","v":0},{"$f":"IF(D175=\"a\",'13   EarthSum'!P175+'13   EarthSum'!Q175,0)+IF(AND(C175=\"E\",D175=\"c\"),'13   EarthSum'!P175+'13   EarthSum'!Q175,0)","v":0},{"$f":"IF(D175=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C175=\"E\",D175=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q175+'17a Facility Characteristics'!$R175)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M175+IF(AND(C175=\"E\",OR(D175=\"b\",D175=\"d\")),'13   EarthSum'!P175+'13   EarthSum'!Q175,0)","v":164024.03812499999},{"$f":"SUM('14   Revegetation'!L175)+IF(AND(C175=\"E\",OR(D175=\"b\",D175=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":769.62600000000009},{"$f":"('17a Facility Characteristics'!$T175+'17a Facility Characteristics'!$U175)*'16   Sum'!$C$15","v":49438.099237499991},{"$f":"IF(OR(C175=\"F\",C175=\"G\",C175=\"Gb\",C175=\"H\",C175=\"Hb\",C175=\"I\"),'15   Other'!N175,0)","v":0},{"$f":"IF(OR(C175=\"F\",C175=\"G\",C175=\"Gb\",C175=\"H\",C175=\"Hb\",C175=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W175+'17a Facility Characteristics'!$X175)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N175-W175","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X175","v":0},{"$f":"('17a Facility Characteristics'!$Z175+'17a Facility Characteristics'!$AA175)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K175+'17a Facility Characteristics'!$L175+'17a Facility Characteristics'!$Q175+'17a Facility Characteristics'!$R175+'17a Facility Characteristics'!$T175+'17a Facility Characteristics'!$U175+'17a Facility Characteristics'!$W175+'17a Facility Characteristics'!$X175+'17a Facility Characteristics'!$Z175+'17a Facility Characteristics'!$AA175","v":164793.66412499998},823.96832062499993]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B176,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C176=\"A\",D176=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D176=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C176=\"A\",D176=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D176=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K176+'17a Facility Characteristics'!$L176)*'16   Sum'!$C$15","v":0},{"$f":"IF(D176=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D176=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N176+'17a Facility Characteristics'!$O176)*'16   Sum'!$C$15","v":0},{"$f":"IF(D176=\"a\",'13   EarthSum'!P176+'13   EarthSum'!Q176,0)+IF(AND(C176=\"E\",D176=\"c\"),'13   EarthSum'!P176+'13   EarthSum'!Q176,0)","v":0},{"$f":"IF(D176=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C176=\"E\",D176=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q176+'17a Facility Characteristics'!$R176)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M176+IF(AND(C176=\"E\",OR(D176=\"b\",D176=\"d\")),'13   EarthSum'!P176+'13   EarthSum'!Q176,0)","v":52241.656142812499},{"$f":"SUM('14   Revegetation'!L176)+IF(AND(C176=\"E\",OR(D176=\"b\",D176=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":245.12588100000002},{"$f":"('17a Facility Characteristics'!$T176+'17a Facility Characteristics'!$U176)*'16   Sum'!$C$15","v":15746.034607143749},{"$f":"IF(OR(C176=\"F\",C176=\"G\",C176=\"Gb\",C176=\"H\",C176=\"Hb\",C176=\"I\"),'15   Other'!N176,0)","v":0},{"$f":"IF(OR(C176=\"F\",C176=\"G\",C176=\"Gb\",C176=\"H\",C176=\"Hb\",C176=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W176+'17a Facility Characteristics'!$X176)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N176-W176","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X176","v":0},{"$f":"('17a Facility Characteristics'!$Z176+'17a Facility Characteristics'!$AA176)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K176+'17a Facility Characteristics'!$L176+'17a Facility Characteristics'!$Q176+'17a Facility Characteristics'!$R176+'17a Facility Characteristics'!$T176+'17a Facility Characteristics'!$U176+'17a Facility Characteristics'!$W176+'17a Facility Characteristics'!$X176+'17a Facility Characteristics'!$Z176+'17a Facility Characteristics'!$AA176","v":52486.782023812499},823.96832062499993]
[28,{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B177,Quantities[],Quantities!$E$2)/43560","v":74.7},{"$f":"IF(AND(C177=\"A\",D177=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D177=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C177=\"A\",D177=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D177=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K177+'17a Facility Characteristics'!$L177)*'16   Sum'!$C$15","v":0},{"$f":"IF(D177=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D177=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N177+'17a Facility Characteristics'!$O177)*'16   Sum'!$C$15","v":0},{"$f":"IF(D177=\"a\",'13   EarthSum'!P177+'13   EarthSum'!Q177,0)+IF(AND(C177=\"E\",D177=\"c\"),'13   EarthSum'!P177+'13   EarthSum'!Q177,0)","v":0},{"$f":"IF(D177=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C177=\"E\",D177=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q177+'17a Facility Characteristics'!$R177)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M177+IF(AND(C177=\"E\",OR(D177=\"b\",D177=\"d\")),'13   EarthSum'!P177+'13   EarthSum'!Q177,0)","v":61262.978239687502},{"$f":"SUM('14   Revegetation'!L177)+IF(AND(C177=\"E\",OR(D177=\"b\",D177=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":287.45531100000005},{"$f":"('17a Facility Characteristics'!$T177+'17a Facility Characteristics'!$U177)*'16   Sum'!$C$15","v":18465.130065206249},{"$f":"IF(OR(C177=\"F\",C177=\"G\",C177=\"Gb\",C177=\"H\",C177=\"Hb\",C177=\"I\"),'15   Other'!N177,0)","v":0},{"$f":"IF(OR(C177=\"F\",C177=\"G\",C177=\"Gb\",C177=\"H\",C177=\"Hb\",C177=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W177+'17a Facility Characteristics'!$X177)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N177-W177","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X177","v":0},{"$f":"('17a Facility Characteristics'!$Z177+'17a Facility Characteristics'!$AA177)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K177+'17a Facility Characteristics'!$L177+'17a Facility Characteristics'!$Q177+'17a Facility Characteristics'!$R177+'17a Facility Characteristics'!$T177+'17a Facility Characteristics'!$U177+'17a Facility Characteristics'!$W177+'17a Facility Characteristics'!$X177+'17a Facility Characteristics'!$Z177+'17a Facility Characteristics'!$AA177","v":61550.4335506875},823.96832062499993]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"VLOOKUP(B178,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C178=\"A\",D178=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D178=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":85430.845767313527},{"$f":"IF(AND(C178=\"A\",D178=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D178=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":19360.497218016735},{"$f":"('17a Facility Characteristics'!$K178+'17a Facility Characteristics'!$L178)*'16   Sum'!$C$15","v":31437.40289559908},{"$f":"IF(D178=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D178=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N178+'17a Facility Characteristics'!$O178)*'16   Sum'!$C$15","v":0},{"$f":"IF(D178=\"a\",'13   EarthSum'!P178+'13   EarthSum'!Q178,0)+IF(AND(C178=\"E\",D178=\"c\"),'13   EarthSum'!P178+'13   EarthSum'!Q178,0)","v":0},{"$f":"IF(D178=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C178=\"E\",D178=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q178+'17a Facility Characteristics'!$R178)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M178+IF(AND(C178=\"E\",OR(D178=\"b\",D178=\"d\")),'13   EarthSum'!P178+'13   EarthSum'!Q178,0)","v":0},{"$f":"SUM('14   Revegetation'!L178)+IF(AND(C178=\"E\",OR(D178=\"b\",D178=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T178+'17a Facility Characteristics'!$U178)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C178=\"F\",C178=\"G\",C178=\"Gb\",C178=\"H\",C178=\"Hb\",C178=\"I\"),'15   Other'!N178,0)","v":0},{"$f":"IF(OR(C178=\"F\",C178=\"G\",C178=\"Gb\",C178=\"H\",C178=\"Hb\",C178=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W178+'17a Facility Characteristics'!$X178)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N178-W178","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X178","v":0},{"$f":"('17a Facility Characteristics'!$Z178+'17a Facility Characteristics'!$AA178)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K178+'17a Facility Characteristics'!$L178+'17a Facility Characteristics'!$Q178+'17a Facility Characteristics'!$R178+'17a Facility Characteristics'!$T178+'17a Facility Characteristics'!$U178+'17a Facility Characteristics'!$W178+'17a Facility Characteristics'!$X178+'17a Facility Characteristics'!$Z178+'17a Facility Characteristics'!$AA178","v":104791.34298533027},383.85107320633796]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"VLOOKUP(B179,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C179=\"A\",D179=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D179=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5321.1619320049422},{"$f":"IF(AND(C179=\"A\",D179=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D179=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1205.8916174351464},{"$f":"('17a Facility Characteristics'!$K179+'17a Facility Characteristics'!$L179)*'16   Sum'!$C$15","v":1958.1160648320265},{"$f":"IF(D179=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D179=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N179+'17a Facility Characteristics'!$O179)*'16   Sum'!$C$15","v":0},{"$f":"IF(D179=\"a\",'13   EarthSum'!P179+'13   EarthSum'!Q179,0)+IF(AND(C179=\"E\",D179=\"c\"),'13   EarthSum'!P179+'13   EarthSum'!Q179,0)","v":0},{"$f":"IF(D179=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C179=\"E\",D179=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q179+'17a Facility Characteristics'!$R179)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M179+IF(AND(C179=\"E\",OR(D179=\"b\",D179=\"d\")),'13   EarthSum'!P179+'13   EarthSum'!Q179,0)","v":0},{"$f":"SUM('14   Revegetation'!L179)+IF(AND(C179=\"E\",OR(D179=\"b\",D179=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T179+'17a Facility Characteristics'!$U179)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C179=\"F\",C179=\"G\",C179=\"Gb\",C179=\"H\",C179=\"Hb\",C179=\"I\"),'15   Other'!N179,0)","v":0},{"$f":"IF(OR(C179=\"F\",C179=\"G\",C179=\"Gb\",C179=\"H\",C179=\"Hb\",C179=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W179+'17a Facility Characteristics'!$X179)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N179-W179","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X179","v":0},{"$f":"('17a Facility Characteristics'!$Z179+'17a Facility Characteristics'!$AA179)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K179+'17a Facility Characteristics'!$L179+'17a Facility Characteristics'!$Q179+'17a Facility Characteristics'!$R179+'17a Facility Characteristics'!$T179+'17a Facility Characteristics'!$U179+'17a Facility Characteristics'!$W179+'17a Facility Characteristics'!$X179+'17a Facility Characteristics'!$Z179+'17a Facility Characteristics'!$AA179","v":6527.0535494400883},383.85107320633801]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"VLOOKUP(B180,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C180=\"A\",D180=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D180=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":156570.54154370484},{"$f":"IF(AND(C180=\"A\",D180=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D180=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":35482.307435379065},{"$f":"('17a Facility Characteristics'!$K180+'17a Facility Characteristics'!$L180)*'16   Sum'!$C$15","v":57615.854693725174},{"$f":"IF(D180=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D180=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N180+'17a Facility Characteristics'!$O180)*'16   Sum'!$C$15","v":0},{"$f":"IF(D180=\"a\",'13   EarthSum'!P180+'13   EarthSum'!Q180,0)+IF(AND(C180=\"E\",D180=\"c\"),'13   EarthSum'!P180+'13   EarthSum'!Q180,0)","v":0},{"$f":"IF(D180=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C180=\"E\",D180=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q180+'17a Facility Characteristics'!$R180)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M180+IF(AND(C180=\"E\",OR(D180=\"b\",D180=\"d\")),'13   EarthSum'!P180+'13   EarthSum'!Q180,0)","v":0},{"$f":"SUM('14   Revegetation'!L180)+IF(AND(C180=\"E\",OR(D180=\"b\",D180=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T180+'17a Facility Characteristics'!$U180)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C180=\"F\",C180=\"G\",C180=\"Gb\",C180=\"H\",C180=\"Hb\",C180=\"I\"),'15   Other'!N180,0)","v":0},{"$f":"IF(OR(C180=\"F\",C180=\"G\",C180=\"Gb\",C180=\"H\",C180=\"Hb\",C180=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W180+'17a Facility Characteristics'!$X180)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N180-W180","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X180","v":0},{"$f":"('17a Facility Characteristics'!$Z180+'17a Facility Characteristics'!$AA180)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K180+'17a Facility Characteristics'!$L180+'17a Facility Characteristics'!$Q180+'17a Facility Characteristics'!$R180+'17a Facility Characteristics'!$T180+'17a Facility Characteristics'!$U180+'17a Facility Characteristics'!$W180+'17a Facility Characteristics'!$X180+'17a Facility Characteristics'!$Z180+'17a Facility Characteristics'!$AA180","v":192052.84897908391},394.36575403458397]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B181,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C181=\"A\",D181=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D181=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":145572.18356713216},{"$f":"IF(AND(C181=\"A\",D181=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D181=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":32989.83908749275},{"$f":"('17a Facility Characteristics'!$K181+'17a Facility Characteristics'!$L181)*'16   Sum'!$C$15","v":53568.606796387474},{"$f":"IF(D181=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D181=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N181+'17a Facility Characteristics'!$O181)*'16   Sum'!$C$15","v":0},{"$f":"IF(D181=\"a\",'13   EarthSum'!P181+'13   EarthSum'!Q181,0)+IF(AND(C181=\"E\",D181=\"c\"),'13   EarthSum'!P181+'13   EarthSum'!Q181,0)","v":0},{"$f":"IF(D181=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C181=\"E\",D181=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q181+'17a Facility Characteristics'!$R181)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M181+IF(AND(C181=\"E\",OR(D181=\"b\",D181=\"d\")),'13   EarthSum'!P181+'13   EarthSum'!Q181,0)","v":0},{"$f":"SUM('14   Revegetation'!L181)+IF(AND(C181=\"E\",OR(D181=\"b\",D181=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T181+'17a Facility Characteristics'!$U181)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C181=\"F\",C181=\"G\",C181=\"Gb\",C181=\"H\",C181=\"Hb\",C181=\"I\"),'15   Other'!N181,0)","v":0},{"$f":"IF(OR(C181=\"F\",C181=\"G\",C181=\"Gb\",C181=\"H\",C181=\"Hb\",C181=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W181+'17a Facility Characteristics'!$X181)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N181-W181","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X181","v":0},{"$f":"('17a Facility Characteristics'!$Z181+'17a Facility Characteristics'!$AA181)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K181+'17a Facility Characteristics'!$L181+'17a Facility Characteristics'!$Q181+'17a Facility Characteristics'!$R181+'17a Facility Characteristics'!$T181+'17a Facility Characteristics'!$U181+'17a Facility Characteristics'!$W181+'17a Facility Characteristics'!$X181+'17a Facility Characteristics'!$Z181+'17a Facility Characteristics'!$AA181","v":178562.02265462492},392.44400583434049]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"VLOOKUP(B182,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C182=\"A\",D182=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D182=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":116098.32886327224},{"$f":"IF(AND(C182=\"A\",D182=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D182=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":26310.419296279157},{"$f":"('17a Facility Characteristics'!$K182+'17a Facility Characteristics'!$L182)*'16   Sum'!$C$15","v":42722.624447865419},{"$f":"IF(D182=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D182=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N182+'17a Facility Characteristics'!$O182)*'16   Sum'!$C$15","v":0},{"$f":"IF(D182=\"a\",'13   EarthSum'!P182+'13   EarthSum'!Q182,0)+IF(AND(C182=\"E\",D182=\"c\"),'13   EarthSum'!P182+'13   EarthSum'!Q182,0)","v":0},{"$f":"IF(D182=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C182=\"E\",D182=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q182+'17a Facility Characteristics'!$R182)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M182+IF(AND(C182=\"E\",OR(D182=\"b\",D182=\"d\")),'13   EarthSum'!P182+'13   EarthSum'!Q182,0)","v":0},{"$f":"SUM('14   Revegetation'!L182)+IF(AND(C182=\"E\",OR(D182=\"b\",D182=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T182+'17a Facility Characteristics'!$U182)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C182=\"F\",C182=\"G\",C182=\"Gb\",C182=\"H\",C182=\"Hb\",C182=\"I\"),'15   Other'!N182,0)","v":0},{"$f":"IF(OR(C182=\"F\",C182=\"G\",C182=\"Gb\",C182=\"H\",C182=\"Hb\",C182=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W182+'17a Facility Characteristics'!$X182)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N182-W182","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X182","v":0},{"$f":"('17a Facility Characteristics'!$Z182+'17a Facility Characteristics'!$AA182)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K182+'17a Facility Characteristics'!$L182+'17a Facility Characteristics'!$Q182+'17a Facility Characteristics'!$R182+'17a Facility Characteristics'!$T182+'17a Facility Characteristics'!$U182+'17a Facility Characteristics'!$W182+'17a Facility Characteristics'!$X182+'17a Facility Characteristics'!$Z182+'17a Facility Characteristics'!$AA182","v":142408.74815955141},383.85107320633801]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B183,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C183=\"A\",D183=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D183=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":37609.758083789857},{"$f":"IF(AND(C183=\"A\",D183=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D183=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":8523.1933526062458},{"$f":"('17a Facility Characteristics'!$K183+'17a Facility Characteristics'!$L183)*'16   Sum'!$C$15","v":13839.885430918832},{"$f":"IF(D183=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D183=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N183+'17a Facility Characteristics'!$O183)*'16   Sum'!$C$15","v":0},{"$f":"IF(D183=\"a\",'13   EarthSum'!P183+'13   EarthSum'!Q183,0)+IF(AND(C183=\"E\",D183=\"c\"),'13   EarthSum'!P183+'13   EarthSum'!Q183,0)","v":0},{"$f":"IF(D183=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C183=\"E\",D183=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q183+'17a Facility Characteristics'!$R183)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M183+IF(AND(C183=\"E\",OR(D183=\"b\",D183=\"d\")),'13   EarthSum'!P183+'13   EarthSum'!Q183,0)","v":0},{"$f":"SUM('14   Revegetation'!L183)+IF(AND(C183=\"E\",OR(D183=\"b\",D183=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T183+'17a Facility Characteristics'!$U183)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C183=\"F\",C183=\"G\",C183=\"Gb\",C183=\"H\",C183=\"Hb\",C183=\"I\"),'15   Other'!N183,0)","v":0},{"$f":"IF(OR(C183=\"F\",C183=\"G\",C183=\"Gb\",C183=\"H\",C183=\"Hb\",C183=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W183+'17a Facility Characteristics'!$X183)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N183-W183","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X183","v":0},{"$f":"('17a Facility Characteristics'!$Z183+'17a Facility Characteristics'!$AA183)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K183+'17a Facility Characteristics'!$L183+'17a Facility Characteristics'!$Q183+'17a Facility Characteristics'!$R183+'17a Facility Characteristics'!$T183+'17a Facility Characteristics'!$U183+'17a Facility Characteristics'!$W183+'17a Facility Characteristics'!$X183+'17a Facility Characteristics'!$Z183+'17a Facility Characteristics'!$AA183","v":46132.951436396106},401.15609944692267]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"VLOOKUP(B184,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C184=\"A\",D184=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D184=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":20589.439745724052},{"$f":"IF(AND(C184=\"A\",D184=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D184=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4666.0171433083178},{"$f":"('17a Facility Characteristics'!$K184+'17a Facility Characteristics'!$L184)*'16   Sum'!$C$15","v":7576.6370667097108},{"$f":"IF(D184=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D184=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N184+'17a Facility Characteristics'!$O184)*'16   Sum'!$C$15","v":0},{"$f":"IF(D184=\"a\",'13   EarthSum'!P184+'13   EarthSum'!Q184,0)+IF(AND(C184=\"E\",D184=\"c\"),'13   EarthSum'!P184+'13   EarthSum'!Q184,0)","v":0},{"$f":"IF(D184=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C184=\"E\",D184=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q184+'17a Facility Characteristics'!$R184)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M184+IF(AND(C184=\"E\",OR(D184=\"b\",D184=\"d\")),'13   EarthSum'!P184+'13   EarthSum'!Q184,0)","v":0},{"$f":"SUM('14   Revegetation'!L184)+IF(AND(C184=\"E\",OR(D184=\"b\",D184=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T184+'17a Facility Characteristics'!$U184)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C184=\"F\",C184=\"G\",C184=\"Gb\",C184=\"H\",C184=\"Hb\",C184=\"I\"),'15   Other'!N184,0)","v":0},{"$f":"IF(OR(C184=\"F\",C184=\"G\",C184=\"Gb\",C184=\"H\",C184=\"Hb\",C184=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W184+'17a Facility Characteristics'!$X184)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N184-W184","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X184","v":0},{"$f":"('17a Facility Characteristics'!$Z184+'17a Facility Characteristics'!$AA184)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K184+'17a Facility Characteristics'!$L184+'17a Facility Characteristics'!$Q184+'17a Facility Characteristics'!$R184+'17a Facility Characteristics'!$T184+'17a Facility Characteristics'!$U184+'17a Facility Characteristics'!$W184+'17a Facility Characteristics'!$X184+'17a Facility Characteristics'!$Z184+'17a Facility Characteristics'!$AA184","v":25255.456889032372},388.545490600498]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"VLOOKUP(B185,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C185=\"A\",D185=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D185=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":58689.954221378459},{"$f":"IF(AND(C185=\"A\",D185=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D185=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":13300.426622526442},{"$f":"('17a Facility Characteristics'!$K185+'17a Facility Characteristics'!$L185)*'16   Sum'!$C$15","v":21597.114253171469},{"$f":"IF(D185=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D185=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N185+'17a Facility Characteristics'!$O185)*'16   Sum'!$C$15","v":0},{"$f":"IF(D185=\"a\",'13   EarthSum'!P185+'13   EarthSum'!Q185,0)+IF(AND(C185=\"E\",D185=\"c\"),'13   EarthSum'!P185+'13   EarthSum'!Q185,0)","v":0},{"$f":"IF(D185=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C185=\"E\",D185=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q185+'17a Facility Characteristics'!$R185)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M185+IF(AND(C185=\"E\",OR(D185=\"b\",D185=\"d\")),'13   EarthSum'!P185+'13   EarthSum'!Q185,0)","v":0},{"$f":"SUM('14   Revegetation'!L185)+IF(AND(C185=\"E\",OR(D185=\"b\",D185=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T185+'17a Facility Characteristics'!$U185)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C185=\"F\",C185=\"G\",C185=\"Gb\",C185=\"H\",C185=\"Hb\",C185=\"I\"),'15   Other'!N185,0)","v":0},{"$f":"IF(OR(C185=\"F\",C185=\"G\",C185=\"Gb\",C185=\"H\",C185=\"Hb\",C185=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W185+'17a Facility Characteristics'!$X185)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N185-W185","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X185","v":0},{"$f":"('17a Facility Characteristics'!$Z185+'17a Facility Characteristics'!$AA185)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K185+'17a Facility Characteristics'!$L185+'17a Facility Characteristics'!$Q185+'17a Facility Characteristics'!$R185+'17a Facility Characteristics'!$T185+'17a Facility Characteristics'!$U185+'17a Facility Characteristics'!$W185+'17a Facility Characteristics'!$X185+'17a Facility Characteristics'!$Z185+'17a Facility Characteristics'!$AA185","v":71990.380843904903},393.39005925631096]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"VLOOKUP(B186,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C186=\"A\",D186=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D186=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":117350.06286718891},{"$f":"IF(AND(C186=\"A\",D186=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D186=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":26594.089585187823},{"$f":"('17a Facility Characteristics'!$K186+'17a Facility Characteristics'!$L186)*'16   Sum'!$C$15","v":43183.245735713019},{"$f":"IF(D186=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D186=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N186+'17a Facility Characteristics'!$O186)*'16   Sum'!$C$15","v":0},{"$f":"IF(D186=\"a\",'13   EarthSum'!P186+'13   EarthSum'!Q186,0)+IF(AND(C186=\"E\",D186=\"c\"),'13   EarthSum'!P186+'13   EarthSum'!Q186,0)","v":0},{"$f":"IF(D186=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C186=\"E\",D186=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q186+'17a Facility Characteristics'!$R186)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M186+IF(AND(C186=\"E\",OR(D186=\"b\",D186=\"d\")),'13   EarthSum'!P186+'13   EarthSum'!Q186,0)","v":0},{"$f":"SUM('14   Revegetation'!L186)+IF(AND(C186=\"E\",OR(D186=\"b\",D186=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T186+'17a Facility Characteristics'!$U186)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C186=\"F\",C186=\"G\",C186=\"Gb\",C186=\"H\",C186=\"Hb\",C186=\"I\"),'15   Other'!N186,0)","v":0},{"$f":"IF(OR(C186=\"F\",C186=\"G\",C186=\"Gb\",C186=\"H\",C186=\"Hb\",C186=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W186+'17a Facility Characteristics'!$X186)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N186-W186","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X186","v":0},{"$f":"('17a Facility Characteristics'!$Z186+'17a Facility Characteristics'!$AA186)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K186+'17a Facility Characteristics'!$L186+'17a Facility Characteristics'!$Q186+'17a Facility Characteristics'!$R186+'17a Facility Characteristics'!$T186+'17a Facility Characteristics'!$U186+'17a Facility Characteristics'!$W186+'17a Facility Characteristics'!$X186+'17a Facility Characteristics'!$Z186+'17a Facility Characteristics'!$AA186","v":143944.15245237673},383.85107320633796]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"VLOOKUP(B187,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C187=\"A\",D187=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D187=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":15001.782559346018},{"$f":"IF(AND(C187=\"A\",D187=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D187=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3399.7318754935682},{"$f":"('17a Facility Characteristics'!$K187+'17a Facility Characteristics'!$L187)*'16   Sum'!$C$15","v":5520.4543304518766},{"$f":"IF(D187=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D187=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N187+'17a Facility Characteristics'!$O187)*'16   Sum'!$C$15","v":0},{"$f":"IF(D187=\"a\",'13   EarthSum'!P187+'13   EarthSum'!Q187,0)+IF(AND(C187=\"E\",D187=\"c\"),'13   EarthSum'!P187+'13   EarthSum'!Q187,0)","v":0},{"$f":"IF(D187=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C187=\"E\",D187=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q187+'17a Facility Characteristics'!$R187)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M187+IF(AND(C187=\"E\",OR(D187=\"b\",D187=\"d\")),'13   EarthSum'!P187+'13   EarthSum'!Q187,0)","v":0},{"$f":"SUM('14   Revegetation'!L187)+IF(AND(C187=\"E\",OR(D187=\"b\",D187=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T187+'17a Facility Characteristics'!$U187)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C187=\"F\",C187=\"G\",C187=\"Gb\",C187=\"H\",C187=\"Hb\",C187=\"I\"),'15   Other'!N187,0)","v":0},{"$f":"IF(OR(C187=\"F\",C187=\"G\",C187=\"Gb\",C187=\"H\",C187=\"Hb\",C187=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W187+'17a Facility Characteristics'!$X187)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N187-W187","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X187","v":0},{"$f":"('17a Facility Characteristics'!$Z187+'17a Facility Characteristics'!$AA187)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K187+'17a Facility Characteristics'!$L187+'17a Facility Characteristics'!$Q187+'17a Facility Characteristics'!$R187+'17a Facility Characteristics'!$T187+'17a Facility Characteristics'!$U187+'17a Facility Characteristics'!$W187+'17a Facility Characteristics'!$X187+'17a Facility Characteristics'!$Z187+'17a Facility Characteristics'!$AA187","v":18401.514434839588},388.54549060049806]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"VLOOKUP(B188,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C188=\"A\",D188=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D188=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":16898.409052875202},{"$f":"IF(AND(C188=\"A\",D188=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D188=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3829.5489002670465},{"$f":"('17a Facility Characteristics'!$K188+'17a Facility Characteristics'!$L188)*'16   Sum'!$C$15","v":6218.3873859426749},{"$f":"IF(D188=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D188=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N188+'17a Facility Characteristics'!$O188)*'16   Sum'!$C$15","v":0},{"$f":"IF(D188=\"a\",'13   EarthSum'!P188+'13   EarthSum'!Q188,0)+IF(AND(C188=\"E\",D188=\"c\"),'13   EarthSum'!P188+'13   EarthSum'!Q188,0)","v":0},{"$f":"IF(D188=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C188=\"E\",D188=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q188+'17a Facility Characteristics'!$R188)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M188+IF(AND(C188=\"E\",OR(D188=\"b\",D188=\"d\")),'13   EarthSum'!P188+'13   EarthSum'!Q188,0)","v":0},{"$f":"SUM('14   Revegetation'!L188)+IF(AND(C188=\"E\",OR(D188=\"b\",D188=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T188+'17a Facility Characteristics'!$U188)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C188=\"F\",C188=\"G\",C188=\"Gb\",C188=\"H\",C188=\"Hb\",C188=\"I\"),'15   Other'!N188,0)","v":0},{"$f":"IF(OR(C188=\"F\",C188=\"G\",C188=\"Gb\",C188=\"H\",C188=\"Hb\",C188=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W188+'17a Facility Characteristics'!$X188)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N188-W188","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X188","v":0},{"$f":"('17a Facility Characteristics'!$Z188+'17a Facility Characteristics'!$AA188)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K188+'17a Facility Characteristics'!$L188+'17a Facility Characteristics'!$Q188+'17a Facility Characteristics'!$R188+'17a Facility Characteristics'!$T188+'17a Facility Characteristics'!$U188+'17a Facility Characteristics'!$W188+'17a Facility Characteristics'!$X188+'17a Facility Characteristics'!$Z188+'17a Facility Characteristics'!$AA188","v":20727.95795314225},383.85107320633796]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"VLOOKUP(B189,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C189=\"A\",D189=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D189=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":20653.611064625249},{"$f":"IF(AND(C189=\"A\",D189=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D189=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4680.5597669930567},{"$f":"('17a Facility Characteristics'!$K189+'17a Facility Characteristics'!$L189)*'16   Sum'!$C$15","v":7600.2512494854918},{"$f":"IF(D189=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D189=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N189+'17a Facility Characteristics'!$O189)*'16   Sum'!$C$15","v":0},{"$f":"IF(D189=\"a\",'13   EarthSum'!P189+'13   EarthSum'!Q189,0)+IF(AND(C189=\"E\",D189=\"c\"),'13   EarthSum'!P189+'13   EarthSum'!Q189,0)","v":0},{"$f":"IF(D189=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C189=\"E\",D189=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q189+'17a Facility Characteristics'!$R189)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M189+IF(AND(C189=\"E\",OR(D189=\"b\",D189=\"d\")),'13   EarthSum'!P189+'13   EarthSum'!Q189,0)","v":0},{"$f":"SUM('14   Revegetation'!L189)+IF(AND(C189=\"E\",OR(D189=\"b\",D189=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T189+'17a Facility Characteristics'!$U189)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C189=\"F\",C189=\"G\",C189=\"Gb\",C189=\"H\",C189=\"Hb\",C189=\"I\"),'15   Other'!N189,0)","v":0},{"$f":"IF(OR(C189=\"F\",C189=\"G\",C189=\"Gb\",C189=\"H\",C189=\"Hb\",C189=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W189+'17a Facility Characteristics'!$X189)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N189-W189","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X189","v":0},{"$f":"('17a Facility Characteristics'!$Z189+'17a Facility Characteristics'!$AA189)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K189+'17a Facility Characteristics'!$L189+'17a Facility Characteristics'!$Q189+'17a Facility Characteristics'!$R189+'17a Facility Characteristics'!$T189+'17a Facility Characteristics'!$U189+'17a Facility Characteristics'!$W189+'17a Facility Characteristics'!$X189+'17a Facility Characteristics'!$Z189+'17a Facility Characteristics'!$AA189","v":25334.170831618307},383.85107320633796]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"VLOOKUP(B190,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C190=\"A\",D190=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D190=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":6667.8593168778916},{"$f":"IF(AND(C190=\"A\",D190=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D190=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1511.0826844223209},{"$f":"('17a Facility Characteristics'!$K190+'17a Facility Characteristics'!$L190)*'16   Sum'!$C$15","v":2453.6826003900637},{"$f":"IF(D190=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D190=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N190+'17a Facility Characteristics'!$O190)*'16   Sum'!$C$15","v":0},{"$f":"IF(D190=\"a\",'13   EarthSum'!P190+'13   EarthSum'!Q190,0)+IF(AND(C190=\"E\",D190=\"c\"),'13   EarthSum'!P190+'13   EarthSum'!Q190,0)","v":0},{"$f":"IF(D190=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C190=\"E\",D190=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q190+'17a Facility Characteristics'!$R190)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M190+IF(AND(C190=\"E\",OR(D190=\"b\",D190=\"d\")),'13   EarthSum'!P190+'13   EarthSum'!Q190,0)","v":0},{"$f":"SUM('14   Revegetation'!L190)+IF(AND(C190=\"E\",OR(D190=\"b\",D190=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T190+'17a Facility Characteristics'!$U190)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C190=\"F\",C190=\"G\",C190=\"Gb\",C190=\"H\",C190=\"Hb\",C190=\"I\"),'15   Other'!N190,0)","v":0},{"$f":"IF(OR(C190=\"F\",C190=\"G\",C190=\"Gb\",C190=\"H\",C190=\"Hb\",C190=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W190+'17a Facility Characteristics'!$X190)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N190-W190","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X190","v":0},{"$f":"('17a Facility Characteristics'!$Z190+'17a Facility Characteristics'!$AA190)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K190+'17a Facility Characteristics'!$L190+'17a Facility Characteristics'!$Q190+'17a Facility Characteristics'!$R190+'17a Facility Characteristics'!$T190+'17a Facility Characteristics'!$U190+'17a Facility Characteristics'!$W190+'17a Facility Characteristics'!$X190+'17a Facility Characteristics'!$Z190+'17a Facility Characteristics'!$AA190","v":8178.9420013002127},385.25398027791863]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"VLOOKUP(B191,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C191=\"A\",D191=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D191=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":62815.443399697513},{"$f":"IF(AND(C191=\"A\",D191=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D191=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":14235.352655886205},{"$f":"('17a Facility Characteristics'!$K191+'17a Facility Characteristics'!$L191)*'16   Sum'!$C$15","v":23115.238816675115},{"$f":"IF(D191=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D191=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N191+'17a Facility Characteristics'!$O191)*'16   Sum'!$C$15","v":0},{"$f":"IF(D191=\"a\",'13   EarthSum'!P191+'13   EarthSum'!Q191,0)+IF(AND(C191=\"E\",D191=\"c\"),'13   EarthSum'!P191+'13   EarthSum'!Q191,0)","v":0},{"$f":"IF(D191=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C191=\"E\",D191=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q191+'17a Facility Characteristics'!$R191)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M191+IF(AND(C191=\"E\",OR(D191=\"b\",D191=\"d\")),'13   EarthSum'!P191+'13   EarthSum'!Q191,0)","v":0},{"$f":"SUM('14   Revegetation'!L191)+IF(AND(C191=\"E\",OR(D191=\"b\",D191=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T191+'17a Facility Characteristics'!$U191)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C191=\"F\",C191=\"G\",C191=\"Gb\",C191=\"H\",C191=\"Hb\",C191=\"I\"),'15   Other'!N191,0)","v":0},{"$f":"IF(OR(C191=\"F\",C191=\"G\",C191=\"Gb\",C191=\"H\",C191=\"Hb\",C191=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W191+'17a Facility Characteristics'!$X191)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N191-W191","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X191","v":0},{"$f":"('17a Facility Characteristics'!$Z191+'17a Facility Characteristics'!$AA191)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K191+'17a Facility Characteristics'!$L191+'17a Facility Characteristics'!$Q191+'17a Facility Characteristics'!$R191+'17a Facility Characteristics'!$T191+'17a Facility Characteristics'!$U191+'17a Facility Characteristics'!$W191+'17a Facility Characteristics'!$X191+'17a Facility Characteristics'!$Z191+'17a Facility Characteristics'!$AA191","v":77050.79605558372},385.25398027791857]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"VLOOKUP(B192,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C192=\"A\",D192=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D192=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":13456.140542104331},{"$f":"IF(AND(C192=\"A\",D192=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D192=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3049.4556057682044},{"$f":"('17a Facility Characteristics'!$K192+'17a Facility Characteristics'!$L192)*'16   Sum'!$C$15","v":4951.6788443617606},{"$f":"IF(D192=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D192=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N192+'17a Facility Characteristics'!$O192)*'16   Sum'!$C$15","v":0},{"$f":"IF(D192=\"a\",'13   EarthSum'!P192+'13   EarthSum'!Q192,0)+IF(AND(C192=\"E\",D192=\"c\"),'13   EarthSum'!P192+'13   EarthSum'!Q192,0)","v":0},{"$f":"IF(D192=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C192=\"E\",D192=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q192+'17a Facility Characteristics'!$R192)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M192+IF(AND(C192=\"E\",OR(D192=\"b\",D192=\"d\")),'13   EarthSum'!P192+'13   EarthSum'!Q192,0)","v":0},{"$f":"SUM('14   Revegetation'!L192)+IF(AND(C192=\"E\",OR(D192=\"b\",D192=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T192+'17a Facility Characteristics'!$U192)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C192=\"F\",C192=\"G\",C192=\"Gb\",C192=\"H\",C192=\"Hb\",C192=\"I\"),'15   Other'!N192,0)","v":0},{"$f":"IF(OR(C192=\"F\",C192=\"G\",C192=\"Gb\",C192=\"H\",C192=\"Hb\",C192=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W192+'17a Facility Characteristics'!$X192)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N192-W192","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X192","v":0},{"$f":"('17a Facility Characteristics'!$Z192+'17a Facility Characteristics'!$AA192)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K192+'17a Facility Characteristics'!$L192+'17a Facility Characteristics'!$Q192+'17a Facility Characteristics'!$R192+'17a Facility Characteristics'!$T192+'17a Facility Characteristics'!$U192+'17a Facility Characteristics'!$W192+'17a Facility Characteristics'!$X192+'17a Facility Characteristics'!$Z192+'17a Facility Characteristics'!$AA192","v":16505.596147872537},127.95035773544602]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"VLOOKUP(B193,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C193=\"A\",D193=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D193=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":6644.6213374577183},{"$f":"IF(AND(C193=\"A\",D193=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D193=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1505.8164502901907},{"$f":"('17a Facility Characteristics'!$K193+'17a Facility Characteristics'!$L193)*'16   Sum'!$C$15","v":2445.1313363243726},{"$f":"IF(D193=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D193=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N193+'17a Facility Characteristics'!$O193)*'16   Sum'!$C$15","v":0},{"$f":"IF(D193=\"a\",'13   EarthSum'!P193+'13   EarthSum'!Q193,0)+IF(AND(C193=\"E\",D193=\"c\"),'13   EarthSum'!P193+'13   EarthSum'!Q193,0)","v":0},{"$f":"IF(D193=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C193=\"E\",D193=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q193+'17a Facility Characteristics'!$R193)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M193+IF(AND(C193=\"E\",OR(D193=\"b\",D193=\"d\")),'13   EarthSum'!P193+'13   EarthSum'!Q193,0)","v":0},{"$f":"SUM('14   Revegetation'!L193)+IF(AND(C193=\"E\",OR(D193=\"b\",D193=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T193+'17a Facility Characteristics'!$U193)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C193=\"F\",C193=\"G\",C193=\"Gb\",C193=\"H\",C193=\"Hb\",C193=\"I\"),'15   Other'!N193,0)","v":0},{"$f":"IF(OR(C193=\"F\",C193=\"G\",C193=\"Gb\",C193=\"H\",C193=\"Hb\",C193=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W193+'17a Facility Characteristics'!$X193)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N193-W193","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X193","v":0},{"$f":"('17a Facility Characteristics'!$Z193+'17a Facility Characteristics'!$AA193)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K193+'17a Facility Characteristics'!$L193+'17a Facility Characteristics'!$Q193+'17a Facility Characteristics'!$R193+'17a Facility Characteristics'!$T193+'17a Facility Characteristics'!$U193+'17a Facility Characteristics'!$W193+'17a Facility Characteristics'!$X193+'17a Facility Characteristics'!$Z193+'17a Facility Characteristics'!$AA193","v":8150.4377877479092},127.95035773544598]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(B194,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C194=\"A\",D194=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D194=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C194=\"A\",D194=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D194=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K194+'17a Facility Characteristics'!$L194)*'16   Sum'!$C$15","v":0},{"$f":"IF(D194=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1176808.1904770548},{"$f":"IF(D194=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":266690.46166212135},{"$f":"('17a Facility Characteristics'!$N194+'17a Facility Characteristics'!$O194)*'16   Sum'!$C$15","v":433049.59564175282},{"$f":"IF(D194=\"a\",'13   EarthSum'!P194+'13   EarthSum'!Q194,0)+IF(AND(C194=\"E\",D194=\"c\"),'13   EarthSum'!P194+'13   EarthSum'!Q194,0)","v":0},{"$f":"IF(D194=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C194=\"E\",D194=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q194+'17a Facility Characteristics'!$R194)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M194+IF(AND(C194=\"E\",OR(D194=\"b\",D194=\"d\")),'13   EarthSum'!P194+'13   EarthSum'!Q194,0)","v":0},{"$f":"SUM('14   Revegetation'!L194)+IF(AND(C194=\"E\",OR(D194=\"b\",D194=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T194+'17a Facility Characteristics'!$U194)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C194=\"F\",C194=\"G\",C194=\"Gb\",C194=\"H\",C194=\"Hb\",C194=\"I\"),'15   Other'!N194,0)","v":0},{"$f":"IF(OR(C194=\"F\",C194=\"G\",C194=\"Gb\",C194=\"H\",C194=\"Hb\",C194=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W194+'17a Facility Characteristics'!$X194)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N194-W194","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X194","v":0},{"$f":"('17a Facility Characteristics'!$Z194+'17a Facility Characteristics'!$AA194)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K194+'17a Facility Characteristics'!$L194+'17a Facility Characteristics'!$Q194+'17a Facility Characteristics'!$R194+'17a Facility Characteristics'!$T194+'17a Facility Characteristics'!$U194+'17a Facility Characteristics'!$W194+'17a Facility Characteristics'!$X194+'17a Facility Characteristics'!$Z194+'17a Facility Characteristics'!$AA194","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(B195,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C195=\"A\",D195=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D195=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C195=\"A\",D195=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D195=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K195+'17a Facility Characteristics'!$L195)*'16   Sum'!$C$15","v":0},{"$f":"IF(D195=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":250940.56792493913},{"$f":"IF(D195=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":56868.618396110483},{"$f":"('17a Facility Characteristics'!$N195+'17a Facility Characteristics'!$O195)*'16   Sum'!$C$15","v":92342.755896314877},{"$f":"IF(D195=\"a\",'13   EarthSum'!P195+'13   EarthSum'!Q195,0)+IF(AND(C195=\"E\",D195=\"c\"),'13   EarthSum'!P195+'13   EarthSum'!Q195,0)","v":0},{"$f":"IF(D195=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C195=\"E\",D195=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q195+'17a Facility Characteristics'!$R195)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M195+IF(AND(C195=\"E\",OR(D195=\"b\",D195=\"d\")),'13   EarthSum'!P195+'13   EarthSum'!Q195,0)","v":0},{"$f":"SUM('14   Revegetation'!L195)+IF(AND(C195=\"E\",OR(D195=\"b\",D195=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T195+'17a Facility Characteristics'!$U195)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C195=\"F\",C195=\"G\",C195=\"Gb\",C195=\"H\",C195=\"Hb\",C195=\"I\"),'15   Other'!N195,0)","v":0},{"$f":"IF(OR(C195=\"F\",C195=\"G\",C195=\"Gb\",C195=\"H\",C195=\"Hb\",C195=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W195+'17a Facility Characteristics'!$X195)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N195-W195","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X195","v":0},{"$f":"('17a Facility Characteristics'!$Z195+'17a Facility Characteristics'!$AA195)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K195+'17a Facility Characteristics'!$L195+'17a Facility Characteristics'!$Q195+'17a Facility Characteristics'!$R195+'17a Facility Characteristics'!$T195+'17a Facility Characteristics'!$U195+'17a Facility Characteristics'!$W195+'17a Facility Characteristics'!$X195+'17a Facility Characteristics'!$Z195+'17a Facility Characteristics'!$AA195","v":0},0]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"VLOOKUP(B196,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C196=\"A\",D196=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D196=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3108.5292833375793},{"$f":"IF(AND(C196=\"A\",D196=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D196=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":704.46068983209216},{"$f":"('17a Facility Characteristics'!$K196+'17a Facility Characteristics'!$L196)*'16   Sum'!$C$15","v":1143.8969919509013},{"$f":"IF(D196=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D196=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N196+'17a Facility Characteristics'!$O196)*'16   Sum'!$C$15","v":0},{"$f":"IF(D196=\"a\",'13   EarthSum'!P196+'13   EarthSum'!Q196,0)+IF(AND(C196=\"E\",D196=\"c\"),'13   EarthSum'!P196+'13   EarthSum'!Q196,0)","v":0},{"$f":"IF(D196=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C196=\"E\",D196=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q196+'17a Facility Characteristics'!$R196)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M196+IF(AND(C196=\"E\",OR(D196=\"b\",D196=\"d\")),'13   EarthSum'!P196+'13   EarthSum'!Q196,0)","v":0},{"$f":"SUM('14   Revegetation'!L196)+IF(AND(C196=\"E\",OR(D196=\"b\",D196=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T196+'17a Facility Characteristics'!$U196)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C196=\"F\",C196=\"G\",C196=\"Gb\",C196=\"H\",C196=\"Hb\",C196=\"I\"),'15   Other'!N196,0)","v":0},{"$f":"IF(OR(C196=\"F\",C196=\"G\",C196=\"Gb\",C196=\"H\",C196=\"Hb\",C196=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W196+'17a Facility Characteristics'!$X196)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N196-W196","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X196","v":0},{"$f":"('17a Facility Characteristics'!$Z196+'17a Facility Characteristics'!$AA196)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K196+'17a Facility Characteristics'!$L196+'17a Facility Characteristics'!$Q196+'17a Facility Characteristics'!$R196+'17a Facility Characteristics'!$T196+'17a Facility Characteristics'!$U196+'17a Facility Characteristics'!$W196+'17a Facility Characteristics'!$X196+'17a Facility Characteristics'!$Z196+'17a Facility Characteristics'!$AA196","v":3812.9899731696714},514.97655461797274]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"VLOOKUP(B197,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C197=\"A\",D197=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D197=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":14750.17314848716},{"$f":"IF(AND(C197=\"A\",D197=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D197=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":3342.7116826673423},{"$f":"('17a Facility Characteristics'!$K197+'17a Facility Characteristics'!$L197)*'16   Sum'!$C$15","v":5427.86544934635},{"$f":"IF(D197=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D197=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N197+'17a Facility Characteristics'!$O197)*'16   Sum'!$C$15","v":0},{"$f":"IF(D197=\"a\",'13   EarthSum'!P197+'13   EarthSum'!Q197,0)+IF(AND(C197=\"E\",D197=\"c\"),'13   EarthSum'!P197+'13   EarthSum'!Q197,0)","v":0},{"$f":"IF(D197=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C197=\"E\",D197=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q197+'17a Facility Characteristics'!$R197)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M197+IF(AND(C197=\"E\",OR(D197=\"b\",D197=\"d\")),'13   EarthSum'!P197+'13   EarthSum'!Q197,0)","v":0},{"$f":"SUM('14   Revegetation'!L197)+IF(AND(C197=\"E\",OR(D197=\"b\",D197=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T197+'17a Facility Characteristics'!$U197)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C197=\"F\",C197=\"G\",C197=\"Gb\",C197=\"H\",C197=\"Hb\",C197=\"I\"),'15   Other'!N197,0)","v":0},{"$f":"IF(OR(C197=\"F\",C197=\"G\",C197=\"Gb\",C197=\"H\",C197=\"Hb\",C197=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W197+'17a Facility Characteristics'!$X197)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N197-W197","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X197","v":0},{"$f":"('17a Facility Characteristics'!$Z197+'17a Facility Characteristics'!$AA197)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K197+'17a Facility Characteristics'!$L197+'17a Facility Characteristics'!$Q197+'17a Facility Characteristics'!$R197+'17a Facility Characteristics'!$T197+'17a Facility Characteristics'!$U197+'17a Facility Characteristics'!$W197+'17a Facility Characteristics'!$X197+'17a Facility Characteristics'!$Z197+'17a Facility Characteristics'!$AA197","v":18092.884831154501},2584.6978330220713]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B198,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C198=\"A\",D198=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D198=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C198=\"A\",D198=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D198=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K198+'17a Facility Characteristics'!$L198)*'16   Sum'!$C$15","v":0},{"$f":"IF(D198=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D198=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N198+'17a Facility Characteristics'!$O198)*'16   Sum'!$C$15","v":0},{"$f":"IF(D198=\"a\",'13   EarthSum'!P198+'13   EarthSum'!Q198,0)+IF(AND(C198=\"E\",D198=\"c\"),'13   EarthSum'!P198+'13   EarthSum'!Q198,0)","v":0},{"$f":"IF(D198=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C198=\"E\",D198=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q198+'17a Facility Characteristics'!$R198)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M198+IF(AND(C198=\"E\",OR(D198=\"b\",D198=\"d\")),'13   EarthSum'!P198+'13   EarthSum'!Q198,0)","v":0},{"$f":"SUM('14   Revegetation'!L198)+IF(AND(C198=\"E\",OR(D198=\"b\",D198=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T198+'17a Facility Characteristics'!$U198)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C198=\"F\",C198=\"G\",C198=\"Gb\",C198=\"H\",C198=\"Hb\",C198=\"I\"),'15   Other'!N198,0)","v":0},{"$f":"IF(OR(C198=\"F\",C198=\"G\",C198=\"Gb\",C198=\"H\",C198=\"Hb\",C198=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W198+'17a Facility Characteristics'!$X198)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N198-W198","v":7831.27},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X198","v":0},{"$f":"('17a Facility Characteristics'!$Z198+'17a Facility Characteristics'!$AA198)*'16   Sum'!$C$15","v":2349.3809999999999},{"$f":"'17a Facility Characteristics'!$K198+'17a Facility Characteristics'!$L198+'17a Facility Characteristics'!$Q198+'17a Facility Characteristics'!$R198+'17a Facility Characteristics'!$T198+'17a Facility Characteristics'!$U198+'17a Facility Characteristics'!$W198+'17a Facility Characteristics'!$X198+'17a Facility Characteristics'!$Z198+'17a Facility Characteristics'!$AA198","v":7831.27},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B199,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C199=\"A\",D199=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D199=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C199=\"A\",D199=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D199=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K199+'17a Facility Characteristics'!$L199)*'16   Sum'!$C$15","v":0},{"$f":"IF(D199=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D199=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N199+'17a Facility Characteristics'!$O199)*'16   Sum'!$C$15","v":0},{"$f":"IF(D199=\"a\",'13   EarthSum'!P199+'13   EarthSum'!Q199,0)+IF(AND(C199=\"E\",D199=\"c\"),'13   EarthSum'!P199+'13   EarthSum'!Q199,0)","v":0},{"$f":"IF(D199=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C199=\"E\",D199=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q199+'17a Facility Characteristics'!$R199)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M199+IF(AND(C199=\"E\",OR(D199=\"b\",D199=\"d\")),'13   EarthSum'!P199+'13   EarthSum'!Q199,0)","v":0},{"$f":"SUM('14   Revegetation'!L199)+IF(AND(C199=\"E\",OR(D199=\"b\",D199=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T199+'17a Facility Characteristics'!$U199)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C199=\"F\",C199=\"G\",C199=\"Gb\",C199=\"H\",C199=\"Hb\",C199=\"I\"),'15   Other'!N199,0)","v":0},{"$f":"IF(OR(C199=\"F\",C199=\"G\",C199=\"Gb\",C199=\"H\",C199=\"Hb\",C199=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W199+'17a Facility Characteristics'!$X199)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N199-W199","v":214169.79},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X199","v":0},{"$f":"('17a Facility Characteristics'!$Z199+'17a Facility Characteristics'!$AA199)*'16   Sum'!$C$15","v":64250.936999999998},{"$f":"'17a Facility Characteristics'!$K199+'17a Facility Characteristics'!$L199+'17a Facility Characteristics'!$Q199+'17a Facility Characteristics'!$R199+'17a Facility Characteristics'!$T199+'17a Facility Characteristics'!$U199+'17a Facility Characteristics'!$W199+'17a Facility Characteristics'!$X199+'17a Facility Characteristics'!$Z199+'17a Facility Characteristics'!$AA199","v":214169.79},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B200,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C200=\"A\",D200=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D200=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C200=\"A\",D200=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D200=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K200+'17a Facility Characteristics'!$L200)*'16   Sum'!$C$15","v":0},{"$f":"IF(D200=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D200=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N200+'17a Facility Characteristics'!$O200)*'16   Sum'!$C$15","v":0},{"$f":"IF(D200=\"a\",'13   EarthSum'!P200+'13   EarthSum'!Q200,0)+IF(AND(C200=\"E\",D200=\"c\"),'13   EarthSum'!P200+'13   EarthSum'!Q200,0)","v":0},{"$f":"IF(D200=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C200=\"E\",D200=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q200+'17a Facility Characteristics'!$R200)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M200+IF(AND(C200=\"E\",OR(D200=\"b\",D200=\"d\")),'13   EarthSum'!P200+'13   EarthSum'!Q200,0)","v":0},{"$f":"SUM('14   Revegetation'!L200)+IF(AND(C200=\"E\",OR(D200=\"b\",D200=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T200+'17a Facility Characteristics'!$U200)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C200=\"F\",C200=\"G\",C200=\"Gb\",C200=\"H\",C200=\"Hb\",C200=\"I\"),'15   Other'!N200,0)","v":0},{"$f":"IF(OR(C200=\"F\",C200=\"G\",C200=\"Gb\",C200=\"H\",C200=\"Hb\",C200=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W200+'17a Facility Characteristics'!$X200)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N200-W200","v":1604120.2800000003},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X200","v":0},{"$f":"('17a Facility Characteristics'!$Z200+'17a Facility Characteristics'!$AA200)*'16   Sum'!$C$15","v":481236.08400000003},{"$f":"'17a Facility Characteristics'!$K200+'17a Facility Characteristics'!$L200+'17a Facility Characteristics'!$Q200+'17a Facility Characteristics'!$R200+'17a Facility Characteristics'!$T200+'17a Facility Characteristics'!$U200+'17a Facility Characteristics'!$W200+'17a Facility Characteristics'!$X200+'17a Facility Characteristics'!$Z200+'17a Facility Characteristics'!$AA200","v":1604120.2800000003},0]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B201,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C201=\"A\",D201=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D201=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C201=\"A\",D201=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D201=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K201+'17a Facility Characteristics'!$L201)*'16   Sum'!$C$15","v":0},{"$f":"IF(D201=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D201=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N201+'17a Facility Characteristics'!$O201)*'16   Sum'!$C$15","v":0},{"$f":"IF(D201=\"a\",'13   EarthSum'!P201+'13   EarthSum'!Q201,0)+IF(AND(C201=\"E\",D201=\"c\"),'13   EarthSum'!P201+'13   EarthSum'!Q201,0)","v":0},{"$f":"IF(D201=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C201=\"E\",D201=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q201+'17a Facility Characteristics'!$R201)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M201+IF(AND(C201=\"E\",OR(D201=\"b\",D201=\"d\")),'13   EarthSum'!P201+'13   EarthSum'!Q201,0)","v":0},{"$f":"SUM('14   Revegetation'!L201)+IF(AND(C201=\"E\",OR(D201=\"b\",D201=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T201+'17a Facility Characteristics'!$U201)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C201=\"F\",C201=\"G\",C201=\"Gb\",C201=\"H\",C201=\"Hb\",C201=\"I\"),'15   Other'!N201,0)","v":0},{"$f":"IF(OR(C201=\"F\",C201=\"G\",C201=\"Gb\",C201=\"H\",C201=\"Hb\",C201=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W201+'17a Facility Characteristics'!$X201)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N201-W201","v":7358.85},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X201","v":0},{"$f":"('17a Facility Characteristics'!$Z201+'17a Facility Characteristics'!$AA201)*'16   Sum'!$C$15","v":2207.6550000000002},{"$f":"'17a Facility Characteristics'!$K201+'17a Facility Characteristics'!$L201+'17a Facility Characteristics'!$Q201+'17a Facility Characteristics'!$R201+'17a Facility Characteristics'!$T201+'17a Facility Characteristics'!$U201+'17a Facility Characteristics'!$W201+'17a Facility Characteristics'!$X201+'17a Facility Characteristics'!$Z201+'17a Facility Characteristics'!$AA201","v":7358.85},115.52354788069074]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B202,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C202=\"A\",D202=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D202=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C202=\"A\",D202=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D202=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K202+'17a Facility Characteristics'!$L202)*'16   Sum'!$C$15","v":0},{"$f":"IF(D202=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D202=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N202+'17a Facility Characteristics'!$O202)*'16   Sum'!$C$15","v":0},{"$f":"IF(D202=\"a\",'13   EarthSum'!P202+'13   EarthSum'!Q202,0)+IF(AND(C202=\"E\",D202=\"c\"),'13   EarthSum'!P202+'13   EarthSum'!Q202,0)","v":0},{"$f":"IF(D202=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C202=\"E\",D202=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q202+'17a Facility Characteristics'!$R202)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M202+IF(AND(C202=\"E\",OR(D202=\"b\",D202=\"d\")),'13   EarthSum'!P202+'13   EarthSum'!Q202,0)","v":0},{"$f":"SUM('14   Revegetation'!L202)+IF(AND(C202=\"E\",OR(D202=\"b\",D202=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T202+'17a Facility Characteristics'!$U202)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C202=\"F\",C202=\"G\",C202=\"Gb\",C202=\"H\",C202=\"Hb\",C202=\"I\"),'15   Other'!N202,0)","v":0},{"$f":"IF(OR(C202=\"F\",C202=\"G\",C202=\"Gb\",C202=\"H\",C202=\"Hb\",C202=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W202+'17a Facility Characteristics'!$X202)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N202-W202","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X202","v":0},{"$f":"('17a Facility Characteristics'!$Z202+'17a Facility Characteristics'!$AA202)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K202+'17a Facility Characteristics'!$L202+'17a Facility Characteristics'!$Q202+'17a Facility Characteristics'!$R202+'17a Facility Characteristics'!$T202+'17a Facility Characteristics'!$U202+'17a Facility Characteristics'!$W202+'17a Facility Characteristics'!$X202+'17a Facility Characteristics'!$Z202+'17a Facility Characteristics'!$AA202","v":0},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B203,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C203=\"A\",D203=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D203=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C203=\"A\",D203=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D203=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K203+'17a Facility Characteristics'!$L203)*'16   Sum'!$C$15","v":0},{"$f":"IF(D203=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D203=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N203+'17a Facility Characteristics'!$O203)*'16   Sum'!$C$15","v":0},{"$f":"IF(D203=\"a\",'13   EarthSum'!P203+'13   EarthSum'!Q203,0)+IF(AND(C203=\"E\",D203=\"c\"),'13   EarthSum'!P203+'13   EarthSum'!Q203,0)","v":0},{"$f":"IF(D203=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C203=\"E\",D203=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q203+'17a Facility Characteristics'!$R203)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M203+IF(AND(C203=\"E\",OR(D203=\"b\",D203=\"d\")),'13   EarthSum'!P203+'13   EarthSum'!Q203,0)","v":0},{"$f":"SUM('14   Revegetation'!L203)+IF(AND(C203=\"E\",OR(D203=\"b\",D203=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T203+'17a Facility Characteristics'!$U203)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C203=\"F\",C203=\"G\",C203=\"Gb\",C203=\"H\",C203=\"Hb\",C203=\"I\"),'15   Other'!N203,0)","v":0},{"$f":"IF(OR(C203=\"F\",C203=\"G\",C203=\"Gb\",C203=\"H\",C203=\"Hb\",C203=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W203+'17a Facility Characteristics'!$X203)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N203-W203","v":13552.193506926204},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X203","v":0},{"$f":"('17a Facility Characteristics'!$Z203+'17a Facility Characteristics'!$AA203)*'16   Sum'!$C$15","v":4065.6580520778607},{"$f":"'17a Facility Characteristics'!$K203+'17a Facility Characteristics'!$L203+'17a Facility Characteristics'!$Q203+'17a Facility Characteristics'!$R203+'17a Facility Characteristics'!$T203+'17a Facility Characteristics'!$U203+'17a Facility Characteristics'!$W203+'17a Facility Characteristics'!$X203+'17a Facility Characteristics'!$Z203+'17a Facility Characteristics'!$AA203","v":13552.193506926204},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B204,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C204=\"A\",D204=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D204=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C204=\"A\",D204=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D204=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K204+'17a Facility Characteristics'!$L204)*'16   Sum'!$C$15","v":0},{"$f":"IF(D204=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D204=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N204+'17a Facility Characteristics'!$O204)*'16   Sum'!$C$15","v":0},{"$f":"IF(D204=\"a\",'13   EarthSum'!P204+'13   EarthSum'!Q204,0)+IF(AND(C204=\"E\",D204=\"c\"),'13   EarthSum'!P204+'13   EarthSum'!Q204,0)","v":0},{"$f":"IF(D204=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C204=\"E\",D204=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q204+'17a Facility Characteristics'!$R204)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M204+IF(AND(C204=\"E\",OR(D204=\"b\",D204=\"d\")),'13   EarthSum'!P204+'13   EarthSum'!Q204,0)","v":0},{"$f":"SUM('14   Revegetation'!L204)+IF(AND(C204=\"E\",OR(D204=\"b\",D204=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T204+'17a Facility Characteristics'!$U204)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C204=\"F\",C204=\"G\",C204=\"Gb\",C204=\"H\",C204=\"Hb\",C204=\"I\"),'15   Other'!N204,0)","v":0},{"$f":"IF(OR(C204=\"F\",C204=\"G\",C204=\"Gb\",C204=\"H\",C204=\"Hb\",C204=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W204+'17a Facility Characteristics'!$X204)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N204-W204","v":13552.193506926204},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X204","v":0},{"$f":"('17a Facility Characteristics'!$Z204+'17a Facility Characteristics'!$AA204)*'16   Sum'!$C$15","v":4065.6580520778607},{"$f":"'17a Facility Characteristics'!$K204+'17a Facility Characteristics'!$L204+'17a Facility Characteristics'!$Q204+'17a Facility Characteristics'!$R204+'17a Facility Characteristics'!$T204+'17a Facility Characteristics'!$U204+'17a Facility Characteristics'!$W204+'17a Facility Characteristics'!$X204+'17a Facility Characteristics'!$Z204+'17a Facility Characteristics'!$AA204","v":13552.193506926204},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B205,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C205=\"A\",D205=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D205=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C205=\"A\",D205=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D205=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K205+'17a Facility Characteristics'!$L205)*'16   Sum'!$C$15","v":0},{"$f":"IF(D205=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D205=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N205+'17a Facility Characteristics'!$O205)*'16   Sum'!$C$15","v":0},{"$f":"IF(D205=\"a\",'13   EarthSum'!P205+'13   EarthSum'!Q205,0)+IF(AND(C205=\"E\",D205=\"c\"),'13   EarthSum'!P205+'13   EarthSum'!Q205,0)","v":0},{"$f":"IF(D205=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C205=\"E\",D205=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q205+'17a Facility Characteristics'!$R205)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M205+IF(AND(C205=\"E\",OR(D205=\"b\",D205=\"d\")),'13   EarthSum'!P205+'13   EarthSum'!Q205,0)","v":0},{"$f":"SUM('14   Revegetation'!L205)+IF(AND(C205=\"E\",OR(D205=\"b\",D205=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T205+'17a Facility Characteristics'!$U205)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C205=\"F\",C205=\"G\",C205=\"Gb\",C205=\"H\",C205=\"Hb\",C205=\"I\"),'15   Other'!N205,0)","v":0},{"$f":"IF(OR(C205=\"F\",C205=\"G\",C205=\"Gb\",C205=\"H\",C205=\"Hb\",C205=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W205+'17a Facility Characteristics'!$X205)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N205-W205","v":4133.4190196124919},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X205","v":0},{"$f":"('17a Facility Characteristics'!$Z205+'17a Facility Characteristics'!$AA205)*'16   Sum'!$C$15","v":1240.0257058837476},{"$f":"'17a Facility Characteristics'!$K205+'17a Facility Characteristics'!$L205+'17a Facility Characteristics'!$Q205+'17a Facility Characteristics'!$R205+'17a Facility Characteristics'!$T205+'17a Facility Characteristics'!$U205+'17a Facility Characteristics'!$W205+'17a Facility Characteristics'!$X205+'17a Facility Characteristics'!$Z205+'17a Facility Characteristics'!$AA205","v":4133.4190196124919},0]
[30,{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B206,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C206=\"A\",D206=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D206=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C206=\"A\",D206=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D206=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K206+'17a Facility Characteristics'!$L206)*'16   Sum'!$C$15","v":0},{"$f":"IF(D206=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D206=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N206+'17a Facility Characteristics'!$O206)*'16   Sum'!$C$15","v":0},{"$f":"IF(D206=\"a\",'13   EarthSum'!P206+'13   EarthSum'!Q206,0)+IF(AND(C206=\"E\",D206=\"c\"),'13   EarthSum'!P206+'13   EarthSum'!Q206,0)","v":0},{"$f":"IF(D206=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C206=\"E\",D206=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q206+'17a Facility Characteristics'!$R206)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M206+IF(AND(C206=\"E\",OR(D206=\"b\",D206=\"d\")),'13   EarthSum'!P206+'13   EarthSum'!Q206,0)","v":0},{"$f":"SUM('14   Revegetation'!L206)+IF(AND(C206=\"E\",OR(D206=\"b\",D206=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T206+'17a Facility Characteristics'!$U206)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C206=\"F\",C206=\"G\",C206=\"Gb\",C206=\"H\",C206=\"Hb\",C206=\"I\"),'15   Other'!N206,0)","v":0},{"$f":"IF(OR(C206=\"F\",C206=\"G\",C206=\"Gb\",C206=\"H\",C206=\"Hb\",C206=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W206+'17a Facility Characteristics'!$X206)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N206-W206","v":1149070.8},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X206","v":0},{"$f":"('17a Facility Characteristics'!$Z206+'17a Facility Characteristics'!$AA206)*'16   Sum'!$C$15","v":344721.24},{"$f":"'17a Facility Characteristics'!$K206+'17a Facility Characteristics'!$L206+'17a Facility Characteristics'!$Q206+'17a Facility Characteristics'!$R206+'17a Facility Characteristics'!$T206+'17a Facility Characteristics'!$U206+'17a Facility Characteristics'!$W206+'17a Facility Characteristics'!$X206+'17a Facility Characteristics'!$Z206+'17a Facility Characteristics'!$AA206","v":1149070.8},0]
[31,{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B207,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C207=\"A\",D207=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D207=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C207=\"A\",D207=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D207=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K207+'17a Facility Characteristics'!$L207)*'16   Sum'!$C$15","v":0},{"$f":"IF(D207=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D207=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N207+'17a Facility Characteristics'!$O207)*'16   Sum'!$C$15","v":0},{"$f":"IF(D207=\"a\",'13   EarthSum'!P207+'13   EarthSum'!Q207,0)+IF(AND(C207=\"E\",D207=\"c\"),'13   EarthSum'!P207+'13   EarthSum'!Q207,0)","v":0},{"$f":"IF(D207=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C207=\"E\",D207=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q207+'17a Facility Characteristics'!$R207)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M207+IF(AND(C207=\"E\",OR(D207=\"b\",D207=\"d\")),'13   EarthSum'!P207+'13   EarthSum'!Q207,0)","v":0},{"$f":"SUM('14   Revegetation'!L207)+IF(AND(C207=\"E\",OR(D207=\"b\",D207=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T207+'17a Facility Characteristics'!$U207)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C207=\"F\",C207=\"G\",C207=\"Gb\",C207=\"H\",C207=\"Hb\",C207=\"I\"),'15   Other'!N207,0)","v":0},{"$f":"IF(OR(C207=\"F\",C207=\"G\",C207=\"Gb\",C207=\"H\",C207=\"Hb\",C207=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W207+'17a Facility Characteristics'!$X207)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N207-W207","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X207","v":0},{"$f":"('17a Facility Characteristics'!$Z207+'17a Facility Characteristics'!$AA207)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K207+'17a Facility Characteristics'!$L207+'17a Facility Characteristics'!$Q207+'17a Facility Characteristics'!$R207+'17a Facility Characteristics'!$T207+'17a Facility Characteristics'!$U207+'17a Facility Characteristics'!$W207+'17a Facility Characteristics'!$X207+'17a Facility Characteristics'!$Z207+'17a Facility Characteristics'!$AA207","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B208,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C208=\"A\",D208=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D208=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C208=\"A\",D208=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D208=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K208+'17a Facility Characteristics'!$L208)*'16   Sum'!$C$15","v":0},{"$f":"IF(D208=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D208=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N208+'17a Facility Characteristics'!$O208)*'16   Sum'!$C$15","v":0},{"$f":"IF(D208=\"a\",'13   EarthSum'!P208+'13   EarthSum'!Q208,0)+IF(AND(C208=\"E\",D208=\"c\"),'13   EarthSum'!P208+'13   EarthSum'!Q208,0)","v":0},{"$f":"IF(D208=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C208=\"E\",D208=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q208+'17a Facility Characteristics'!$R208)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M208+IF(AND(C208=\"E\",OR(D208=\"b\",D208=\"d\")),'13   EarthSum'!P208+'13   EarthSum'!Q208,0)","v":0},{"$f":"SUM('14   Revegetation'!L208)+IF(AND(C208=\"E\",OR(D208=\"b\",D208=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T208+'17a Facility Characteristics'!$U208)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C208=\"F\",C208=\"G\",C208=\"Gb\",C208=\"H\",C208=\"Hb\",C208=\"I\"),'15   Other'!N208,0)","v":0},{"$f":"IF(OR(C208=\"F\",C208=\"G\",C208=\"Gb\",C208=\"H\",C208=\"Hb\",C208=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W208+'17a Facility Characteristics'!$X208)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N208-W208","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X208","v":0},{"$f":"('17a Facility Characteristics'!$Z208+'17a Facility Characteristics'!$AA208)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K208+'17a Facility Characteristics'!$L208+'17a Facility Characteristics'!$Q208+'17a Facility Characteristics'!$R208+'17a Facility Characteristics'!$T208+'17a Facility Characteristics'!$U208+'17a Facility Characteristics'!$W208+'17a Facility Characteristics'!$X208+'17a Facility Characteristics'!$Z208+'17a Facility Characteristics'!$AA208","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B209,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C209=\"A\",D209=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D209=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C209=\"A\",D209=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D209=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K209+'17a Facility Characteristics'!$L209)*'16   Sum'!$C$15","v":0},{"$f":"IF(D209=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D209=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N209+'17a Facility Characteristics'!$O209)*'16   Sum'!$C$15","v":0},{"$f":"IF(D209=\"a\",'13   EarthSum'!P209+'13   EarthSum'!Q209,0)+IF(AND(C209=\"E\",D209=\"c\"),'13   EarthSum'!P209+'13   EarthSum'!Q209,0)","v":0},{"$f":"IF(D209=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C209=\"E\",D209=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q209+'17a Facility Characteristics'!$R209)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M209+IF(AND(C209=\"E\",OR(D209=\"b\",D209=\"d\")),'13   EarthSum'!P209+'13   EarthSum'!Q209,0)","v":0},{"$f":"SUM('14   Revegetation'!L209)+IF(AND(C209=\"E\",OR(D209=\"b\",D209=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T209+'17a Facility Characteristics'!$U209)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C209=\"F\",C209=\"G\",C209=\"Gb\",C209=\"H\",C209=\"Hb\",C209=\"I\"),'15   Other'!N209,0)","v":0},{"$f":"IF(OR(C209=\"F\",C209=\"G\",C209=\"Gb\",C209=\"H\",C209=\"Hb\",C209=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W209+'17a Facility Characteristics'!$X209)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N209-W209","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X209","v":0},{"$f":"('17a Facility Characteristics'!$Z209+'17a Facility Characteristics'!$AA209)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K209+'17a Facility Characteristics'!$L209+'17a Facility Characteristics'!$Q209+'17a Facility Characteristics'!$R209+'17a Facility Characteristics'!$T209+'17a Facility Characteristics'!$U209+'17a Facility Characteristics'!$W209+'17a Facility Characteristics'!$X209+'17a Facility Characteristics'!$Z209+'17a Facility Characteristics'!$AA209","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B210,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C210=\"A\",D210=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D210=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C210=\"A\",D210=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D210=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K210+'17a Facility Characteristics'!$L210)*'16   Sum'!$C$15","v":0},{"$f":"IF(D210=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D210=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N210+'17a Facility Characteristics'!$O210)*'16   Sum'!$C$15","v":0},{"$f":"IF(D210=\"a\",'13   EarthSum'!P210+'13   EarthSum'!Q210,0)+IF(AND(C210=\"E\",D210=\"c\"),'13   EarthSum'!P210+'13   EarthSum'!Q210,0)","v":0},{"$f":"IF(D210=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C210=\"E\",D210=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q210+'17a Facility Characteristics'!$R210)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M210+IF(AND(C210=\"E\",OR(D210=\"b\",D210=\"d\")),'13   EarthSum'!P210+'13   EarthSum'!Q210,0)","v":0},{"$f":"SUM('14   Revegetation'!L210)+IF(AND(C210=\"E\",OR(D210=\"b\",D210=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T210+'17a Facility Characteristics'!$U210)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C210=\"F\",C210=\"G\",C210=\"Gb\",C210=\"H\",C210=\"Hb\",C210=\"I\"),'15   Other'!N210,0)","v":0},{"$f":"IF(OR(C210=\"F\",C210=\"G\",C210=\"Gb\",C210=\"H\",C210=\"Hb\",C210=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W210+'17a Facility Characteristics'!$X210)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N210-W210","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X210","v":0},{"$f":"('17a Facility Characteristics'!$Z210+'17a Facility Characteristics'!$AA210)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K210+'17a Facility Characteristics'!$L210+'17a Facility Characteristics'!$Q210+'17a Facility Characteristics'!$R210+'17a Facility Characteristics'!$T210+'17a Facility Characteristics'!$U210+'17a Facility Characteristics'!$W210+'17a Facility Characteristics'!$X210+'17a Facility Characteristics'!$Z210+'17a Facility Characteristics'!$AA210","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B211,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C211=\"A\",D211=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D211=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C211=\"A\",D211=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D211=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K211+'17a Facility Characteristics'!$L211)*'16   Sum'!$C$15","v":0},{"$f":"IF(D211=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D211=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N211+'17a Facility Characteristics'!$O211)*'16   Sum'!$C$15","v":0},{"$f":"IF(D211=\"a\",'13   EarthSum'!P211+'13   EarthSum'!Q211,0)+IF(AND(C211=\"E\",D211=\"c\"),'13   EarthSum'!P211+'13   EarthSum'!Q211,0)","v":0},{"$f":"IF(D211=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C211=\"E\",D211=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q211+'17a Facility Characteristics'!$R211)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M211+IF(AND(C211=\"E\",OR(D211=\"b\",D211=\"d\")),'13   EarthSum'!P211+'13   EarthSum'!Q211,0)","v":0},{"$f":"SUM('14   Revegetation'!L211)+IF(AND(C211=\"E\",OR(D211=\"b\",D211=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T211+'17a Facility Characteristics'!$U211)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C211=\"F\",C211=\"G\",C211=\"Gb\",C211=\"H\",C211=\"Hb\",C211=\"I\"),'15   Other'!N211,0)","v":0},{"$f":"IF(OR(C211=\"F\",C211=\"G\",C211=\"Gb\",C211=\"H\",C211=\"Hb\",C211=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W211+'17a Facility Characteristics'!$X211)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N211-W211","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X211","v":0},{"$f":"('17a Facility Characteristics'!$Z211+'17a Facility Characteristics'!$AA211)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K211+'17a Facility Characteristics'!$L211+'17a Facility Characteristics'!$Q211+'17a Facility Characteristics'!$R211+'17a Facility Characteristics'!$T211+'17a Facility Characteristics'!$U211+'17a Facility Characteristics'!$W211+'17a Facility Characteristics'!$X211+'17a Facility Characteristics'!$Z211+'17a Facility Characteristics'!$AA211","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B212,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C212=\"A\",D212=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D212=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C212=\"A\",D212=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D212=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K212+'17a Facility Characteristics'!$L212)*'16   Sum'!$C$15","v":0},{"$f":"IF(D212=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D212=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N212+'17a Facility Characteristics'!$O212)*'16   Sum'!$C$15","v":0},{"$f":"IF(D212=\"a\",'13   EarthSum'!P212+'13   EarthSum'!Q212,0)+IF(AND(C212=\"E\",D212=\"c\"),'13   EarthSum'!P212+'13   EarthSum'!Q212,0)","v":0},{"$f":"IF(D212=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C212=\"E\",D212=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q212+'17a Facility Characteristics'!$R212)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M212+IF(AND(C212=\"E\",OR(D212=\"b\",D212=\"d\")),'13   EarthSum'!P212+'13   EarthSum'!Q212,0)","v":0},{"$f":"SUM('14   Revegetation'!L212)+IF(AND(C212=\"E\",OR(D212=\"b\",D212=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T212+'17a Facility Characteristics'!$U212)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C212=\"F\",C212=\"G\",C212=\"Gb\",C212=\"H\",C212=\"Hb\",C212=\"I\"),'15   Other'!N212,0)","v":0},{"$f":"IF(OR(C212=\"F\",C212=\"G\",C212=\"Gb\",C212=\"H\",C212=\"Hb\",C212=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W212+'17a Facility Characteristics'!$X212)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N212-W212","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X212","v":0},{"$f":"('17a Facility Characteristics'!$Z212+'17a Facility Characteristics'!$AA212)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K212+'17a Facility Characteristics'!$L212+'17a Facility Characteristics'!$Q212+'17a Facility Characteristics'!$R212+'17a Facility Characteristics'!$T212+'17a Facility Characteristics'!$U212+'17a Facility Characteristics'!$W212+'17a Facility Characteristics'!$X212+'17a Facility Characteristics'!$Z212+'17a Facility Characteristics'!$AA212","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B213,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C213=\"A\",D213=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D213=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C213=\"A\",D213=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D213=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K213+'17a Facility Characteristics'!$L213)*'16   Sum'!$C$15","v":0},{"$f":"IF(D213=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D213=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N213+'17a Facility Characteristics'!$O213)*'16   Sum'!$C$15","v":0},{"$f":"IF(D213=\"a\",'13   EarthSum'!P213+'13   EarthSum'!Q213,0)+IF(AND(C213=\"E\",D213=\"c\"),'13   EarthSum'!P213+'13   EarthSum'!Q213,0)","v":0},{"$f":"IF(D213=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C213=\"E\",D213=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q213+'17a Facility Characteristics'!$R213)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M213+IF(AND(C213=\"E\",OR(D213=\"b\",D213=\"d\")),'13   EarthSum'!P213+'13   EarthSum'!Q213,0)","v":0},{"$f":"SUM('14   Revegetation'!L213)+IF(AND(C213=\"E\",OR(D213=\"b\",D213=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T213+'17a Facility Characteristics'!$U213)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C213=\"F\",C213=\"G\",C213=\"Gb\",C213=\"H\",C213=\"Hb\",C213=\"I\"),'15   Other'!N213,0)","v":0},{"$f":"IF(OR(C213=\"F\",C213=\"G\",C213=\"Gb\",C213=\"H\",C213=\"Hb\",C213=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W213+'17a Facility Characteristics'!$X213)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N213-W213","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X213","v":0},{"$f":"('17a Facility Characteristics'!$Z213+'17a Facility Characteristics'!$AA213)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K213+'17a Facility Characteristics'!$L213+'17a Facility Characteristics'!$Q213+'17a Facility Characteristics'!$R213+'17a Facility Characteristics'!$T213+'17a Facility Characteristics'!$U213+'17a Facility Characteristics'!$W213+'17a Facility Characteristics'!$X213+'17a Facility Characteristics'!$Z213+'17a Facility Characteristics'!$AA213","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B214,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C214=\"A\",D214=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D214=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C214=\"A\",D214=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D214=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K214+'17a Facility Characteristics'!$L214)*'16   Sum'!$C$15","v":0},{"$f":"IF(D214=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D214=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N214+'17a Facility Characteristics'!$O214)*'16   Sum'!$C$15","v":0},{"$f":"IF(D214=\"a\",'13   EarthSum'!P214+'13   EarthSum'!Q214,0)+IF(AND(C214=\"E\",D214=\"c\"),'13   EarthSum'!P214+'13   EarthSum'!Q214,0)","v":0},{"$f":"IF(D214=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C214=\"E\",D214=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q214+'17a Facility Characteristics'!$R214)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M214+IF(AND(C214=\"E\",OR(D214=\"b\",D214=\"d\")),'13   EarthSum'!P214+'13   EarthSum'!Q214,0)","v":0},{"$f":"SUM('14   Revegetation'!L214)+IF(AND(C214=\"E\",OR(D214=\"b\",D214=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T214+'17a Facility Characteristics'!$U214)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C214=\"F\",C214=\"G\",C214=\"Gb\",C214=\"H\",C214=\"Hb\",C214=\"I\"),'15   Other'!N214,0)","v":0},{"$f":"IF(OR(C214=\"F\",C214=\"G\",C214=\"Gb\",C214=\"H\",C214=\"Hb\",C214=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W214+'17a Facility Characteristics'!$X214)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N214-W214","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X214","v":0},{"$f":"('17a Facility Characteristics'!$Z214+'17a Facility Characteristics'!$AA214)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K214+'17a Facility Characteristics'!$L214+'17a Facility Characteristics'!$Q214+'17a Facility Characteristics'!$R214+'17a Facility Characteristics'!$T214+'17a Facility Characteristics'!$U214+'17a Facility Characteristics'!$W214+'17a Facility Characteristics'!$X214+'17a Facility Characteristics'!$Z214+'17a Facility Characteristics'!$AA214","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B215,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C215=\"A\",D215=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D215=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C215=\"A\",D215=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D215=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K215+'17a Facility Characteristics'!$L215)*'16   Sum'!$C$15","v":0},{"$f":"IF(D215=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D215=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N215+'17a Facility Characteristics'!$O215)*'16   Sum'!$C$15","v":0},{"$f":"IF(D215=\"a\",'13   EarthSum'!P215+'13   EarthSum'!Q215,0)+IF(AND(C215=\"E\",D215=\"c\"),'13   EarthSum'!P215+'13   EarthSum'!Q215,0)","v":0},{"$f":"IF(D215=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C215=\"E\",D215=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q215+'17a Facility Characteristics'!$R215)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M215+IF(AND(C215=\"E\",OR(D215=\"b\",D215=\"d\")),'13   EarthSum'!P215+'13   EarthSum'!Q215,0)","v":0},{"$f":"SUM('14   Revegetation'!L215)+IF(AND(C215=\"E\",OR(D215=\"b\",D215=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T215+'17a Facility Characteristics'!$U215)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C215=\"F\",C215=\"G\",C215=\"Gb\",C215=\"H\",C215=\"Hb\",C215=\"I\"),'15   Other'!N215,0)","v":0},{"$f":"IF(OR(C215=\"F\",C215=\"G\",C215=\"Gb\",C215=\"H\",C215=\"Hb\",C215=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W215+'17a Facility Characteristics'!$X215)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N215-W215","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X215","v":0},{"$f":"('17a Facility Characteristics'!$Z215+'17a Facility Characteristics'!$AA215)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K215+'17a Facility Characteristics'!$L215+'17a Facility Characteristics'!$Q215+'17a Facility Characteristics'!$R215+'17a Facility Characteristics'!$T215+'17a Facility Characteristics'!$U215+'17a Facility Characteristics'!$W215+'17a Facility Characteristics'!$X215+'17a Facility Characteristics'!$Z215+'17a Facility Characteristics'!$AA215","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B216,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C216=\"A\",D216=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D216=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C216=\"A\",D216=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D216=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K216+'17a Facility Characteristics'!$L216)*'16   Sum'!$C$15","v":0},{"$f":"IF(D216=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D216=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N216+'17a Facility Characteristics'!$O216)*'16   Sum'!$C$15","v":0},{"$f":"IF(D216=\"a\",'13   EarthSum'!P216+'13   EarthSum'!Q216,0)+IF(AND(C216=\"E\",D216=\"c\"),'13   EarthSum'!P216+'13   EarthSum'!Q216,0)","v":0},{"$f":"IF(D216=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C216=\"E\",D216=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q216+'17a Facility Characteristics'!$R216)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M216+IF(AND(C216=\"E\",OR(D216=\"b\",D216=\"d\")),'13   EarthSum'!P216+'13   EarthSum'!Q216,0)","v":0},{"$f":"SUM('14   Revegetation'!L216)+IF(AND(C216=\"E\",OR(D216=\"b\",D216=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T216+'17a Facility Characteristics'!$U216)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C216=\"F\",C216=\"G\",C216=\"Gb\",C216=\"H\",C216=\"Hb\",C216=\"I\"),'15   Other'!N216,0)","v":0},{"$f":"IF(OR(C216=\"F\",C216=\"G\",C216=\"Gb\",C216=\"H\",C216=\"Hb\",C216=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W216+'17a Facility Characteristics'!$X216)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N216-W216","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X216","v":0},{"$f":"('17a Facility Characteristics'!$Z216+'17a Facility Characteristics'!$AA216)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K216+'17a Facility Characteristics'!$L216+'17a Facility Characteristics'!$Q216+'17a Facility Characteristics'!$R216+'17a Facility Characteristics'!$T216+'17a Facility Characteristics'!$U216+'17a Facility Characteristics'!$W216+'17a Facility Characteristics'!$X216+'17a Facility Characteristics'!$Z216+'17a Facility Characteristics'!$AA216","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B217,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C217=\"A\",D217=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D217=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C217=\"A\",D217=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D217=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K217+'17a Facility Characteristics'!$L217)*'16   Sum'!$C$15","v":0},{"$f":"IF(D217=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D217=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N217+'17a Facility Characteristics'!$O217)*'16   Sum'!$C$15","v":0},{"$f":"IF(D217=\"a\",'13   EarthSum'!P217+'13   EarthSum'!Q217,0)+IF(AND(C217=\"E\",D217=\"c\"),'13   EarthSum'!P217+'13   EarthSum'!Q217,0)","v":0},{"$f":"IF(D217=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C217=\"E\",D217=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q217+'17a Facility Characteristics'!$R217)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M217+IF(AND(C217=\"E\",OR(D217=\"b\",D217=\"d\")),'13   EarthSum'!P217+'13   EarthSum'!Q217,0)","v":0},{"$f":"SUM('14   Revegetation'!L217)+IF(AND(C217=\"E\",OR(D217=\"b\",D217=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T217+'17a Facility Characteristics'!$U217)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C217=\"F\",C217=\"G\",C217=\"Gb\",C217=\"H\",C217=\"Hb\",C217=\"I\"),'15   Other'!N217,0)","v":0},{"$f":"IF(OR(C217=\"F\",C217=\"G\",C217=\"Gb\",C217=\"H\",C217=\"Hb\",C217=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W217+'17a Facility Characteristics'!$X217)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N217-W217","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X217","v":0},{"$f":"('17a Facility Characteristics'!$Z217+'17a Facility Characteristics'!$AA217)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K217+'17a Facility Characteristics'!$L217+'17a Facility Characteristics'!$Q217+'17a Facility Characteristics'!$R217+'17a Facility Characteristics'!$T217+'17a Facility Characteristics'!$U217+'17a Facility Characteristics'!$W217+'17a Facility Characteristics'!$X217+'17a Facility Characteristics'!$Z217+'17a Facility Characteristics'!$AA217","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B218,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C218=\"A\",D218=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D218=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C218=\"A\",D218=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D218=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K218+'17a Facility Characteristics'!$L218)*'16   Sum'!$C$15","v":0},{"$f":"IF(D218=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D218=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N218+'17a Facility Characteristics'!$O218)*'16   Sum'!$C$15","v":0},{"$f":"IF(D218=\"a\",'13   EarthSum'!P218+'13   EarthSum'!Q218,0)+IF(AND(C218=\"E\",D218=\"c\"),'13   EarthSum'!P218+'13   EarthSum'!Q218,0)","v":0},{"$f":"IF(D218=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C218=\"E\",D218=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q218+'17a Facility Characteristics'!$R218)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M218+IF(AND(C218=\"E\",OR(D218=\"b\",D218=\"d\")),'13   EarthSum'!P218+'13   EarthSum'!Q218,0)","v":0},{"$f":"SUM('14   Revegetation'!L218)+IF(AND(C218=\"E\",OR(D218=\"b\",D218=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T218+'17a Facility Characteristics'!$U218)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C218=\"F\",C218=\"G\",C218=\"Gb\",C218=\"H\",C218=\"Hb\",C218=\"I\"),'15   Other'!N218,0)","v":0},{"$f":"IF(OR(C218=\"F\",C218=\"G\",C218=\"Gb\",C218=\"H\",C218=\"Hb\",C218=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W218+'17a Facility Characteristics'!$X218)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N218-W218","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X218","v":0},{"$f":"('17a Facility Characteristics'!$Z218+'17a Facility Characteristics'!$AA218)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K218+'17a Facility Characteristics'!$L218+'17a Facility Characteristics'!$Q218+'17a Facility Characteristics'!$R218+'17a Facility Characteristics'!$T218+'17a Facility Characteristics'!$U218+'17a Facility Characteristics'!$W218+'17a Facility Characteristics'!$X218+'17a Facility Characteristics'!$Z218+'17a Facility Characteristics'!$AA218","v":133355.94034598835},0]
[25,{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B219,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C219=\"A\",D219=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D219=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C219=\"A\",D219=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D219=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K219+'17a Facility Characteristics'!$L219)*'16   Sum'!$C$15","v":0},{"$f":"IF(D219=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D219=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N219+'17a Facility Characteristics'!$O219)*'16   Sum'!$C$15","v":0},{"$f":"IF(D219=\"a\",'13   EarthSum'!P219+'13   EarthSum'!Q219,0)+IF(AND(C219=\"E\",D219=\"c\"),'13   EarthSum'!P219+'13   EarthSum'!Q219,0)","v":0},{"$f":"IF(D219=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C219=\"E\",D219=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q219+'17a Facility Characteristics'!$R219)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M219+IF(AND(C219=\"E\",OR(D219=\"b\",D219=\"d\")),'13   EarthSum'!P219+'13   EarthSum'!Q219,0)","v":0},{"$f":"SUM('14   Revegetation'!L219)+IF(AND(C219=\"E\",OR(D219=\"b\",D219=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T219+'17a Facility Characteristics'!$U219)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C219=\"F\",C219=\"G\",C219=\"Gb\",C219=\"H\",C219=\"Hb\",C219=\"I\"),'15   Other'!N219,0)","v":0},{"$f":"IF(OR(C219=\"F\",C219=\"G\",C219=\"Gb\",C219=\"H\",C219=\"Hb\",C219=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W219+'17a Facility Characteristics'!$X219)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N219-W219","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X219","v":0},{"$f":"('17a Facility Characteristics'!$Z219+'17a Facility Characteristics'!$AA219)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K219+'17a Facility Characteristics'!$L219+'17a Facility Characteristics'!$Q219+'17a Facility Characteristics'!$R219+'17a Facility Characteristics'!$T219+'17a Facility Characteristics'!$U219+'17a Facility Characteristics'!$W219+'17a Facility Characteristics'!$X219+'17a Facility Characteristics'!$Z219+'17a Facility Characteristics'!$AA219","v":133355.94034598835},0]
[{"$f":"VALUE(LEFT(TEXT(B220,\"0\"),2))","v":25},{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B220,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C220=\"A\",D220=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D220=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C220=\"A\",D220=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D220=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K220+'17a Facility Characteristics'!$L220)*'16   Sum'!$C$15","v":0},{"$f":"IF(D220=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D220=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N220+'17a Facility Characteristics'!$O220)*'16   Sum'!$C$15","v":0},{"$f":"IF(D220=\"a\",'13   EarthSum'!P220+'13   EarthSum'!Q220,0)+IF(AND(C220=\"E\",D220=\"c\"),'13   EarthSum'!P220+'13   EarthSum'!Q220,0)","v":0},{"$f":"IF(D220=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C220=\"E\",D220=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q220+'17a Facility Characteristics'!$R220)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M220+IF(AND(C220=\"E\",OR(D220=\"b\",D220=\"d\")),'13   EarthSum'!P220+'13   EarthSum'!Q220,0)","v":0},{"$f":"SUM('14   Revegetation'!L220)+IF(AND(C220=\"E\",OR(D220=\"b\",D220=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T220+'17a Facility Characteristics'!$U220)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C220=\"F\",C220=\"G\",C220=\"Gb\",C220=\"H\",C220=\"Hb\",C220=\"I\"),'15   Other'!N220,0)","v":0},{"$f":"IF(OR(C220=\"F\",C220=\"G\",C220=\"Gb\",C220=\"H\",C220=\"Hb\",C220=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W220+'17a Facility Characteristics'!$X220)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N220-W220","v":133355.94034598835},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X220","v":0},{"$f":"('17a Facility Characteristics'!$Z220+'17a Facility Characteristics'!$AA220)*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"'17a Facility Characteristics'!$K220+'17a Facility Characteristics'!$L220+'17a Facility Characteristics'!$Q220+'17a Facility Characteristics'!$R220+'17a Facility Characteristics'!$T220+'17a Facility Characteristics'!$U220+'17a Facility Characteristics'!$W220+'17a Facility Characteristics'!$X220+'17a Facility Characteristics'!$Z220+'17a Facility Characteristics'!$AA220","v":133355.94034598835},0]
[24,{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B221,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C221=\"A\",D221=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D221=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C221=\"A\",D221=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D221=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K221+'17a Facility Characteristics'!$L221)*'16   Sum'!$C$15","v":0},{"$f":"IF(D221=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D221=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N221+'17a Facility Characteristics'!$O221)*'16   Sum'!$C$15","v":0},{"$f":"IF(D221=\"a\",'13   EarthSum'!P221+'13   EarthSum'!Q221,0)+IF(AND(C221=\"E\",D221=\"c\"),'13   EarthSum'!P221+'13   EarthSum'!Q221,0)","v":0},{"$f":"IF(D221=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C221=\"E\",D221=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q221+'17a Facility Characteristics'!$R221)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M221+IF(AND(C221=\"E\",OR(D221=\"b\",D221=\"d\")),'13   EarthSum'!P221+'13   EarthSum'!Q221,0)","v":0},{"$f":"SUM('14   Revegetation'!L221)+IF(AND(C221=\"E\",OR(D221=\"b\",D221=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T221+'17a Facility Characteristics'!$U221)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C221=\"F\",C221=\"G\",C221=\"Gb\",C221=\"H\",C221=\"Hb\",C221=\"I\"),'15   Other'!N221,0)","v":0},{"$f":"IF(OR(C221=\"F\",C221=\"G\",C221=\"Gb\",C221=\"H\",C221=\"Hb\",C221=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W221+'17a Facility Characteristics'!$X221)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N221-W221","v":1325375},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X221","v":0},{"$f":"('17a Facility Characteristics'!$Z221+'17a Facility Characteristics'!$AA221)*'16   Sum'!$C$15","v":397612.5},{"$f":"'17a Facility Characteristics'!$K221+'17a Facility Characteristics'!$L221+'17a Facility Characteristics'!$Q221+'17a Facility Characteristics'!$R221+'17a Facility Characteristics'!$T221+'17a Facility Characteristics'!$U221+'17a Facility Characteristics'!$W221+'17a Facility Characteristics'!$X221+'17a Facility Characteristics'!$Z221+'17a Facility Characteristics'!$AA221","v":1325375},0]
[24,{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B222,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C222=\"A\",D222=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D222=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C222=\"A\",D222=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D222=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K222+'17a Facility Characteristics'!$L222)*'16   Sum'!$C$15","v":0},{"$f":"IF(D222=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D222=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N222+'17a Facility Characteristics'!$O222)*'16   Sum'!$C$15","v":0},{"$f":"IF(D222=\"a\",'13   EarthSum'!P222+'13   EarthSum'!Q222,0)+IF(AND(C222=\"E\",D222=\"c\"),'13   EarthSum'!P222+'13   EarthSum'!Q222,0)","v":0},{"$f":"IF(D222=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C222=\"E\",D222=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q222+'17a Facility Characteristics'!$R222)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M222+IF(AND(C222=\"E\",OR(D222=\"b\",D222=\"d\")),'13   EarthSum'!P222+'13   EarthSum'!Q222,0)","v":0},{"$f":"SUM('14   Revegetation'!L222)+IF(AND(C222=\"E\",OR(D222=\"b\",D222=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T222+'17a Facility Characteristics'!$U222)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C222=\"F\",C222=\"G\",C222=\"Gb\",C222=\"H\",C222=\"Hb\",C222=\"I\"),'15   Other'!N222,0)","v":0},{"$f":"IF(OR(C222=\"F\",C222=\"G\",C222=\"Gb\",C222=\"H\",C222=\"Hb\",C222=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W222+'17a Facility Characteristics'!$X222)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N222-W222","v":11031.68},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X222","v":0},{"$f":"('17a Facility Characteristics'!$Z222+'17a Facility Characteristics'!$AA222)*'16   Sum'!$C$15","v":3309.5039999999999},{"$f":"'17a Facility Characteristics'!$K222+'17a Facility Characteristics'!$L222+'17a Facility Characteristics'!$Q222+'17a Facility Characteristics'!$R222+'17a Facility Characteristics'!$T222+'17a Facility Characteristics'!$U222+'17a Facility Characteristics'!$W222+'17a Facility Characteristics'!$X222+'17a Facility Characteristics'!$Z222+'17a Facility Characteristics'!$AA222","v":11031.68},0]
[24,{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B223,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C223=\"A\",D223=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D223=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C223=\"A\",D223=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D223=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K223+'17a Facility Characteristics'!$L223)*'16   Sum'!$C$15","v":0},{"$f":"IF(D223=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D223=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N223+'17a Facility Characteristics'!$O223)*'16   Sum'!$C$15","v":0},{"$f":"IF(D223=\"a\",'13   EarthSum'!P223+'13   EarthSum'!Q223,0)+IF(AND(C223=\"E\",D223=\"c\"),'13   EarthSum'!P223+'13   EarthSum'!Q223,0)","v":0},{"$f":"IF(D223=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C223=\"E\",D223=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q223+'17a Facility Characteristics'!$R223)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M223+IF(AND(C223=\"E\",OR(D223=\"b\",D223=\"d\")),'13   EarthSum'!P223+'13   EarthSum'!Q223,0)","v":0},{"$f":"SUM('14   Revegetation'!L223)+IF(AND(C223=\"E\",OR(D223=\"b\",D223=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T223+'17a Facility Characteristics'!$U223)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C223=\"F\",C223=\"G\",C223=\"Gb\",C223=\"H\",C223=\"Hb\",C223=\"I\"),'15   Other'!N223,0)","v":0},{"$f":"IF(OR(C223=\"F\",C223=\"G\",C223=\"Gb\",C223=\"H\",C223=\"Hb\",C223=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W223+'17a Facility Characteristics'!$X223)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N223-W223","v":7496.8499999999995},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X223","v":0},{"$f":"('17a Facility Characteristics'!$Z223+'17a Facility Characteristics'!$AA223)*'16   Sum'!$C$15","v":2249.0549999999998},{"$f":"'17a Facility Characteristics'!$K223+'17a Facility Characteristics'!$L223+'17a Facility Characteristics'!$Q223+'17a Facility Characteristics'!$R223+'17a Facility Characteristics'!$T223+'17a Facility Characteristics'!$U223+'17a Facility Characteristics'!$W223+'17a Facility Characteristics'!$X223+'17a Facility Characteristics'!$Z223+'17a Facility Characteristics'!$AA223","v":7496.8499999999995},{"$f":"IF(J223>0,AC223/J223,0)","v":0}]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B224,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C224=\"A\",D224=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D224=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C224=\"A\",D224=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D224=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K224+'17a Facility Characteristics'!$L224)*'16   Sum'!$C$15","v":0},{"$f":"IF(D224=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D224=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N224+'17a Facility Characteristics'!$O224)*'16   Sum'!$C$15","v":0},{"$f":"IF(D224=\"a\",'13   EarthSum'!P224+'13   EarthSum'!Q224,0)+IF(AND(C224=\"E\",D224=\"c\"),'13   EarthSum'!P224+'13   EarthSum'!Q224,0)","v":0},{"$f":"IF(D224=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C224=\"E\",D224=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q224+'17a Facility Characteristics'!$R224)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M224+IF(AND(C224=\"E\",OR(D224=\"b\",D224=\"d\")),'13   EarthSum'!P224+'13   EarthSum'!Q224,0)","v":0},{"$f":"SUM('14   Revegetation'!L224)+IF(AND(C224=\"E\",OR(D224=\"b\",D224=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T224+'17a Facility Characteristics'!$U224)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C224=\"F\",C224=\"G\",C224=\"Gb\",C224=\"H\",C224=\"Hb\",C224=\"I\"),'15   Other'!N224,0)","v":0},{"$f":"IF(OR(C224=\"F\",C224=\"G\",C224=\"Gb\",C224=\"H\",C224=\"Hb\",C224=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W224+'17a Facility Characteristics'!$X224)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N224-W224","v":67997.5},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X224","v":0},{"$f":"('17a Facility Characteristics'!$Z224+'17a Facility Characteristics'!$AA224)*'16   Sum'!$C$15","v":20399.25},{"$f":"'17a Facility Characteristics'!$K224+'17a Facility Characteristics'!$L224+'17a Facility Characteristics'!$Q224+'17a Facility Characteristics'!$R224+'17a Facility Characteristics'!$T224+'17a Facility Characteristics'!$U224+'17a Facility Characteristics'!$W224+'17a Facility Characteristics'!$X224+'17a Facility Characteristics'!$Z224+'17a Facility Characteristics'!$AA224","v":67997.5},9713.9285714285706]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B225,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C225=\"A\",D225=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D225=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C225=\"A\",D225=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D225=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K225+'17a Facility Characteristics'!$L225)*'16   Sum'!$C$15","v":0},{"$f":"IF(D225=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D225=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N225+'17a Facility Characteristics'!$O225)*'16   Sum'!$C$15","v":0},{"$f":"IF(D225=\"a\",'13   EarthSum'!P225+'13   EarthSum'!Q225,0)+IF(AND(C225=\"E\",D225=\"c\"),'13   EarthSum'!P225+'13   EarthSum'!Q225,0)","v":0},{"$f":"IF(D225=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C225=\"E\",D225=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q225+'17a Facility Characteristics'!$R225)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M225+IF(AND(C225=\"E\",OR(D225=\"b\",D225=\"d\")),'13   EarthSum'!P225+'13   EarthSum'!Q225,0)","v":0},{"$f":"SUM('14   Revegetation'!L225)+IF(AND(C225=\"E\",OR(D225=\"b\",D225=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T225+'17a Facility Characteristics'!$U225)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C225=\"F\",C225=\"G\",C225=\"Gb\",C225=\"H\",C225=\"Hb\",C225=\"I\"),'15   Other'!N225,0)","v":60640.982542981801},{"$f":"IF(OR(C225=\"F\",C225=\"G\",C225=\"Gb\",C225=\"H\",C225=\"Hb\",C225=\"I\"),Other[Fuel Direct Cost ($)],0)","v":14780.554297707613},{"$f":"('17a Facility Characteristics'!$W225+'17a Facility Characteristics'!$X225)*'16   Sum'!$C$15","v":22626.461052206821},{"$f":"'15   Other'!N225-W225","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X225","v":0},{"$f":"('17a Facility Characteristics'!$Z225+'17a Facility Characteristics'!$AA225)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K225+'17a Facility Characteristics'!$L225+'17a Facility Characteristics'!$Q225+'17a Facility Characteristics'!$R225+'17a Facility Characteristics'!$T225+'17a Facility Characteristics'!$U225+'17a Facility Characteristics'!$W225+'17a Facility Characteristics'!$X225+'17a Facility Characteristics'!$Z225+'17a Facility Characteristics'!$AA225","v":75421.536840689412},276.26936571681102]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B226,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C226=\"A\",D226=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D226=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C226=\"A\",D226=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D226=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K226+'17a Facility Characteristics'!$L226)*'16   Sum'!$C$15","v":0},{"$f":"IF(D226=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D226=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N226+'17a Facility Characteristics'!$O226)*'16   Sum'!$C$15","v":0},{"$f":"IF(D226=\"a\",'13   EarthSum'!P226+'13   EarthSum'!Q226,0)+IF(AND(C226=\"E\",D226=\"c\"),'13   EarthSum'!P226+'13   EarthSum'!Q226,0)","v":0},{"$f":"IF(D226=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C226=\"E\",D226=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q226+'17a Facility Characteristics'!$R226)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M226+IF(AND(C226=\"E\",OR(D226=\"b\",D226=\"d\")),'13   EarthSum'!P226+'13   EarthSum'!Q226,0)","v":0},{"$f":"SUM('14   Revegetation'!L226)+IF(AND(C226=\"E\",OR(D226=\"b\",D226=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T226+'17a Facility Characteristics'!$U226)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C226=\"F\",C226=\"G\",C226=\"Gb\",C226=\"H\",C226=\"Hb\",C226=\"I\"),'15   Other'!N226,0)","v":79320.570915596734},{"$f":"IF(OR(C226=\"F\",C226=\"G\",C226=\"Gb\",C226=\"H\",C226=\"Hb\",C226=\"I\"),Other[Fuel Direct Cost ($)],0)","v":19333.492898340763},{"$f":"('17a Facility Characteristics'!$W226+'17a Facility Characteristics'!$X226)*'16   Sum'!$C$15","v":29596.219144181247},{"$f":"'15   Other'!N226-W226","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X226","v":0},{"$f":"('17a Facility Characteristics'!$Z226+'17a Facility Characteristics'!$AA226)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K226+'17a Facility Characteristics'!$L226+'17a Facility Characteristics'!$Q226+'17a Facility Characteristics'!$R226+'17a Facility Characteristics'!$T226+'17a Facility Characteristics'!$U226+'17a Facility Characteristics'!$W226+'17a Facility Characteristics'!$X226+'17a Facility Characteristics'!$Z226+'17a Facility Characteristics'!$AA226","v":98654.063813937493},202.57853227054486]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B227,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C227=\"A\",D227=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D227=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C227=\"A\",D227=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D227=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K227+'17a Facility Characteristics'!$L227)*'16   Sum'!$C$15","v":0},{"$f":"IF(D227=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D227=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N227+'17a Facility Characteristics'!$O227)*'16   Sum'!$C$15","v":0},{"$f":"IF(D227=\"a\",'13   EarthSum'!P227+'13   EarthSum'!Q227,0)+IF(AND(C227=\"E\",D227=\"c\"),'13   EarthSum'!P227+'13   EarthSum'!Q227,0)","v":0},{"$f":"IF(D227=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C227=\"E\",D227=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q227+'17a Facility Characteristics'!$R227)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M227+IF(AND(C227=\"E\",OR(D227=\"b\",D227=\"d\")),'13   EarthSum'!P227+'13   EarthSum'!Q227,0)","v":0},{"$f":"SUM('14   Revegetation'!L227)+IF(AND(C227=\"E\",OR(D227=\"b\",D227=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T227+'17a Facility Characteristics'!$U227)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C227=\"F\",C227=\"G\",C227=\"Gb\",C227=\"H\",C227=\"Hb\",C227=\"I\"),'15   Other'!N227,0)","v":88254.287093803869},{"$f":"IF(OR(C227=\"F\",C227=\"G\",C227=\"Gb\",C227=\"H\",C227=\"Hb\",C227=\"I\"),Other[Fuel Direct Cost ($)],0)","v":21510.985272556616},{"$f":"('17a Facility Characteristics'!$W227+'17a Facility Characteristics'!$X227)*'16   Sum'!$C$15","v":32929.581709908147},{"$f":"'15   Other'!N227-W227","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X227","v":0},{"$f":"('17a Facility Characteristics'!$Z227+'17a Facility Characteristics'!$AA227)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K227+'17a Facility Characteristics'!$L227+'17a Facility Characteristics'!$Q227+'17a Facility Characteristics'!$R227+'17a Facility Characteristics'!$T227+'17a Facility Characteristics'!$U227+'17a Facility Characteristics'!$W227+'17a Facility Characteristics'!$X227+'17a Facility Characteristics'!$Z227+'17a Facility Characteristics'!$AA227","v":109765.27236636048},241.24235684914393]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B228,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C228=\"A\",D228=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D228=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C228=\"A\",D228=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D228=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K228+'17a Facility Characteristics'!$L228)*'16   Sum'!$C$15","v":0},{"$f":"IF(D228=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D228=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N228+'17a Facility Characteristics'!$O228)*'16   Sum'!$C$15","v":0},{"$f":"IF(D228=\"a\",'13   EarthSum'!P228+'13   EarthSum'!Q228,0)+IF(AND(C228=\"E\",D228=\"c\"),'13   EarthSum'!P228+'13   EarthSum'!Q228,0)","v":0},{"$f":"IF(D228=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C228=\"E\",D228=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q228+'17a Facility Characteristics'!$R228)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M228+IF(AND(C228=\"E\",OR(D228=\"b\",D228=\"d\")),'13   EarthSum'!P228+'13   EarthSum'!Q228,0)","v":0},{"$f":"SUM('14   Revegetation'!L228)+IF(AND(C228=\"E\",OR(D228=\"b\",D228=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T228+'17a Facility Characteristics'!$U228)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C228=\"F\",C228=\"G\",C228=\"Gb\",C228=\"H\",C228=\"Hb\",C228=\"I\"),'15   Other'!N228,0)","v":59558.107854714268},{"$f":"IF(OR(C228=\"F\",C228=\"G\",C228=\"Gb\",C228=\"H\",C228=\"Hb\",C228=\"I\"),Other[Fuel Direct Cost ($)],0)","v":14516.615828105692},{"$f":"('17a Facility Characteristics'!$W228+'17a Facility Characteristics'!$X228)*'16   Sum'!$C$15","v":22222.417104845987},{"$f":"'15   Other'!N228-W228","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X228","v":0},{"$f":"('17a Facility Characteristics'!$Z228+'17a Facility Characteristics'!$AA228)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K228+'17a Facility Characteristics'!$L228+'17a Facility Characteristics'!$Q228+'17a Facility Characteristics'!$R228+'17a Facility Characteristics'!$T228+'17a Facility Characteristics'!$U228+'17a Facility Characteristics'!$W228+'17a Facility Characteristics'!$X228+'17a Facility Characteristics'!$Z228+'17a Facility Characteristics'!$AA228","v":74074.723682819953},199.66232798603761]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B229,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C229=\"A\",D229=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D229=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C229=\"A\",D229=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D229=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K229+'17a Facility Characteristics'!$L229)*'16   Sum'!$C$15","v":0},{"$f":"IF(D229=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D229=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N229+'17a Facility Characteristics'!$O229)*'16   Sum'!$C$15","v":0},{"$f":"IF(D229=\"a\",'13   EarthSum'!P229+'13   EarthSum'!Q229,0)+IF(AND(C229=\"E\",D229=\"c\"),'13   EarthSum'!P229+'13   EarthSum'!Q229,0)","v":0},{"$f":"IF(D229=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C229=\"E\",D229=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q229+'17a Facility Characteristics'!$R229)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M229+IF(AND(C229=\"E\",OR(D229=\"b\",D229=\"d\")),'13   EarthSum'!P229+'13   EarthSum'!Q229,0)","v":0},{"$f":"SUM('14   Revegetation'!L229)+IF(AND(C229=\"E\",OR(D229=\"b\",D229=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T229+'17a Facility Characteristics'!$U229)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C229=\"F\",C229=\"G\",C229=\"Gb\",C229=\"H\",C229=\"Hb\",C229=\"I\"),'15   Other'!N229,0)","v":6361.8887935717512},{"$f":"IF(OR(C229=\"F\",C229=\"G\",C229=\"Gb\",C229=\"H\",C229=\"Hb\",C229=\"I\"),Other[Fuel Direct Cost ($)],0)","v":1550.6385089112898},{"$f":"('17a Facility Characteristics'!$W229+'17a Facility Characteristics'!$X229)*'16   Sum'!$C$15","v":2373.7581907449121},{"$f":"'15   Other'!N229-W229","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X229","v":0},{"$f":"('17a Facility Characteristics'!$Z229+'17a Facility Characteristics'!$AA229)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K229+'17a Facility Characteristics'!$L229+'17a Facility Characteristics'!$Q229+'17a Facility Characteristics'!$R229+'17a Facility Characteristics'!$T229+'17a Facility Characteristics'!$U229+'17a Facility Characteristics'!$W229+'17a Facility Characteristics'!$X229+'17a Facility Characteristics'!$Z229+'17a Facility Characteristics'!$AA229","v":7912.5273024830412},68.804585238982966]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B230,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C230=\"A\",D230=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D230=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C230=\"A\",D230=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D230=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K230+'17a Facility Characteristics'!$L230)*'16   Sum'!$C$15","v":0},{"$f":"IF(D230=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D230=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N230+'17a Facility Characteristics'!$O230)*'16   Sum'!$C$15","v":0},{"$f":"IF(D230=\"a\",'13   EarthSum'!P230+'13   EarthSum'!Q230,0)+IF(AND(C230=\"E\",D230=\"c\"),'13   EarthSum'!P230+'13   EarthSum'!Q230,0)","v":0},{"$f":"IF(D230=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C230=\"E\",D230=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q230+'17a Facility Characteristics'!$R230)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M230+IF(AND(C230=\"E\",OR(D230=\"b\",D230=\"d\")),'13   EarthSum'!P230+'13   EarthSum'!Q230,0)","v":0},{"$f":"SUM('14   Revegetation'!L230)+IF(AND(C230=\"E\",OR(D230=\"b\",D230=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T230+'17a Facility Characteristics'!$U230)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C230=\"F\",C230=\"G\",C230=\"Gb\",C230=\"H\",C230=\"Hb\",C230=\"I\"),'15   Other'!N230,0)","v":21792.853101384084},{"$f":"IF(OR(C230=\"F\",C230=\"G\",C230=\"Gb\",C230=\"H\",C230=\"Hb\",C230=\"I\"),Other[Fuel Direct Cost ($)],0)","v":5311.7617007386734},{"$f":"('17a Facility Characteristics'!$W230+'17a Facility Characteristics'!$X230)*'16   Sum'!$C$15","v":8131.3844406368262},{"$f":"'15   Other'!N230-W230","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X230","v":0},{"$f":"('17a Facility Characteristics'!$Z230+'17a Facility Characteristics'!$AA230)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K230+'17a Facility Characteristics'!$L230+'17a Facility Characteristics'!$Q230+'17a Facility Characteristics'!$R230+'17a Facility Characteristics'!$T230+'17a Facility Characteristics'!$U230+'17a Facility Characteristics'!$W230+'17a Facility Characteristics'!$X230+'17a Facility Characteristics'!$Z230+'17a Facility Characteristics'!$AA230","v":27104.614802122756},148.11264919192763]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B231,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C231=\"A\",D231=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D231=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C231=\"A\",D231=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D231=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K231+'17a Facility Characteristics'!$L231)*'16   Sum'!$C$15","v":0},{"$f":"IF(D231=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D231=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N231+'17a Facility Characteristics'!$O231)*'16   Sum'!$C$15","v":0},{"$f":"IF(D231=\"a\",'13   EarthSum'!P231+'13   EarthSum'!Q231,0)+IF(AND(C231=\"E\",D231=\"c\"),'13   EarthSum'!P231+'13   EarthSum'!Q231,0)","v":0},{"$f":"IF(D231=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C231=\"E\",D231=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q231+'17a Facility Characteristics'!$R231)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M231+IF(AND(C231=\"E\",OR(D231=\"b\",D231=\"d\")),'13   EarthSum'!P231+'13   EarthSum'!Q231,0)","v":0},{"$f":"SUM('14   Revegetation'!L231)+IF(AND(C231=\"E\",OR(D231=\"b\",D231=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T231+'17a Facility Characteristics'!$U231)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C231=\"F\",C231=\"G\",C231=\"Gb\",C231=\"H\",C231=\"Hb\",C231=\"I\"),'15   Other'!N231,0)","v":36140.942720928884},{"$f":"IF(OR(C231=\"F\",C231=\"G\",C231=\"Gb\",C231=\"H\",C231=\"Hb\",C231=\"I\"),Other[Fuel Direct Cost ($)],0)","v":8808.9464229641362},{"$f":"('17a Facility Characteristics'!$W231+'17a Facility Characteristics'!$X231)*'16   Sum'!$C$15","v":13484.966743167906},{"$f":"'15   Other'!N231-W231","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X231","v":0},{"$f":"('17a Facility Characteristics'!$Z231+'17a Facility Characteristics'!$AA231)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K231+'17a Facility Characteristics'!$L231+'17a Facility Characteristics'!$Q231+'17a Facility Characteristics'!$R231+'17a Facility Characteristics'!$T231+'17a Facility Characteristics'!$U231+'17a Facility Characteristics'!$W231+'17a Facility Characteristics'!$X231+'17a Facility Characteristics'!$Z231+'17a Facility Characteristics'!$AA231","v":44949.889143893022},119.86637105038139]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B232,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C232=\"A\",D232=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D232=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C232=\"A\",D232=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D232=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K232+'17a Facility Characteristics'!$L232)*'16   Sum'!$C$15","v":0},{"$f":"IF(D232=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D232=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N232+'17a Facility Characteristics'!$O232)*'16   Sum'!$C$15","v":0},{"$f":"IF(D232=\"a\",'13   EarthSum'!P232+'13   EarthSum'!Q232,0)+IF(AND(C232=\"E\",D232=\"c\"),'13   EarthSum'!P232+'13   EarthSum'!Q232,0)","v":0},{"$f":"IF(D232=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C232=\"E\",D232=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q232+'17a Facility Characteristics'!$R232)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M232+IF(AND(C232=\"E\",OR(D232=\"b\",D232=\"d\")),'13   EarthSum'!P232+'13   EarthSum'!Q232,0)","v":0},{"$f":"SUM('14   Revegetation'!L232)+IF(AND(C232=\"E\",OR(D232=\"b\",D232=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T232+'17a Facility Characteristics'!$U232)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C232=\"F\",C232=\"G\",C232=\"Gb\",C232=\"H\",C232=\"Hb\",C232=\"I\"),'15   Other'!N232,0)","v":5549.7327773711022},{"$f":"IF(OR(C232=\"F\",C232=\"G\",C232=\"Gb\",C232=\"H\",C232=\"Hb\",C232=\"I\"),Other[Fuel Direct Cost ($)],0)","v":1352.6846567098485},{"$f":"('17a Facility Characteristics'!$W232+'17a Facility Characteristics'!$X232)*'16   Sum'!$C$15","v":2070.725230224285},{"$f":"'15   Other'!N232-W232","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X232","v":0},{"$f":"('17a Facility Characteristics'!$Z232+'17a Facility Characteristics'!$AA232)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K232+'17a Facility Characteristics'!$L232+'17a Facility Characteristics'!$Q232+'17a Facility Characteristics'!$R232+'17a Facility Characteristics'!$T232+'17a Facility Characteristics'!$U232+'17a Facility Characteristics'!$W232+'17a Facility Characteristics'!$X232+'17a Facility Characteristics'!$Z232+'17a Facility Characteristics'!$AA232","v":6902.4174340809504},104.58208233455986]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B233,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C233=\"A\",D233=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D233=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C233=\"A\",D233=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D233=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K233+'17a Facility Characteristics'!$L233)*'16   Sum'!$C$15","v":0},{"$f":"IF(D233=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D233=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N233+'17a Facility Characteristics'!$O233)*'16   Sum'!$C$15","v":0},{"$f":"IF(D233=\"a\",'13   EarthSum'!P233+'13   EarthSum'!Q233,0)+IF(AND(C233=\"E\",D233=\"c\"),'13   EarthSum'!P233+'13   EarthSum'!Q233,0)","v":0},{"$f":"IF(D233=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C233=\"E\",D233=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q233+'17a Facility Characteristics'!$R233)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M233+IF(AND(C233=\"E\",OR(D233=\"b\",D233=\"d\")),'13   EarthSum'!P233+'13   EarthSum'!Q233,0)","v":0},{"$f":"SUM('14   Revegetation'!L233)+IF(AND(C233=\"E\",OR(D233=\"b\",D233=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T233+'17a Facility Characteristics'!$U233)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C233=\"F\",C233=\"G\",C233=\"Gb\",C233=\"H\",C233=\"Hb\",C233=\"I\"),'15   Other'!N233,0)","v":32080.162639925642},{"$f":"IF(OR(C233=\"F\",C233=\"G\",C233=\"Gb\",C233=\"H\",C233=\"Hb\",C233=\"I\"),Other[Fuel Direct Cost ($)],0)","v":7819.177161956929},{"$f":"('17a Facility Characteristics'!$W233+'17a Facility Characteristics'!$X233)*'16   Sum'!$C$15","v":11969.80194056477},{"$f":"'15   Other'!N233-W233","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X233","v":0},{"$f":"('17a Facility Characteristics'!$Z233+'17a Facility Characteristics'!$AA233)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K233+'17a Facility Characteristics'!$L233+'17a Facility Characteristics'!$Q233+'17a Facility Characteristics'!$R233+'17a Facility Characteristics'!$T233+'17a Facility Characteristics'!$U233+'17a Facility Characteristics'!$W233+'17a Facility Characteristics'!$X233+'17a Facility Characteristics'!$Z233+'17a Facility Characteristics'!$AA233","v":39899.339801882568},309.29720776653153]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B234,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C234=\"A\",D234=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D234=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C234=\"A\",D234=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D234=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K234+'17a Facility Characteristics'!$L234)*'16   Sum'!$C$15","v":0},{"$f":"IF(D234=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D234=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N234+'17a Facility Characteristics'!$O234)*'16   Sum'!$C$15","v":0},{"$f":"IF(D234=\"a\",'13   EarthSum'!P234+'13   EarthSum'!Q234,0)+IF(AND(C234=\"E\",D234=\"c\"),'13   EarthSum'!P234+'13   EarthSum'!Q234,0)","v":0},{"$f":"IF(D234=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C234=\"E\",D234=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q234+'17a Facility Characteristics'!$R234)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M234+IF(AND(C234=\"E\",OR(D234=\"b\",D234=\"d\")),'13   EarthSum'!P234+'13   EarthSum'!Q234,0)","v":0},{"$f":"SUM('14   Revegetation'!L234)+IF(AND(C234=\"E\",OR(D234=\"b\",D234=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T234+'17a Facility Characteristics'!$U234)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C234=\"F\",C234=\"G\",C234=\"Gb\",C234=\"H\",C234=\"Hb\",C234=\"I\"),'15   Other'!N234,0)","v":16649.198332113308},{"$f":"IF(OR(C234=\"F\",C234=\"G\",C234=\"Gb\",C234=\"H\",C234=\"Hb\",C234=\"I\"),Other[Fuel Direct Cost ($)],0)","v":4058.0539701295456},{"$f":"('17a Facility Characteristics'!$W234+'17a Facility Characteristics'!$X234)*'16   Sum'!$C$15","v":6212.175690672856},{"$f":"'15   Other'!N234-W234","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X234","v":0},{"$f":"('17a Facility Characteristics'!$Z234+'17a Facility Characteristics'!$AA234)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K234+'17a Facility Characteristics'!$L234+'17a Facility Characteristics'!$Q234+'17a Facility Characteristics'!$R234+'17a Facility Characteristics'!$T234+'17a Facility Characteristics'!$U234+'17a Facility Characteristics'!$W234+'17a Facility Characteristics'!$X234+'17a Facility Characteristics'!$Z234+'17a Facility Characteristics'!$AA234","v":20707.252302242854},325.07460443081402]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B235,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C235=\"A\",D235=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D235=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C235=\"A\",D235=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D235=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K235+'17a Facility Characteristics'!$L235)*'16   Sum'!$C$15","v":0},{"$f":"IF(D235=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D235=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N235+'17a Facility Characteristics'!$O235)*'16   Sum'!$C$15","v":0},{"$f":"IF(D235=\"a\",'13   EarthSum'!P235+'13   EarthSum'!Q235,0)+IF(AND(C235=\"E\",D235=\"c\"),'13   EarthSum'!P235+'13   EarthSum'!Q235,0)","v":0},{"$f":"IF(D235=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C235=\"E\",D235=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q235+'17a Facility Characteristics'!$R235)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M235+IF(AND(C235=\"E\",OR(D235=\"b\",D235=\"d\")),'13   EarthSum'!P235+'13   EarthSum'!Q235,0)","v":0},{"$f":"SUM('14   Revegetation'!L235)+IF(AND(C235=\"E\",OR(D235=\"b\",D235=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T235+'17a Facility Characteristics'!$U235)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C235=\"F\",C235=\"G\",C235=\"Gb\",C235=\"H\",C235=\"Hb\",C235=\"I\"),'15   Other'!N235,0)","v":1395315.1465810309},{"$f":"IF(OR(C235=\"F\",C235=\"G\",C235=\"Gb\",C235=\"H\",C235=\"Hb\",C235=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W235+'17a Facility Characteristics'!$X235)*'16   Sum'!$C$15","v":418594.54397430929},{"$f":"'15   Other'!N235-W235","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X235","v":0},{"$f":"('17a Facility Characteristics'!$Z235+'17a Facility Characteristics'!$AA235)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K235+'17a Facility Characteristics'!$L235+'17a Facility Characteristics'!$Q235+'17a Facility Characteristics'!$R235+'17a Facility Characteristics'!$T235+'17a Facility Characteristics'!$U235+'17a Facility Characteristics'!$W235+'17a Facility Characteristics'!$X235+'17a Facility Characteristics'!$Z235+'17a Facility Characteristics'!$AA235","v":1395315.1465810309},5111.0444929708092]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B236,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C236=\"A\",D236=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D236=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C236=\"A\",D236=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D236=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K236+'17a Facility Characteristics'!$L236)*'16   Sum'!$C$15","v":0},{"$f":"IF(D236=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D236=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N236+'17a Facility Characteristics'!$O236)*'16   Sum'!$C$15","v":0},{"$f":"IF(D236=\"a\",'13   EarthSum'!P236+'13   EarthSum'!Q236,0)+IF(AND(C236=\"E\",D236=\"c\"),'13   EarthSum'!P236+'13   EarthSum'!Q236,0)","v":0},{"$f":"IF(D236=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C236=\"E\",D236=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q236+'17a Facility Characteristics'!$R236)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M236+IF(AND(C236=\"E\",OR(D236=\"b\",D236=\"d\")),'13   EarthSum'!P236+'13   EarthSum'!Q236,0)","v":0},{"$f":"SUM('14   Revegetation'!L236)+IF(AND(C236=\"E\",OR(D236=\"b\",D236=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T236+'17a Facility Characteristics'!$U236)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C236=\"F\",C236=\"G\",C236=\"Gb\",C236=\"H\",C236=\"Hb\",C236=\"I\"),'15   Other'!N236,0)","v":2994667.5228069937},{"$f":"IF(OR(C236=\"F\",C236=\"G\",C236=\"Gb\",C236=\"H\",C236=\"Hb\",C236=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W236+'17a Facility Characteristics'!$X236)*'16   Sum'!$C$15","v":898400.25684209808},{"$f":"'15   Other'!N236-W236","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X236","v":0},{"$f":"('17a Facility Characteristics'!$Z236+'17a Facility Characteristics'!$AA236)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K236+'17a Facility Characteristics'!$L236+'17a Facility Characteristics'!$Q236+'17a Facility Characteristics'!$R236+'17a Facility Characteristics'!$T236+'17a Facility Characteristics'!$U236+'17a Facility Characteristics'!$W236+'17a Facility Characteristics'!$X236+'17a Facility Characteristics'!$Z236+'17a Facility Characteristics'!$AA236","v":2994667.5228069937},6149.3194294830773]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B237,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C237=\"A\",D237=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D237=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C237=\"A\",D237=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D237=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K237+'17a Facility Characteristics'!$L237)*'16   Sum'!$C$15","v":0},{"$f":"IF(D237=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D237=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N237+'17a Facility Characteristics'!$O237)*'16   Sum'!$C$15","v":0},{"$f":"IF(D237=\"a\",'13   EarthSum'!P237+'13   EarthSum'!Q237,0)+IF(AND(C237=\"E\",D237=\"c\"),'13   EarthSum'!P237+'13   EarthSum'!Q237,0)","v":0},{"$f":"IF(D237=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C237=\"E\",D237=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q237+'17a Facility Characteristics'!$R237)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M237+IF(AND(C237=\"E\",OR(D237=\"b\",D237=\"d\")),'13   EarthSum'!P237+'13   EarthSum'!Q237,0)","v":0},{"$f":"SUM('14   Revegetation'!L237)+IF(AND(C237=\"E\",OR(D237=\"b\",D237=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T237+'17a Facility Characteristics'!$U237)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C237=\"F\",C237=\"G\",C237=\"Gb\",C237=\"H\",C237=\"Hb\",C237=\"I\"),'15   Other'!N237,0)","v":2272113.6636974178},{"$f":"IF(OR(C237=\"F\",C237=\"G\",C237=\"Gb\",C237=\"H\",C237=\"Hb\",C237=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W237+'17a Facility Characteristics'!$X237)*'16   Sum'!$C$15","v":681634.09910922532},{"$f":"'15   Other'!N237-W237","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X237","v":0},{"$f":"('17a Facility Characteristics'!$Z237+'17a Facility Characteristics'!$AA237)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K237+'17a Facility Characteristics'!$L237+'17a Facility Characteristics'!$Q237+'17a Facility Characteristics'!$R237+'17a Facility Characteristics'!$T237+'17a Facility Characteristics'!$U237+'17a Facility Characteristics'!$W237+'17a Facility Characteristics'!$X237+'17a Facility Characteristics'!$Z237+'17a Facility Characteristics'!$AA237","v":2272113.6636974178},4993.6564037305889]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B238,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C238=\"A\",D238=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D238=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C238=\"A\",D238=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D238=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K238+'17a Facility Characteristics'!$L238)*'16   Sum'!$C$15","v":0},{"$f":"IF(D238=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D238=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N238+'17a Facility Characteristics'!$O238)*'16   Sum'!$C$15","v":0},{"$f":"IF(D238=\"a\",'13   EarthSum'!P238+'13   EarthSum'!Q238,0)+IF(AND(C238=\"E\",D238=\"c\"),'13   EarthSum'!P238+'13   EarthSum'!Q238,0)","v":0},{"$f":"IF(D238=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C238=\"E\",D238=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q238+'17a Facility Characteristics'!$R238)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M238+IF(AND(C238=\"E\",OR(D238=\"b\",D238=\"d\")),'13   EarthSum'!P238+'13   EarthSum'!Q238,0)","v":0},{"$f":"SUM('14   Revegetation'!L238)+IF(AND(C238=\"E\",OR(D238=\"b\",D238=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T238+'17a Facility Characteristics'!$U238)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C238=\"F\",C238=\"G\",C238=\"Gb\",C238=\"H\",C238=\"Hb\",C238=\"I\"),'15   Other'!N238,0)","v":1031043.175123198},{"$f":"IF(OR(C238=\"F\",C238=\"G\",C238=\"Gb\",C238=\"H\",C238=\"Hb\",C238=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W238+'17a Facility Characteristics'!$X238)*'16   Sum'!$C$15","v":309312.95253695938},{"$f":"'15   Other'!N238-W238","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X238","v":0},{"$f":"('17a Facility Characteristics'!$Z238+'17a Facility Characteristics'!$AA238)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K238+'17a Facility Characteristics'!$L238+'17a Facility Characteristics'!$Q238+'17a Facility Characteristics'!$R238+'17a Facility Characteristics'!$T238+'17a Facility Characteristics'!$U238+'17a Facility Characteristics'!$W238+'17a Facility Characteristics'!$X238+'17a Facility Characteristics'!$Z238+'17a Facility Characteristics'!$AA238","v":1031043.175123198},2779.0921162350351]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B239,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C239=\"A\",D239=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D239=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C239=\"A\",D239=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D239=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K239+'17a Facility Characteristics'!$L239)*'16   Sum'!$C$15","v":0},{"$f":"IF(D239=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D239=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N239+'17a Facility Characteristics'!$O239)*'16   Sum'!$C$15","v":0},{"$f":"IF(D239=\"a\",'13   EarthSum'!P239+'13   EarthSum'!Q239,0)+IF(AND(C239=\"E\",D239=\"c\"),'13   EarthSum'!P239+'13   EarthSum'!Q239,0)","v":0},{"$f":"IF(D239=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C239=\"E\",D239=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q239+'17a Facility Characteristics'!$R239)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M239+IF(AND(C239=\"E\",OR(D239=\"b\",D239=\"d\")),'13   EarthSum'!P239+'13   EarthSum'!Q239,0)","v":0},{"$f":"SUM('14   Revegetation'!L239)+IF(AND(C239=\"E\",OR(D239=\"b\",D239=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T239+'17a Facility Characteristics'!$U239)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C239=\"F\",C239=\"G\",C239=\"Gb\",C239=\"H\",C239=\"Hb\",C239=\"I\"),'15   Other'!N239,0)","v":459364.55187950761},{"$f":"IF(OR(C239=\"F\",C239=\"G\",C239=\"Gb\",C239=\"H\",C239=\"Hb\",C239=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W239+'17a Facility Characteristics'!$X239)*'16   Sum'!$C$15","v":137809.36556385228},{"$f":"'15   Other'!N239-W239","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X239","v":0},{"$f":"('17a Facility Characteristics'!$Z239+'17a Facility Characteristics'!$AA239)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K239+'17a Facility Characteristics'!$L239+'17a Facility Characteristics'!$Q239+'17a Facility Characteristics'!$R239+'17a Facility Characteristics'!$T239+'17a Facility Characteristics'!$U239+'17a Facility Characteristics'!$W239+'17a Facility Characteristics'!$X239+'17a Facility Characteristics'!$Z239+'17a Facility Characteristics'!$AA239","v":459364.55187950761},3994.4743641696314]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B240,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C240=\"A\",D240=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D240=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C240=\"A\",D240=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D240=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K240+'17a Facility Characteristics'!$L240)*'16   Sum'!$C$15","v":0},{"$f":"IF(D240=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D240=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N240+'17a Facility Characteristics'!$O240)*'16   Sum'!$C$15","v":0},{"$f":"IF(D240=\"a\",'13   EarthSum'!P240+'13   EarthSum'!Q240,0)+IF(AND(C240=\"E\",D240=\"c\"),'13   EarthSum'!P240+'13   EarthSum'!Q240,0)","v":0},{"$f":"IF(D240=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C240=\"E\",D240=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q240+'17a Facility Characteristics'!$R240)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M240+IF(AND(C240=\"E\",OR(D240=\"b\",D240=\"d\")),'13   EarthSum'!P240+'13   EarthSum'!Q240,0)","v":0},{"$f":"SUM('14   Revegetation'!L240)+IF(AND(C240=\"E\",OR(D240=\"b\",D240=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T240+'17a Facility Characteristics'!$U240)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C240=\"F\",C240=\"G\",C240=\"Gb\",C240=\"H\",C240=\"Hb\",C240=\"I\"),'15   Other'!N240,0)","v":1169938.2433769039},{"$f":"IF(OR(C240=\"F\",C240=\"G\",C240=\"Gb\",C240=\"H\",C240=\"Hb\",C240=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W240+'17a Facility Characteristics'!$X240)*'16   Sum'!$C$15","v":350981.47301307117},{"$f":"'15   Other'!N240-W240","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X240","v":0},{"$f":"('17a Facility Characteristics'!$Z240+'17a Facility Characteristics'!$AA240)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K240+'17a Facility Characteristics'!$L240+'17a Facility Characteristics'!$Q240+'17a Facility Characteristics'!$R240+'17a Facility Characteristics'!$T240+'17a Facility Characteristics'!$U240+'17a Facility Characteristics'!$W240+'17a Facility Characteristics'!$X240+'17a Facility Characteristics'!$Z240+'17a Facility Characteristics'!$AA240","v":1169938.2433769039},6393.1051550650491]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B241,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C241=\"A\",D241=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D241=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C241=\"A\",D241=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D241=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K241+'17a Facility Characteristics'!$L241)*'16   Sum'!$C$15","v":0},{"$f":"IF(D241=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D241=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N241+'17a Facility Characteristics'!$O241)*'16   Sum'!$C$15","v":0},{"$f":"IF(D241=\"a\",'13   EarthSum'!P241+'13   EarthSum'!Q241,0)+IF(AND(C241=\"E\",D241=\"c\"),'13   EarthSum'!P241+'13   EarthSum'!Q241,0)","v":0},{"$f":"IF(D241=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C241=\"E\",D241=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q241+'17a Facility Characteristics'!$R241)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M241+IF(AND(C241=\"E\",OR(D241=\"b\",D241=\"d\")),'13   EarthSum'!P241+'13   EarthSum'!Q241,0)","v":0},{"$f":"SUM('14   Revegetation'!L241)+IF(AND(C241=\"E\",OR(D241=\"b\",D241=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T241+'17a Facility Characteristics'!$U241)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C241=\"F\",C241=\"G\",C241=\"Gb\",C241=\"H\",C241=\"Hb\",C241=\"I\"),'15   Other'!N241,0)","v":1101801.040082633},{"$f":"IF(OR(C241=\"F\",C241=\"G\",C241=\"Gb\",C241=\"H\",C241=\"Hb\",C241=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W241+'17a Facility Characteristics'!$X241)*'16   Sum'!$C$15","v":330540.31202478992},{"$f":"'15   Other'!N241-W241","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X241","v":0},{"$f":"('17a Facility Characteristics'!$Z241+'17a Facility Characteristics'!$AA241)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K241+'17a Facility Characteristics'!$L241+'17a Facility Characteristics'!$Q241+'17a Facility Characteristics'!$R241+'17a Facility Characteristics'!$T241+'17a Facility Characteristics'!$U241+'17a Facility Characteristics'!$W241+'17a Facility Characteristics'!$X241+'17a Facility Characteristics'!$Z241+'17a Facility Characteristics'!$AA241","v":1101801.040082633},2938.1361068870215]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B242,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C242=\"A\",D242=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D242=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C242=\"A\",D242=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D242=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K242+'17a Facility Characteristics'!$L242)*'16   Sum'!$C$15","v":0},{"$f":"IF(D242=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D242=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N242+'17a Facility Characteristics'!$O242)*'16   Sum'!$C$15","v":0},{"$f":"IF(D242=\"a\",'13   EarthSum'!P242+'13   EarthSum'!Q242,0)+IF(AND(C242=\"E\",D242=\"c\"),'13   EarthSum'!P242+'13   EarthSum'!Q242,0)","v":0},{"$f":"IF(D242=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C242=\"E\",D242=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q242+'17a Facility Characteristics'!$R242)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M242+IF(AND(C242=\"E\",OR(D242=\"b\",D242=\"d\")),'13   EarthSum'!P242+'13   EarthSum'!Q242,0)","v":0},{"$f":"SUM('14   Revegetation'!L242)+IF(AND(C242=\"E\",OR(D242=\"b\",D242=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T242+'17a Facility Characteristics'!$U242)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C242=\"F\",C242=\"G\",C242=\"Gb\",C242=\"H\",C242=\"Hb\",C242=\"I\"),'15   Other'!N242,0)","v":299504.19030448742},{"$f":"IF(OR(C242=\"F\",C242=\"G\",C242=\"Gb\",C242=\"H\",C242=\"Hb\",C242=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W242+'17a Facility Characteristics'!$X242)*'16   Sum'!$C$15","v":89851.257091346226},{"$f":"'15   Other'!N242-W242","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X242","v":0},{"$f":"('17a Facility Characteristics'!$Z242+'17a Facility Characteristics'!$AA242)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K242+'17a Facility Characteristics'!$L242+'17a Facility Characteristics'!$Q242+'17a Facility Characteristics'!$R242+'17a Facility Characteristics'!$T242+'17a Facility Characteristics'!$U242+'17a Facility Characteristics'!$W242+'17a Facility Characteristics'!$X242+'17a Facility Characteristics'!$Z242+'17a Facility Characteristics'!$AA242","v":299504.19030448742},5546.3738945275445]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B243,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C243=\"A\",D243=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D243=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C243=\"A\",D243=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D243=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K243+'17a Facility Characteristics'!$L243)*'16   Sum'!$C$15","v":0},{"$f":"IF(D243=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D243=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N243+'17a Facility Characteristics'!$O243)*'16   Sum'!$C$15","v":0},{"$f":"IF(D243=\"a\",'13   EarthSum'!P243+'13   EarthSum'!Q243,0)+IF(AND(C243=\"E\",D243=\"c\"),'13   EarthSum'!P243+'13   EarthSum'!Q243,0)","v":0},{"$f":"IF(D243=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C243=\"E\",D243=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q243+'17a Facility Characteristics'!$R243)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M243+IF(AND(C243=\"E\",OR(D243=\"b\",D243=\"d\")),'13   EarthSum'!P243+'13   EarthSum'!Q243,0)","v":0},{"$f":"SUM('14   Revegetation'!L243)+IF(AND(C243=\"E\",OR(D243=\"b\",D243=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T243+'17a Facility Characteristics'!$U243)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C243=\"F\",C243=\"G\",C243=\"Gb\",C243=\"H\",C243=\"Hb\",C243=\"I\"),'15   Other'!N243,0)","v":205909.13083433511},{"$f":"IF(OR(C243=\"F\",C243=\"G\",C243=\"Gb\",C243=\"H\",C243=\"Hb\",C243=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W243+'17a Facility Characteristics'!$X243)*'16   Sum'!$C$15","v":61772.739250300532},{"$f":"'15   Other'!N243-W243","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X243","v":0},{"$f":"('17a Facility Characteristics'!$Z243+'17a Facility Characteristics'!$AA243)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K243+'17a Facility Characteristics'!$L243+'17a Facility Characteristics'!$Q243+'17a Facility Characteristics'!$R243+'17a Facility Characteristics'!$T243+'17a Facility Characteristics'!$U243+'17a Facility Characteristics'!$W243+'17a Facility Characteristics'!$X243+'17a Facility Characteristics'!$Z243+'17a Facility Characteristics'!$AA243","v":205909.13083433511},3119.835315671744]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B244,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C244=\"A\",D244=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D244=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C244=\"A\",D244=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D244=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K244+'17a Facility Characteristics'!$L244)*'16   Sum'!$C$15","v":0},{"$f":"IF(D244=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D244=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N244+'17a Facility Characteristics'!$O244)*'16   Sum'!$C$15","v":0},{"$f":"IF(D244=\"a\",'13   EarthSum'!P244+'13   EarthSum'!Q244,0)+IF(AND(C244=\"E\",D244=\"c\"),'13   EarthSum'!P244+'13   EarthSum'!Q244,0)","v":0},{"$f":"IF(D244=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C244=\"E\",D244=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q244+'17a Facility Characteristics'!$R244)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M244+IF(AND(C244=\"E\",OR(D244=\"b\",D244=\"d\")),'13   EarthSum'!P244+'13   EarthSum'!Q244,0)","v":0},{"$f":"SUM('14   Revegetation'!L244)+IF(AND(C244=\"E\",OR(D244=\"b\",D244=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T244+'17a Facility Characteristics'!$U244)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C244=\"F\",C244=\"G\",C244=\"Gb\",C244=\"H\",C244=\"Hb\",C244=\"I\"),'15   Other'!N244,0)","v":861074.54712540132},{"$f":"IF(OR(C244=\"F\",C244=\"G\",C244=\"Gb\",C244=\"H\",C244=\"Hb\",C244=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W244+'17a Facility Characteristics'!$X244)*'16   Sum'!$C$15","v":258322.36413762037},{"$f":"'15   Other'!N244-W244","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X244","v":0},{"$f":"('17a Facility Characteristics'!$Z244+'17a Facility Characteristics'!$AA244)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K244+'17a Facility Characteristics'!$L244+'17a Facility Characteristics'!$Q244+'17a Facility Characteristics'!$R244+'17a Facility Characteristics'!$T244+'17a Facility Characteristics'!$U244+'17a Facility Characteristics'!$W244+'17a Facility Characteristics'!$X244+'17a Facility Characteristics'!$Z244+'17a Facility Characteristics'!$AA244","v":861074.54712540132},6674.9964893441966]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B245,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C245=\"A\",D245=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D245=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C245=\"A\",D245=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D245=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K245+'17a Facility Characteristics'!$L245)*'16   Sum'!$C$15","v":0},{"$f":"IF(D245=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D245=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N245+'17a Facility Characteristics'!$O245)*'16   Sum'!$C$15","v":0},{"$f":"IF(D245=\"a\",'13   EarthSum'!P245+'13   EarthSum'!Q245,0)+IF(AND(C245=\"E\",D245=\"c\"),'13   EarthSum'!P245+'13   EarthSum'!Q245,0)","v":0},{"$f":"IF(D245=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C245=\"E\",D245=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q245+'17a Facility Characteristics'!$R245)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M245+IF(AND(C245=\"E\",OR(D245=\"b\",D245=\"d\")),'13   EarthSum'!P245+'13   EarthSum'!Q245,0)","v":0},{"$f":"SUM('14   Revegetation'!L245)+IF(AND(C245=\"E\",OR(D245=\"b\",D245=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T245+'17a Facility Characteristics'!$U245)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C245=\"F\",C245=\"G\",C245=\"Gb\",C245=\"H\",C245=\"Hb\",C245=\"I\"),'15   Other'!N245,0)","v":58225.920000000006},{"$f":"IF(OR(C245=\"F\",C245=\"G\",C245=\"Gb\",C245=\"H\",C245=\"Hb\",C245=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W245+'17a Facility Characteristics'!$X245)*'16   Sum'!$C$15","v":17467.776000000002},{"$f":"'15   Other'!N245-W245","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X245","v":0},{"$f":"('17a Facility Characteristics'!$Z245+'17a Facility Characteristics'!$AA245)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K245+'17a Facility Characteristics'!$L245+'17a Facility Characteristics'!$Q245+'17a Facility Characteristics'!$R245+'17a Facility Characteristics'!$T245+'17a Facility Characteristics'!$U245+'17a Facility Characteristics'!$W245+'17a Facility Characteristics'!$X245+'17a Facility Characteristics'!$Z245+'17a Facility Characteristics'!$AA245","v":58225.920000000006},213.28175824175827]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B246,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C246=\"A\",D246=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D246=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C246=\"A\",D246=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D246=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K246+'17a Facility Characteristics'!$L246)*'16   Sum'!$C$15","v":0},{"$f":"IF(D246=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D246=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N246+'17a Facility Characteristics'!$O246)*'16   Sum'!$C$15","v":0},{"$f":"IF(D246=\"a\",'13   EarthSum'!P246+'13   EarthSum'!Q246,0)+IF(AND(C246=\"E\",D246=\"c\"),'13   EarthSum'!P246+'13   EarthSum'!Q246,0)","v":0},{"$f":"IF(D246=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C246=\"E\",D246=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q246+'17a Facility Characteristics'!$R246)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M246+IF(AND(C246=\"E\",OR(D246=\"b\",D246=\"d\")),'13   EarthSum'!P246+'13   EarthSum'!Q246,0)","v":0},{"$f":"SUM('14   Revegetation'!L246)+IF(AND(C246=\"E\",OR(D246=\"b\",D246=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T246+'17a Facility Characteristics'!$U246)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C246=\"F\",C246=\"G\",C246=\"Gb\",C246=\"H\",C246=\"Hb\",C246=\"I\"),'15   Other'!N246,0)","v":72782.400000000009},{"$f":"IF(OR(C246=\"F\",C246=\"G\",C246=\"Gb\",C246=\"H\",C246=\"Hb\",C246=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W246+'17a Facility Characteristics'!$X246)*'16   Sum'!$C$15","v":21834.720000000001},{"$f":"'15   Other'!N246-W246","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X246","v":0},{"$f":"('17a Facility Characteristics'!$Z246+'17a Facility Characteristics'!$AA246)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K246+'17a Facility Characteristics'!$L246+'17a Facility Characteristics'!$Q246+'17a Facility Characteristics'!$R246+'17a Facility Characteristics'!$T246+'17a Facility Characteristics'!$U246+'17a Facility Characteristics'!$W246+'17a Facility Characteristics'!$X246+'17a Facility Characteristics'!$Z246+'17a Facility Characteristics'!$AA246","v":72782.400000000009},149.45306049363882]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B247,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C247=\"A\",D247=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D247=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C247=\"A\",D247=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D247=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K247+'17a Facility Characteristics'!$L247)*'16   Sum'!$C$15","v":0},{"$f":"IF(D247=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D247=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N247+'17a Facility Characteristics'!$O247)*'16   Sum'!$C$15","v":0},{"$f":"IF(D247=\"a\",'13   EarthSum'!P247+'13   EarthSum'!Q247,0)+IF(AND(C247=\"E\",D247=\"c\"),'13   EarthSum'!P247+'13   EarthSum'!Q247,0)","v":0},{"$f":"IF(D247=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C247=\"E\",D247=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q247+'17a Facility Characteristics'!$R247)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M247+IF(AND(C247=\"E\",OR(D247=\"b\",D247=\"d\")),'13   EarthSum'!P247+'13   EarthSum'!Q247,0)","v":0},{"$f":"SUM('14   Revegetation'!L247)+IF(AND(C247=\"E\",OR(D247=\"b\",D247=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T247+'17a Facility Characteristics'!$U247)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C247=\"F\",C247=\"G\",C247=\"Gb\",C247=\"H\",C247=\"Hb\",C247=\"I\"),'15   Other'!N247,0)","v":58225.920000000006},{"$f":"IF(OR(C247=\"F\",C247=\"G\",C247=\"Gb\",C247=\"H\",C247=\"Hb\",C247=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W247+'17a Facility Characteristics'!$X247)*'16   Sum'!$C$15","v":17467.776000000002},{"$f":"'15   Other'!N247-W247","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X247","v":0},{"$f":"('17a Facility Characteristics'!$Z247+'17a Facility Characteristics'!$AA247)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K247+'17a Facility Characteristics'!$L247+'17a Facility Characteristics'!$Q247+'17a Facility Characteristics'!$R247+'17a Facility Characteristics'!$T247+'17a Facility Characteristics'!$U247+'17a Facility Characteristics'!$W247+'17a Facility Characteristics'!$X247+'17a Facility Characteristics'!$Z247+'17a Facility Characteristics'!$AA247","v":58225.920000000006},127.96905494505496]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B248,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C248=\"A\",D248=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D248=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C248=\"A\",D248=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D248=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K248+'17a Facility Characteristics'!$L248)*'16   Sum'!$C$15","v":0},{"$f":"IF(D248=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D248=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N248+'17a Facility Characteristics'!$O248)*'16   Sum'!$C$15","v":0},{"$f":"IF(D248=\"a\",'13   EarthSum'!P248+'13   EarthSum'!Q248,0)+IF(AND(C248=\"E\",D248=\"c\"),'13   EarthSum'!P248+'13   EarthSum'!Q248,0)","v":0},{"$f":"IF(D248=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C248=\"E\",D248=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q248+'17a Facility Characteristics'!$R248)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M248+IF(AND(C248=\"E\",OR(D248=\"b\",D248=\"d\")),'13   EarthSum'!P248+'13   EarthSum'!Q248,0)","v":0},{"$f":"SUM('14   Revegetation'!L248)+IF(AND(C248=\"E\",OR(D248=\"b\",D248=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T248+'17a Facility Characteristics'!$U248)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C248=\"F\",C248=\"G\",C248=\"Gb\",C248=\"H\",C248=\"Hb\",C248=\"I\"),'15   Other'!N248,0)","v":29112.960000000003},{"$f":"IF(OR(C248=\"F\",C248=\"G\",C248=\"Gb\",C248=\"H\",C248=\"Hb\",C248=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W248+'17a Facility Characteristics'!$X248)*'16   Sum'!$C$15","v":8733.8880000000008},{"$f":"'15   Other'!N248-W248","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X248","v":0},{"$f":"('17a Facility Characteristics'!$Z248+'17a Facility Characteristics'!$AA248)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K248+'17a Facility Characteristics'!$L248+'17a Facility Characteristics'!$Q248+'17a Facility Characteristics'!$R248+'17a Facility Characteristics'!$T248+'17a Facility Characteristics'!$U248+'17a Facility Characteristics'!$W248+'17a Facility Characteristics'!$X248+'17a Facility Characteristics'!$Z248+'17a Facility Characteristics'!$AA248","v":29112.960000000003},78.471590296495961]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B249,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C249=\"A\",D249=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D249=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C249=\"A\",D249=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D249=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K249+'17a Facility Characteristics'!$L249)*'16   Sum'!$C$15","v":0},{"$f":"IF(D249=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D249=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N249+'17a Facility Characteristics'!$O249)*'16   Sum'!$C$15","v":0},{"$f":"IF(D249=\"a\",'13   EarthSum'!P249+'13   EarthSum'!Q249,0)+IF(AND(C249=\"E\",D249=\"c\"),'13   EarthSum'!P249+'13   EarthSum'!Q249,0)","v":0},{"$f":"IF(D249=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C249=\"E\",D249=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q249+'17a Facility Characteristics'!$R249)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M249+IF(AND(C249=\"E\",OR(D249=\"b\",D249=\"d\")),'13   EarthSum'!P249+'13   EarthSum'!Q249,0)","v":0},{"$f":"SUM('14   Revegetation'!L249)+IF(AND(C249=\"E\",OR(D249=\"b\",D249=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T249+'17a Facility Characteristics'!$U249)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C249=\"F\",C249=\"G\",C249=\"Gb\",C249=\"H\",C249=\"Hb\",C249=\"I\"),'15   Other'!N249,0)","v":14556.480000000001},{"$f":"IF(OR(C249=\"F\",C249=\"G\",C249=\"Gb\",C249=\"H\",C249=\"Hb\",C249=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W249+'17a Facility Characteristics'!$X249)*'16   Sum'!$C$15","v":4366.9440000000004},{"$f":"'15   Other'!N249-W249","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X249","v":0},{"$f":"('17a Facility Characteristics'!$Z249+'17a Facility Characteristics'!$AA249)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K249+'17a Facility Characteristics'!$L249+'17a Facility Characteristics'!$Q249+'17a Facility Characteristics'!$R249+'17a Facility Characteristics'!$T249+'17a Facility Characteristics'!$U249+'17a Facility Characteristics'!$W249+'17a Facility Characteristics'!$X249+'17a Facility Characteristics'!$Z249+'17a Facility Characteristics'!$AA249","v":14556.480000000001},126.57808695652174]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B250,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C250=\"A\",D250=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D250=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C250=\"A\",D250=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D250=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K250+'17a Facility Characteristics'!$L250)*'16   Sum'!$C$15","v":0},{"$f":"IF(D250=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D250=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N250+'17a Facility Characteristics'!$O250)*'16   Sum'!$C$15","v":0},{"$f":"IF(D250=\"a\",'13   EarthSum'!P250+'13   EarthSum'!Q250,0)+IF(AND(C250=\"E\",D250=\"c\"),'13   EarthSum'!P250+'13   EarthSum'!Q250,0)","v":0},{"$f":"IF(D250=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C250=\"E\",D250=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q250+'17a Facility Characteristics'!$R250)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M250+IF(AND(C250=\"E\",OR(D250=\"b\",D250=\"d\")),'13   EarthSum'!P250+'13   EarthSum'!Q250,0)","v":0},{"$f":"SUM('14   Revegetation'!L250)+IF(AND(C250=\"E\",OR(D250=\"b\",D250=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T250+'17a Facility Characteristics'!$U250)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C250=\"F\",C250=\"G\",C250=\"Gb\",C250=\"H\",C250=\"Hb\",C250=\"I\"),'15   Other'!N250,0)","v":43669.440000000002},{"$f":"IF(OR(C250=\"F\",C250=\"G\",C250=\"Gb\",C250=\"H\",C250=\"Hb\",C250=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W250+'17a Facility Characteristics'!$X250)*'16   Sum'!$C$15","v":13100.832},{"$f":"'15   Other'!N250-W250","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X250","v":0},{"$f":"('17a Facility Characteristics'!$Z250+'17a Facility Characteristics'!$AA250)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K250+'17a Facility Characteristics'!$L250+'17a Facility Characteristics'!$Q250+'17a Facility Characteristics'!$R250+'17a Facility Characteristics'!$T250+'17a Facility Characteristics'!$U250+'17a Facility Characteristics'!$W250+'17a Facility Characteristics'!$X250+'17a Facility Characteristics'!$Z250+'17a Facility Characteristics'!$AA250","v":43669.440000000002},238.63081967213117]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B251,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C251=\"A\",D251=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D251=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C251=\"A\",D251=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D251=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K251+'17a Facility Characteristics'!$L251)*'16   Sum'!$C$15","v":0},{"$f":"IF(D251=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D251=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N251+'17a Facility Characteristics'!$O251)*'16   Sum'!$C$15","v":0},{"$f":"IF(D251=\"a\",'13   EarthSum'!P251+'13   EarthSum'!Q251,0)+IF(AND(C251=\"E\",D251=\"c\"),'13   EarthSum'!P251+'13   EarthSum'!Q251,0)","v":0},{"$f":"IF(D251=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C251=\"E\",D251=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q251+'17a Facility Characteristics'!$R251)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M251+IF(AND(C251=\"E\",OR(D251=\"b\",D251=\"d\")),'13   EarthSum'!P251+'13   EarthSum'!Q251,0)","v":0},{"$f":"SUM('14   Revegetation'!L251)+IF(AND(C251=\"E\",OR(D251=\"b\",D251=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T251+'17a Facility Characteristics'!$U251)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C251=\"F\",C251=\"G\",C251=\"Gb\",C251=\"H\",C251=\"Hb\",C251=\"I\"),'15   Other'!N251,0)","v":43669.440000000002},{"$f":"IF(OR(C251=\"F\",C251=\"G\",C251=\"Gb\",C251=\"H\",C251=\"Hb\",C251=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W251+'17a Facility Characteristics'!$X251)*'16   Sum'!$C$15","v":13100.832},{"$f":"'15   Other'!N251-W251","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X251","v":0},{"$f":"('17a Facility Characteristics'!$Z251+'17a Facility Characteristics'!$AA251)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K251+'17a Facility Characteristics'!$L251+'17a Facility Characteristics'!$Q251+'17a Facility Characteristics'!$R251+'17a Facility Characteristics'!$T251+'17a Facility Characteristics'!$U251+'17a Facility Characteristics'!$W251+'17a Facility Characteristics'!$X251+'17a Facility Characteristics'!$Z251+'17a Facility Characteristics'!$AA251","v":43669.440000000002},116.45184]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B252,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C252=\"A\",D252=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D252=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C252=\"A\",D252=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D252=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K252+'17a Facility Characteristics'!$L252)*'16   Sum'!$C$15","v":0},{"$f":"IF(D252=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D252=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N252+'17a Facility Characteristics'!$O252)*'16   Sum'!$C$15","v":0},{"$f":"IF(D252=\"a\",'13   EarthSum'!P252+'13   EarthSum'!Q252,0)+IF(AND(C252=\"E\",D252=\"c\"),'13   EarthSum'!P252+'13   EarthSum'!Q252,0)","v":0},{"$f":"IF(D252=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C252=\"E\",D252=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q252+'17a Facility Characteristics'!$R252)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M252+IF(AND(C252=\"E\",OR(D252=\"b\",D252=\"d\")),'13   EarthSum'!P252+'13   EarthSum'!Q252,0)","v":0},{"$f":"SUM('14   Revegetation'!L252)+IF(AND(C252=\"E\",OR(D252=\"b\",D252=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T252+'17a Facility Characteristics'!$U252)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C252=\"F\",C252=\"G\",C252=\"Gb\",C252=\"H\",C252=\"Hb\",C252=\"I\"),'15   Other'!N252,0)","v":14556.480000000001},{"$f":"IF(OR(C252=\"F\",C252=\"G\",C252=\"Gb\",C252=\"H\",C252=\"Hb\",C252=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W252+'17a Facility Characteristics'!$X252)*'16   Sum'!$C$15","v":4366.9440000000004},{"$f":"'15   Other'!N252-W252","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X252","v":0},{"$f":"('17a Facility Characteristics'!$Z252+'17a Facility Characteristics'!$AA252)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K252+'17a Facility Characteristics'!$L252+'17a Facility Characteristics'!$Q252+'17a Facility Characteristics'!$R252+'17a Facility Characteristics'!$T252+'17a Facility Characteristics'!$U252+'17a Facility Characteristics'!$W252+'17a Facility Characteristics'!$X252+'17a Facility Characteristics'!$Z252+'17a Facility Characteristics'!$AA252","v":14556.480000000001},269.56444444444446]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B253,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C253=\"A\",D253=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D253=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C253=\"A\",D253=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D253=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K253+'17a Facility Characteristics'!$L253)*'16   Sum'!$C$15","v":0},{"$f":"IF(D253=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D253=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N253+'17a Facility Characteristics'!$O253)*'16   Sum'!$C$15","v":0},{"$f":"IF(D253=\"a\",'13   EarthSum'!P253+'13   EarthSum'!Q253,0)+IF(AND(C253=\"E\",D253=\"c\"),'13   EarthSum'!P253+'13   EarthSum'!Q253,0)","v":0},{"$f":"IF(D253=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C253=\"E\",D253=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q253+'17a Facility Characteristics'!$R253)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M253+IF(AND(C253=\"E\",OR(D253=\"b\",D253=\"d\")),'13   EarthSum'!P253+'13   EarthSum'!Q253,0)","v":0},{"$f":"SUM('14   Revegetation'!L253)+IF(AND(C253=\"E\",OR(D253=\"b\",D253=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T253+'17a Facility Characteristics'!$U253)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C253=\"F\",C253=\"G\",C253=\"Gb\",C253=\"H\",C253=\"Hb\",C253=\"I\"),'15   Other'!N253,0)","v":14556.480000000001},{"$f":"IF(OR(C253=\"F\",C253=\"G\",C253=\"Gb\",C253=\"H\",C253=\"Hb\",C253=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W253+'17a Facility Characteristics'!$X253)*'16   Sum'!$C$15","v":4366.9440000000004},{"$f":"'15   Other'!N253-W253","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X253","v":0},{"$f":"('17a Facility Characteristics'!$Z253+'17a Facility Characteristics'!$AA253)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K253+'17a Facility Characteristics'!$L253+'17a Facility Characteristics'!$Q253+'17a Facility Characteristics'!$R253+'17a Facility Characteristics'!$T253+'17a Facility Characteristics'!$U253+'17a Facility Characteristics'!$W253+'17a Facility Characteristics'!$X253+'17a Facility Characteristics'!$Z253+'17a Facility Characteristics'!$AA253","v":14556.480000000001},220.55272727272728]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B254,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C254=\"A\",D254=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D254=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C254=\"A\",D254=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D254=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K254+'17a Facility Characteristics'!$L254)*'16   Sum'!$C$15","v":0},{"$f":"IF(D254=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D254=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N254+'17a Facility Characteristics'!$O254)*'16   Sum'!$C$15","v":0},{"$f":"IF(D254=\"a\",'13   EarthSum'!P254+'13   EarthSum'!Q254,0)+IF(AND(C254=\"E\",D254=\"c\"),'13   EarthSum'!P254+'13   EarthSum'!Q254,0)","v":0},{"$f":"IF(D254=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C254=\"E\",D254=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q254+'17a Facility Characteristics'!$R254)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M254+IF(AND(C254=\"E\",OR(D254=\"b\",D254=\"d\")),'13   EarthSum'!P254+'13   EarthSum'!Q254,0)","v":0},{"$f":"SUM('14   Revegetation'!L254)+IF(AND(C254=\"E\",OR(D254=\"b\",D254=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T254+'17a Facility Characteristics'!$U254)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C254=\"F\",C254=\"G\",C254=\"Gb\",C254=\"H\",C254=\"Hb\",C254=\"I\"),'15   Other'!N254,0)","v":14556.480000000001},{"$f":"IF(OR(C254=\"F\",C254=\"G\",C254=\"Gb\",C254=\"H\",C254=\"Hb\",C254=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W254+'17a Facility Characteristics'!$X254)*'16   Sum'!$C$15","v":4366.9440000000004},{"$f":"'15   Other'!N254-W254","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X254","v":0},{"$f":"('17a Facility Characteristics'!$Z254+'17a Facility Characteristics'!$AA254)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K254+'17a Facility Characteristics'!$L254+'17a Facility Characteristics'!$Q254+'17a Facility Characteristics'!$R254+'17a Facility Characteristics'!$T254+'17a Facility Characteristics'!$U254+'17a Facility Characteristics'!$W254+'17a Facility Characteristics'!$X254+'17a Facility Characteristics'!$Z254+'17a Facility Characteristics'!$AA254","v":14556.480000000001},112.84093023255815]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B255,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C255=\"A\",D255=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D255=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C255=\"A\",D255=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D255=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K255+'17a Facility Characteristics'!$L255)*'16   Sum'!$C$15","v":0},{"$f":"IF(D255=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D255=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N255+'17a Facility Characteristics'!$O255)*'16   Sum'!$C$15","v":0},{"$f":"IF(D255=\"a\",'13   EarthSum'!P255+'13   EarthSum'!Q255,0)+IF(AND(C255=\"E\",D255=\"c\"),'13   EarthSum'!P255+'13   EarthSum'!Q255,0)","v":0},{"$f":"IF(D255=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C255=\"E\",D255=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q255+'17a Facility Characteristics'!$R255)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M255+IF(AND(C255=\"E\",OR(D255=\"b\",D255=\"d\")),'13   EarthSum'!P255+'13   EarthSum'!Q255,0)","v":0},{"$f":"SUM('14   Revegetation'!L255)+IF(AND(C255=\"E\",OR(D255=\"b\",D255=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T255+'17a Facility Characteristics'!$U255)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C255=\"F\",C255=\"G\",C255=\"Gb\",C255=\"H\",C255=\"Hb\",C255=\"I\"),'15   Other'!N255,0)","v":369309.52727453166},{"$f":"IF(OR(C255=\"F\",C255=\"G\",C255=\"Gb\",C255=\"H\",C255=\"Hb\",C255=\"I\"),Other[Fuel Direct Cost ($)],0)","v":77475.76863770101},{"$f":"('17a Facility Characteristics'!$W255+'17a Facility Characteristics'!$X255)*'16   Sum'!$C$15","v":134035.58877366979},{"$f":"'15   Other'!N255-W255","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X255","v":0},{"$f":"('17a Facility Characteristics'!$Z255+'17a Facility Characteristics'!$AA255)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K255+'17a Facility Characteristics'!$L255+'17a Facility Characteristics'!$Q255+'17a Facility Characteristics'!$R255+'17a Facility Characteristics'!$T255+'17a Facility Characteristics'!$U255+'17a Facility Characteristics'!$W255+'17a Facility Characteristics'!$X255+'17a Facility Characteristics'!$Z255+'17a Facility Characteristics'!$AA255","v":446785.29591223266},1636.5761755026838]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B256,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C256=\"A\",D256=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D256=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C256=\"A\",D256=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D256=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K256+'17a Facility Characteristics'!$L256)*'16   Sum'!$C$15","v":0},{"$f":"IF(D256=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D256=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N256+'17a Facility Characteristics'!$O256)*'16   Sum'!$C$15","v":0},{"$f":"IF(D256=\"a\",'13   EarthSum'!P256+'13   EarthSum'!Q256,0)+IF(AND(C256=\"E\",D256=\"c\"),'13   EarthSum'!P256+'13   EarthSum'!Q256,0)","v":0},{"$f":"IF(D256=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C256=\"E\",D256=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q256+'17a Facility Characteristics'!$R256)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M256+IF(AND(C256=\"E\",OR(D256=\"b\",D256=\"d\")),'13   EarthSum'!P256+'13   EarthSum'!Q256,0)","v":0},{"$f":"SUM('14   Revegetation'!L256)+IF(AND(C256=\"E\",OR(D256=\"b\",D256=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T256+'17a Facility Characteristics'!$U256)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C256=\"F\",C256=\"G\",C256=\"Gb\",C256=\"H\",C256=\"Hb\",C256=\"I\"),'15   Other'!N256,0)","v":500411.01270370791},{"$f":"IF(OR(C256=\"F\",C256=\"G\",C256=\"Gb\",C256=\"H\",C256=\"Hb\",C256=\"I\"),Other[Fuel Direct Cost ($)],0)","v":104978.9539146389},{"$f":"('17a Facility Characteristics'!$W256+'17a Facility Characteristics'!$X256)*'16   Sum'!$C$15","v":181616.98998550401},{"$f":"'15   Other'!N256-W256","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X256","v":0},{"$f":"('17a Facility Characteristics'!$Z256+'17a Facility Characteristics'!$AA256)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K256+'17a Facility Characteristics'!$L256+'17a Facility Characteristics'!$Q256+'17a Facility Characteristics'!$R256+'17a Facility Characteristics'!$T256+'17a Facility Characteristics'!$U256+'17a Facility Characteristics'!$W256+'17a Facility Characteristics'!$X256+'17a Facility Characteristics'!$Z256+'17a Facility Characteristics'!$AA256","v":605389.96661834675},1243.1217341452571]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B257,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C257=\"A\",D257=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D257=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C257=\"A\",D257=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D257=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K257+'17a Facility Characteristics'!$L257)*'16   Sum'!$C$15","v":0},{"$f":"IF(D257=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D257=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N257+'17a Facility Characteristics'!$O257)*'16   Sum'!$C$15","v":0},{"$f":"IF(D257=\"a\",'13   EarthSum'!P257+'13   EarthSum'!Q257,0)+IF(AND(C257=\"E\",D257=\"c\"),'13   EarthSum'!P257+'13   EarthSum'!Q257,0)","v":0},{"$f":"IF(D257=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C257=\"E\",D257=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q257+'17a Facility Characteristics'!$R257)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M257+IF(AND(C257=\"E\",OR(D257=\"b\",D257=\"d\")),'13   EarthSum'!P257+'13   EarthSum'!Q257,0)","v":0},{"$f":"SUM('14   Revegetation'!L257)+IF(AND(C257=\"E\",OR(D257=\"b\",D257=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T257+'17a Facility Characteristics'!$U257)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C257=\"F\",C257=\"G\",C257=\"Gb\",C257=\"H\",C257=\"Hb\",C257=\"I\"),'15   Other'!N257,0)","v":436697.15501664032},{"$f":"IF(OR(C257=\"F\",C257=\"G\",C257=\"Gb\",C257=\"H\",C257=\"Hb\",C257=\"I\"),Other[Fuel Direct Cost ($)],0)","v":91612.71304452671},{"$f":"('17a Facility Characteristics'!$W257+'17a Facility Characteristics'!$X257)*'16   Sum'!$C$15","v":158492.96041835012},{"$f":"'15   Other'!N257-W257","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X257","v":0},{"$f":"('17a Facility Characteristics'!$Z257+'17a Facility Characteristics'!$AA257)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K257+'17a Facility Characteristics'!$L257+'17a Facility Characteristics'!$Q257+'17a Facility Characteristics'!$R257+'17a Facility Characteristics'!$T257+'17a Facility Characteristics'!$U257+'17a Facility Characteristics'!$W257+'17a Facility Characteristics'!$X257+'17a Facility Characteristics'!$Z257+'17a Facility Characteristics'!$AA257","v":528309.86806116707},1161.1205891454222]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B258,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C258=\"A\",D258=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D258=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C258=\"A\",D258=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D258=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K258+'17a Facility Characteristics'!$L258)*'16   Sum'!$C$15","v":0},{"$f":"IF(D258=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D258=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N258+'17a Facility Characteristics'!$O258)*'16   Sum'!$C$15","v":0},{"$f":"IF(D258=\"a\",'13   EarthSum'!P258+'13   EarthSum'!Q258,0)+IF(AND(C258=\"E\",D258=\"c\"),'13   EarthSum'!P258+'13   EarthSum'!Q258,0)","v":0},{"$f":"IF(D258=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C258=\"E\",D258=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q258+'17a Facility Characteristics'!$R258)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M258+IF(AND(C258=\"E\",OR(D258=\"b\",D258=\"d\")),'13   EarthSum'!P258+'13   EarthSum'!Q258,0)","v":0},{"$f":"SUM('14   Revegetation'!L258)+IF(AND(C258=\"E\",OR(D258=\"b\",D258=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T258+'17a Facility Characteristics'!$U258)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C258=\"F\",C258=\"G\",C258=\"Gb\",C258=\"H\",C258=\"Hb\",C258=\"I\"),'15   Other'!N258,0)","v":335256.25116290333},{"$f":"IF(OR(C258=\"F\",C258=\"G\",C258=\"Gb\",C258=\"H\",C258=\"Hb\",C258=\"I\"),Other[Fuel Direct Cost ($)],0)","v":70331.886483209368},{"$f":"('17a Facility Characteristics'!$W258+'17a Facility Characteristics'!$X258)*'16   Sum'!$C$15","v":121676.44129383381},{"$f":"'15   Other'!N258-W258","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X258","v":0},{"$f":"('17a Facility Characteristics'!$Z258+'17a Facility Characteristics'!$AA258)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K258+'17a Facility Characteristics'!$L258+'17a Facility Characteristics'!$Q258+'17a Facility Characteristics'!$R258+'17a Facility Characteristics'!$T258+'17a Facility Characteristics'!$U258+'17a Facility Characteristics'!$W258+'17a Facility Characteristics'!$X258+'17a Facility Characteristics'!$Z258+'17a Facility Characteristics'!$AA258","v":405588.13764611271},1093.2294815259102]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B259,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C259=\"A\",D259=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D259=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C259=\"A\",D259=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D259=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K259+'17a Facility Characteristics'!$L259)*'16   Sum'!$C$15","v":0},{"$f":"IF(D259=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D259=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N259+'17a Facility Characteristics'!$O259)*'16   Sum'!$C$15","v":0},{"$f":"IF(D259=\"a\",'13   EarthSum'!P259+'13   EarthSum'!Q259,0)+IF(AND(C259=\"E\",D259=\"c\"),'13   EarthSum'!P259+'13   EarthSum'!Q259,0)","v":0},{"$f":"IF(D259=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C259=\"E\",D259=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q259+'17a Facility Characteristics'!$R259)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M259+IF(AND(C259=\"E\",OR(D259=\"b\",D259=\"d\")),'13   EarthSum'!P259+'13   EarthSum'!Q259,0)","v":0},{"$f":"SUM('14   Revegetation'!L259)+IF(AND(C259=\"E\",OR(D259=\"b\",D259=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T259+'17a Facility Characteristics'!$U259)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C259=\"F\",C259=\"G\",C259=\"Gb\",C259=\"H\",C259=\"Hb\",C259=\"I\"),'15   Other'!N259,0)","v":58153.735323693065},{"$f":"IF(OR(C259=\"F\",C259=\"G\",C259=\"Gb\",C259=\"H\",C259=\"Hb\",C259=\"I\"),Other[Fuel Direct Cost ($)],0)","v":12199.808048838424},{"$f":"('17a Facility Characteristics'!$W259+'17a Facility Characteristics'!$X259)*'16   Sum'!$C$15","v":21106.063011759448},{"$f":"'15   Other'!N259-W259","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X259","v":0},{"$f":"('17a Facility Characteristics'!$Z259+'17a Facility Characteristics'!$AA259)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K259+'17a Facility Characteristics'!$L259+'17a Facility Characteristics'!$Q259+'17a Facility Characteristics'!$R259+'17a Facility Characteristics'!$T259+'17a Facility Characteristics'!$U259+'17a Facility Characteristics'!$W259+'17a Facility Characteristics'!$X259+'17a Facility Characteristics'!$Z259+'17a Facility Characteristics'!$AA259","v":70353.543372531494},611.7699423698391]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B260,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C260=\"A\",D260=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D260=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C260=\"A\",D260=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D260=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K260+'17a Facility Characteristics'!$L260)*'16   Sum'!$C$15","v":0},{"$f":"IF(D260=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D260=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N260+'17a Facility Characteristics'!$O260)*'16   Sum'!$C$15","v":0},{"$f":"IF(D260=\"a\",'13   EarthSum'!P260+'13   EarthSum'!Q260,0)+IF(AND(C260=\"E\",D260=\"c\"),'13   EarthSum'!P260+'13   EarthSum'!Q260,0)","v":0},{"$f":"IF(D260=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C260=\"E\",D260=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q260+'17a Facility Characteristics'!$R260)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M260+IF(AND(C260=\"E\",OR(D260=\"b\",D260=\"d\")),'13   EarthSum'!P260+'13   EarthSum'!Q260,0)","v":0},{"$f":"SUM('14   Revegetation'!L260)+IF(AND(C260=\"E\",OR(D260=\"b\",D260=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T260+'17a Facility Characteristics'!$U260)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C260=\"F\",C260=\"G\",C260=\"Gb\",C260=\"H\",C260=\"Hb\",C260=\"I\"),'15   Other'!N260,0)","v":128944.71198573205},{"$f":"IF(OR(C260=\"F\",C260=\"G\",C260=\"Gb\",C260=\"H\",C260=\"Hb\",C260=\"I\"),Other[Fuel Direct Cost ($)],0)","v":27050.725570465143},{"$f":"('17a Facility Characteristics'!$W260+'17a Facility Characteristics'!$X260)*'16   Sum'!$C$15","v":46798.631266859156},{"$f":"'15   Other'!N260-W260","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X260","v":0},{"$f":"('17a Facility Characteristics'!$Z260+'17a Facility Characteristics'!$AA260)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K260+'17a Facility Characteristics'!$L260+'17a Facility Characteristics'!$Q260+'17a Facility Characteristics'!$R260+'17a Facility Characteristics'!$T260+'17a Facility Characteristics'!$U260+'17a Facility Characteristics'!$W260+'17a Facility Characteristics'!$X260+'17a Facility Characteristics'!$Z260+'17a Facility Characteristics'!$AA260","v":155995.4375561972},852.43408500654209]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B261,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C261=\"A\",D261=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D261=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C261=\"A\",D261=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D261=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K261+'17a Facility Characteristics'!$L261)*'16   Sum'!$C$15","v":0},{"$f":"IF(D261=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D261=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N261+'17a Facility Characteristics'!$O261)*'16   Sum'!$C$15","v":0},{"$f":"IF(D261=\"a\",'13   EarthSum'!P261+'13   EarthSum'!Q261,0)+IF(AND(C261=\"E\",D261=\"c\"),'13   EarthSum'!P261+'13   EarthSum'!Q261,0)","v":0},{"$f":"IF(D261=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C261=\"E\",D261=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q261+'17a Facility Characteristics'!$R261)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M261+IF(AND(C261=\"E\",OR(D261=\"b\",D261=\"d\")),'13   EarthSum'!P261+'13   EarthSum'!Q261,0)","v":0},{"$f":"SUM('14   Revegetation'!L261)+IF(AND(C261=\"E\",OR(D261=\"b\",D261=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T261+'17a Facility Characteristics'!$U261)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C261=\"F\",C261=\"G\",C261=\"Gb\",C261=\"H\",C261=\"Hb\",C261=\"I\"),'15   Other'!N261,0)","v":10223.238034674407},{"$f":"IF(OR(C261=\"F\",C261=\"G\",C261=\"Gb\",C261=\"H\",C261=\"Hb\",C261=\"I\"),Other[Fuel Direct Cost ($)],0)","v":2144.6866820573387},{"$f":"('17a Facility Characteristics'!$W261+'17a Facility Characteristics'!$X261)*'16   Sum'!$C$15","v":3710.3774150195231},{"$f":"'15   Other'!N261-W261","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X261","v":0},{"$f":"('17a Facility Characteristics'!$Z261+'17a Facility Characteristics'!$AA261)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K261+'17a Facility Characteristics'!$L261+'17a Facility Characteristics'!$Q261+'17a Facility Characteristics'!$R261+'17a Facility Characteristics'!$T261+'17a Facility Characteristics'!$U261+'17a Facility Characteristics'!$W261+'17a Facility Characteristics'!$X261+'17a Facility Characteristics'!$Z261+'17a Facility Characteristics'!$AA261","v":12367.924716731744},229.03564290243972]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B262,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C262=\"A\",D262=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D262=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C262=\"A\",D262=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D262=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K262+'17a Facility Characteristics'!$L262)*'16   Sum'!$C$15","v":0},{"$f":"IF(D262=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D262=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N262+'17a Facility Characteristics'!$O262)*'16   Sum'!$C$15","v":0},{"$f":"IF(D262=\"a\",'13   EarthSum'!P262+'13   EarthSum'!Q262,0)+IF(AND(C262=\"E\",D262=\"c\"),'13   EarthSum'!P262+'13   EarthSum'!Q262,0)","v":0},{"$f":"IF(D262=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C262=\"E\",D262=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q262+'17a Facility Characteristics'!$R262)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M262+IF(AND(C262=\"E\",OR(D262=\"b\",D262=\"d\")),'13   EarthSum'!P262+'13   EarthSum'!Q262,0)","v":0},{"$f":"SUM('14   Revegetation'!L262)+IF(AND(C262=\"E\",OR(D262=\"b\",D262=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T262+'17a Facility Characteristics'!$U262)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C262=\"F\",C262=\"G\",C262=\"Gb\",C262=\"H\",C262=\"Hb\",C262=\"I\"),'15   Other'!N262,0)","v":176103.51969406882},{"$f":"IF(OR(C262=\"F\",C262=\"G\",C262=\"Gb\",C262=\"H\",C262=\"Hb\",C262=\"I\"),Other[Fuel Direct Cost ($)],0)","v":36943.957684471578},{"$f":"('17a Facility Characteristics'!$W262+'17a Facility Characteristics'!$X262)*'16   Sum'!$C$15","v":63914.243213562113},{"$f":"'15   Other'!N262-W262","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X262","v":0},{"$f":"('17a Facility Characteristics'!$Z262+'17a Facility Characteristics'!$AA262)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K262+'17a Facility Characteristics'!$L262+'17a Facility Characteristics'!$Q262+'17a Facility Characteristics'!$R262+'17a Facility Characteristics'!$T262+'17a Facility Characteristics'!$U262+'17a Facility Characteristics'!$W262+'17a Facility Characteristics'!$X262+'17a Facility Characteristics'!$Z262+'17a Facility Characteristics'!$AA262","v":213047.47737854038},568.12660634277438]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B263,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C263=\"A\",D263=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D263=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C263=\"A\",D263=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D263=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K263+'17a Facility Characteristics'!$L263)*'16   Sum'!$C$15","v":0},{"$f":"IF(D263=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D263=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N263+'17a Facility Characteristics'!$O263)*'16   Sum'!$C$15","v":0},{"$f":"IF(D263=\"a\",'13   EarthSum'!P263+'13   EarthSum'!Q263,0)+IF(AND(C263=\"E\",D263=\"c\"),'13   EarthSum'!P263+'13   EarthSum'!Q263,0)","v":0},{"$f":"IF(D263=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C263=\"E\",D263=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q263+'17a Facility Characteristics'!$R263)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M263+IF(AND(C263=\"E\",OR(D263=\"b\",D263=\"d\")),'13   EarthSum'!P263+'13   EarthSum'!Q263,0)","v":0},{"$f":"SUM('14   Revegetation'!L263)+IF(AND(C263=\"E\",OR(D263=\"b\",D263=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T263+'17a Facility Characteristics'!$U263)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C263=\"F\",C263=\"G\",C263=\"Gb\",C263=\"H\",C263=\"Hb\",C263=\"I\"),'15   Other'!N263,0)","v":82359.724734825373},{"$f":"IF(OR(C263=\"F\",C263=\"G\",C263=\"Gb\",C263=\"H\",C263=\"Hb\",C263=\"I\"),Other[Fuel Direct Cost ($)],0)","v":17277.872644419349},{"$f":"('17a Facility Characteristics'!$W263+'17a Facility Characteristics'!$X263)*'16   Sum'!$C$15","v":29891.279213773414},{"$f":"'15   Other'!N263-W263","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X263","v":0},{"$f":"('17a Facility Characteristics'!$Z263+'17a Facility Characteristics'!$AA263)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K263+'17a Facility Characteristics'!$L263+'17a Facility Characteristics'!$Q263+'17a Facility Characteristics'!$R263+'17a Facility Characteristics'!$T263+'17a Facility Characteristics'!$U263+'17a Facility Characteristics'!$W263+'17a Facility Characteristics'!$X263+'17a Facility Characteristics'!$Z263+'17a Facility Characteristics'!$AA263","v":99637.597379244718},1509.6605663521927]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B264,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C264=\"A\",D264=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D264=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C264=\"A\",D264=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D264=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K264+'17a Facility Characteristics'!$L264)*'16   Sum'!$C$15","v":0},{"$f":"IF(D264=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D264=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N264+'17a Facility Characteristics'!$O264)*'16   Sum'!$C$15","v":0},{"$f":"IF(D264=\"a\",'13   EarthSum'!P264+'13   EarthSum'!Q264,0)+IF(AND(C264=\"E\",D264=\"c\"),'13   EarthSum'!P264+'13   EarthSum'!Q264,0)","v":0},{"$f":"IF(D264=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C264=\"E\",D264=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q264+'17a Facility Characteristics'!$R264)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M264+IF(AND(C264=\"E\",OR(D264=\"b\",D264=\"d\")),'13   EarthSum'!P264+'13   EarthSum'!Q264,0)","v":0},{"$f":"SUM('14   Revegetation'!L264)+IF(AND(C264=\"E\",OR(D264=\"b\",D264=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T264+'17a Facility Characteristics'!$U264)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C264=\"F\",C264=\"G\",C264=\"Gb\",C264=\"H\",C264=\"Hb\",C264=\"I\"),'15   Other'!N264,0)","v":165867.09038451096},{"$f":"IF(OR(C264=\"F\",C264=\"G\",C264=\"Gb\",C264=\"H\",C264=\"Hb\",C264=\"I\"),Other[Fuel Direct Cost ($)],0)","v":34796.50366475997},{"$f":"('17a Facility Characteristics'!$W264+'17a Facility Characteristics'!$X264)*'16   Sum'!$C$15","v":60199.078214781279},{"$f":"'15   Other'!N264-W264","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X264","v":0},{"$f":"('17a Facility Characteristics'!$Z264+'17a Facility Characteristics'!$AA264)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K264+'17a Facility Characteristics'!$L264+'17a Facility Characteristics'!$Q264+'17a Facility Characteristics'!$R264+'17a Facility Characteristics'!$T264+'17a Facility Characteristics'!$U264+'17a Facility Characteristics'!$W264+'17a Facility Characteristics'!$X264+'17a Facility Characteristics'!$Z264+'17a Facility Characteristics'!$AA264","v":200663.59404927093},1555.5317368160538]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B265,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C265=\"A\",D265=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D265=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C265=\"A\",D265=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D265=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K265+'17a Facility Characteristics'!$L265)*'16   Sum'!$C$15","v":0},{"$f":"IF(D265=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D265=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N265+'17a Facility Characteristics'!$O265)*'16   Sum'!$C$15","v":0},{"$f":"IF(D265=\"a\",'13   EarthSum'!P265+'13   EarthSum'!Q265,0)+IF(AND(C265=\"E\",D265=\"c\"),'13   EarthSum'!P265+'13   EarthSum'!Q265,0)","v":0},{"$f":"IF(D265=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C265=\"E\",D265=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q265+'17a Facility Characteristics'!$R265)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M265+IF(AND(C265=\"E\",OR(D265=\"b\",D265=\"d\")),'13   EarthSum'!P265+'13   EarthSum'!Q265,0)","v":0},{"$f":"SUM('14   Revegetation'!L265)+IF(AND(C265=\"E\",OR(D265=\"b\",D265=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T265+'17a Facility Characteristics'!$U265)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C265=\"F\",C265=\"G\",C265=\"Gb\",C265=\"H\",C265=\"Hb\",C265=\"I\"),'15   Other'!N265,0)","v":81126.340533222712},{"$f":"IF(OR(C265=\"F\",C265=\"G\",C265=\"Gb\",C265=\"H\",C265=\"Hb\",C265=\"I\"),Other[Fuel Direct Cost ($)],0)","v":17019.126573745332},{"$f":"('17a Facility Characteristics'!$W265+'17a Facility Characteristics'!$X265)*'16   Sum'!$C$15","v":29443.640132090415},{"$f":"'15   Other'!N265-W265","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X265","v":0},{"$f":"('17a Facility Characteristics'!$Z265+'17a Facility Characteristics'!$AA265)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K265+'17a Facility Characteristics'!$L265+'17a Facility Characteristics'!$Q265+'17a Facility Characteristics'!$R265+'17a Facility Characteristics'!$T265+'17a Facility Characteristics'!$U265+'17a Facility Characteristics'!$W265+'17a Facility Characteristics'!$X265+'17a Facility Characteristics'!$Z265+'17a Facility Characteristics'!$AA265","v":98145.467106968048},1540.7451665144119]
[28,{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B266,Quantities[],Quantities!$E$2)/43560","v":169.1},{"$f":"IF(AND(C266=\"A\",D266=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D266=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C266=\"A\",D266=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D266=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K266+'17a Facility Characteristics'!$L266)*'16   Sum'!$C$15","v":0},{"$f":"IF(D266=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D266=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N266+'17a Facility Characteristics'!$O266)*'16   Sum'!$C$15","v":0},{"$f":"IF(D266=\"a\",'13   EarthSum'!P266+'13   EarthSum'!Q266,0)+IF(AND(C266=\"E\",D266=\"c\"),'13   EarthSum'!P266+'13   EarthSum'!Q266,0)","v":0},{"$f":"IF(D266=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C266=\"E\",D266=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q266+'17a Facility Characteristics'!$R266)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M266+IF(AND(C266=\"E\",OR(D266=\"b\",D266=\"d\")),'13   EarthSum'!P266+'13   EarthSum'!Q266,0)","v":0},{"$f":"SUM('14   Revegetation'!L266)+IF(AND(C266=\"E\",OR(D266=\"b\",D266=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T266+'17a Facility Characteristics'!$U266)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C266=\"F\",C266=\"G\",C266=\"Gb\",C266=\"H\",C266=\"Hb\",C266=\"I\"),'15   Other'!N266,0)","v":5592.6233744060155},{"$f":"IF(OR(C266=\"F\",C266=\"G\",C266=\"Gb\",C266=\"H\",C266=\"Hb\",C266=\"I\"),Other[Fuel Direct Cost ($)],0)","v":1381.3278635558945},{"$f":"('17a Facility Characteristics'!$W266+'17a Facility Characteristics'!$X266)*'16   Sum'!$C$15","v":2092.185371388573},{"$f":"'15   Other'!N266-W266","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X266","v":0},{"$f":"('17a Facility Characteristics'!$Z266+'17a Facility Characteristics'!$AA266)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K266+'17a Facility Characteristics'!$L266+'17a Facility Characteristics'!$Q266+'17a Facility Characteristics'!$R266+'17a Facility Characteristics'!$T266+'17a Facility Characteristics'!$U266+'17a Facility Characteristics'!$W266+'17a Facility Characteristics'!$X266+'17a Facility Characteristics'!$Z266+'17a Facility Characteristics'!$AA266","v":6973.95123796191},41.241580354594383]
[28,{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B267,Quantities[],Quantities!$E$2)/43560","v":169.1},{"$f":"IF(AND(C267=\"A\",D267=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D267=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C267=\"A\",D267=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D267=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K267+'17a Facility Characteristics'!$L267)*'16   Sum'!$C$15","v":0},{"$f":"IF(D267=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D267=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N267+'17a Facility Characteristics'!$O267)*'16   Sum'!$C$15","v":0},{"$f":"IF(D267=\"a\",'13   EarthSum'!P267+'13   EarthSum'!Q267,0)+IF(AND(C267=\"E\",D267=\"c\"),'13   EarthSum'!P267+'13   EarthSum'!Q267,0)","v":0},{"$f":"IF(D267=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C267=\"E\",D267=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q267+'17a Facility Characteristics'!$R267)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M267+IF(AND(C267=\"E\",OR(D267=\"b\",D267=\"d\")),'13   EarthSum'!P267+'13   EarthSum'!Q267,0)","v":0},{"$f":"SUM('14   Revegetation'!L267)+IF(AND(C267=\"E\",OR(D267=\"b\",D267=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T267+'17a Facility Characteristics'!$U267)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C267=\"F\",C267=\"G\",C267=\"Gb\",C267=\"H\",C267=\"Hb\",C267=\"I\"),'15   Other'!N267,0)","v":0},{"$f":"IF(OR(C267=\"F\",C267=\"G\",C267=\"Gb\",C267=\"H\",C267=\"Hb\",C267=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W267+'17a Facility Characteristics'!$X267)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N267-W267","v":194.83811720874883},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X267","v":0},{"$f":"('17a Facility Characteristics'!$Z267+'17a Facility Characteristics'!$AA267)*'16   Sum'!$C$15","v":58.451435162624648},{"$f":"'17a Facility Characteristics'!$K267+'17a Facility Characteristics'!$L267+'17a Facility Characteristics'!$Q267+'17a Facility Characteristics'!$R267+'17a Facility Characteristics'!$T267+'17a Facility Characteristics'!$U267+'17a Facility Characteristics'!$W267+'17a Facility Characteristics'!$X267+'17a Facility Characteristics'!$Z267+'17a Facility Characteristics'!$AA267","v":194.83811720874883},1.1522064885200995]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B268,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C268=\"A\",D268=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D268=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C268=\"A\",D268=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D268=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K268+'17a Facility Characteristics'!$L268)*'16   Sum'!$C$15","v":0},{"$f":"IF(D268=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D268=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N268+'17a Facility Characteristics'!$O268)*'16   Sum'!$C$15","v":0},{"$f":"IF(D268=\"a\",'13   EarthSum'!P268+'13   EarthSum'!Q268,0)+IF(AND(C268=\"E\",D268=\"c\"),'13   EarthSum'!P268+'13   EarthSum'!Q268,0)","v":0},{"$f":"IF(D268=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C268=\"E\",D268=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q268+'17a Facility Characteristics'!$R268)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M268+IF(AND(C268=\"E\",OR(D268=\"b\",D268=\"d\")),'13   EarthSum'!P268+'13   EarthSum'!Q268,0)","v":0},{"$f":"SUM('14   Revegetation'!L268)+IF(AND(C268=\"E\",OR(D268=\"b\",D268=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T268+'17a Facility Characteristics'!$U268)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C268=\"F\",C268=\"G\",C268=\"Gb\",C268=\"H\",C268=\"Hb\",C268=\"I\"),'15   Other'!N268,0)","v":0},{"$f":"IF(OR(C268=\"F\",C268=\"G\",C268=\"Gb\",C268=\"H\",C268=\"Hb\",C268=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W268+'17a Facility Characteristics'!$X268)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N268-W268","v":165991.70907407405},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X268","v":0},{"$f":"('17a Facility Characteristics'!$Z268+'17a Facility Characteristics'!$AA268)*'16   Sum'!$C$15","v":49797.512722222215},{"$f":"'17a Facility Characteristics'!$K268+'17a Facility Characteristics'!$L268+'17a Facility Characteristics'!$Q268+'17a Facility Characteristics'!$R268+'17a Facility Characteristics'!$T268+'17a Facility Characteristics'!$U268+'17a Facility Characteristics'!$W268+'17a Facility Characteristics'!$X268+'17a Facility Characteristics'!$Z268+'17a Facility Characteristics'!$AA268","v":165991.70907407405},22418.584637151824]
[10,{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B269,Quantities[],Quantities!$E$2)/43560","v":273},{"$f":"IF(AND(C269=\"A\",D269=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D269=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C269=\"A\",D269=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D269=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K269+'17a Facility Characteristics'!$L269)*'16   Sum'!$C$15","v":0},{"$f":"IF(D269=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D269=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N269+'17a Facility Characteristics'!$O269)*'16   Sum'!$C$15","v":0},{"$f":"IF(D269=\"a\",'13   EarthSum'!P269+'13   EarthSum'!Q269,0)+IF(AND(C269=\"E\",D269=\"c\"),'13   EarthSum'!P269+'13   EarthSum'!Q269,0)","v":0},{"$f":"IF(D269=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C269=\"E\",D269=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q269+'17a Facility Characteristics'!$R269)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M269+IF(AND(C269=\"E\",OR(D269=\"b\",D269=\"d\")),'13   EarthSum'!P269+'13   EarthSum'!Q269,0)","v":0},{"$f":"SUM('14   Revegetation'!L269)+IF(AND(C269=\"E\",OR(D269=\"b\",D269=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T269+'17a Facility Characteristics'!$U269)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C269=\"F\",C269=\"G\",C269=\"Gb\",C269=\"H\",C269=\"Hb\",C269=\"I\"),'15   Other'!N269,0)","v":0},{"$f":"IF(OR(C269=\"F\",C269=\"G\",C269=\"Gb\",C269=\"H\",C269=\"Hb\",C269=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W269+'17a Facility Characteristics'!$X269)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N269-W269","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X269","v":0},{"$f":"('17a Facility Characteristics'!$Z269+'17a Facility Characteristics'!$AA269)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K269+'17a Facility Characteristics'!$L269+'17a Facility Characteristics'!$Q269+'17a Facility Characteristics'!$R269+'17a Facility Characteristics'!$T269+'17a Facility Characteristics'!$U269+'17a Facility Characteristics'!$W269+'17a Facility Characteristics'!$X269+'17a Facility Characteristics'!$Z269+'17a Facility Characteristics'!$AA269","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B270,Quantities[],Quantities!$E$2)/43560","v":17.00413},{"$f":"IF(AND(C270=\"A\",D270=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D270=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C270=\"A\",D270=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D270=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K270+'17a Facility Characteristics'!$L270)*'16   Sum'!$C$15","v":0},{"$f":"IF(D270=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D270=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N270+'17a Facility Characteristics'!$O270)*'16   Sum'!$C$15","v":0},{"$f":"IF(D270=\"a\",'13   EarthSum'!P270+'13   EarthSum'!Q270,0)+IF(AND(C270=\"E\",D270=\"c\"),'13   EarthSum'!P270+'13   EarthSum'!Q270,0)","v":0},{"$f":"IF(D270=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C270=\"E\",D270=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q270+'17a Facility Characteristics'!$R270)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M270+IF(AND(C270=\"E\",OR(D270=\"b\",D270=\"d\")),'13   EarthSum'!P270+'13   EarthSum'!Q270,0)","v":0},{"$f":"SUM('14   Revegetation'!L270)+IF(AND(C270=\"E\",OR(D270=\"b\",D270=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T270+'17a Facility Characteristics'!$U270)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C270=\"F\",C270=\"G\",C270=\"Gb\",C270=\"H\",C270=\"Hb\",C270=\"I\"),'15   Other'!N270,0)","v":0},{"$f":"IF(OR(C270=\"F\",C270=\"G\",C270=\"Gb\",C270=\"H\",C270=\"Hb\",C270=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W270+'17a Facility Characteristics'!$X270)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N270-W270","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X270","v":0},{"$f":"('17a Facility Characteristics'!$Z270+'17a Facility Characteristics'!$AA270)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K270+'17a Facility Characteristics'!$L270+'17a Facility Characteristics'!$Q270+'17a Facility Characteristics'!$R270+'17a Facility Characteristics'!$T270+'17a Facility Characteristics'!$U270+'17a Facility Characteristics'!$W270+'17a Facility Characteristics'!$X270+'17a Facility Characteristics'!$Z270+'17a Facility Characteristics'!$AA270","v":0},0]
[12,{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B271,Quantities[],Quantities!$E$2)/43560","v":486.99169999999998},{"$f":"IF(AND(C271=\"A\",D271=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D271=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C271=\"A\",D271=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D271=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K271+'17a Facility Characteristics'!$L271)*'16   Sum'!$C$15","v":0},{"$f":"IF(D271=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D271=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N271+'17a Facility Characteristics'!$O271)*'16   Sum'!$C$15","v":0},{"$f":"IF(D271=\"a\",'13   EarthSum'!P271+'13   EarthSum'!Q271,0)+IF(AND(C271=\"E\",D271=\"c\"),'13   EarthSum'!P271+'13   EarthSum'!Q271,0)","v":0},{"$f":"IF(D271=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C271=\"E\",D271=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q271+'17a Facility Characteristics'!$R271)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M271+IF(AND(C271=\"E\",OR(D271=\"b\",D271=\"d\")),'13   EarthSum'!P271+'13   EarthSum'!Q271,0)","v":0},{"$f":"SUM('14   Revegetation'!L271)+IF(AND(C271=\"E\",OR(D271=\"b\",D271=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T271+'17a Facility Characteristics'!$U271)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C271=\"F\",C271=\"G\",C271=\"Gb\",C271=\"H\",C271=\"Hb\",C271=\"I\"),'15   Other'!N271,0)","v":0},{"$f":"IF(OR(C271=\"F\",C271=\"G\",C271=\"Gb\",C271=\"H\",C271=\"Hb\",C271=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W271+'17a Facility Characteristics'!$X271)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N271-W271","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X271","v":0},{"$f":"('17a Facility Characteristics'!$Z271+'17a Facility Characteristics'!$AA271)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K271+'17a Facility Characteristics'!$L271+'17a Facility Characteristics'!$Q271+'17a Facility Characteristics'!$R271+'17a Facility Characteristics'!$T271+'17a Facility Characteristics'!$U271+'17a Facility Characteristics'!$W271+'17a Facility Characteristics'!$X271+'17a Facility Characteristics'!$Z271+'17a Facility Characteristics'!$AA271","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B272,Quantities[],Quantities!$E$2)/43560","v":455},{"$f":"IF(AND(C272=\"A\",D272=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D272=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C272=\"A\",D272=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D272=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K272+'17a Facility Characteristics'!$L272)*'16   Sum'!$C$15","v":0},{"$f":"IF(D272=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D272=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N272+'17a Facility Characteristics'!$O272)*'16   Sum'!$C$15","v":0},{"$f":"IF(D272=\"a\",'13   EarthSum'!P272+'13   EarthSum'!Q272,0)+IF(AND(C272=\"E\",D272=\"c\"),'13   EarthSum'!P272+'13   EarthSum'!Q272,0)","v":0},{"$f":"IF(D272=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C272=\"E\",D272=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q272+'17a Facility Characteristics'!$R272)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M272+IF(AND(C272=\"E\",OR(D272=\"b\",D272=\"d\")),'13   EarthSum'!P272+'13   EarthSum'!Q272,0)","v":0},{"$f":"SUM('14   Revegetation'!L272)+IF(AND(C272=\"E\",OR(D272=\"b\",D272=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T272+'17a Facility Characteristics'!$U272)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C272=\"F\",C272=\"G\",C272=\"Gb\",C272=\"H\",C272=\"Hb\",C272=\"I\"),'15   Other'!N272,0)","v":0},{"$f":"IF(OR(C272=\"F\",C272=\"G\",C272=\"Gb\",C272=\"H\",C272=\"Hb\",C272=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W272+'17a Facility Characteristics'!$X272)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N272-W272","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X272","v":0},{"$f":"('17a Facility Characteristics'!$Z272+'17a Facility Characteristics'!$AA272)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K272+'17a Facility Characteristics'!$L272+'17a Facility Characteristics'!$Q272+'17a Facility Characteristics'!$R272+'17a Facility Characteristics'!$T272+'17a Facility Characteristics'!$U272+'17a Facility Characteristics'!$W272+'17a Facility Characteristics'!$X272+'17a Facility Characteristics'!$Z272+'17a Facility Characteristics'!$AA272","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B273,Quantities[],Quantities!$E$2)/43560","v":371},{"$f":"IF(AND(C273=\"A\",D273=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D273=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C273=\"A\",D273=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D273=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K273+'17a Facility Characteristics'!$L273)*'16   Sum'!$C$15","v":0},{"$f":"IF(D273=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D273=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N273+'17a Facility Characteristics'!$O273)*'16   Sum'!$C$15","v":0},{"$f":"IF(D273=\"a\",'13   EarthSum'!P273+'13   EarthSum'!Q273,0)+IF(AND(C273=\"E\",D273=\"c\"),'13   EarthSum'!P273+'13   EarthSum'!Q273,0)","v":0},{"$f":"IF(D273=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C273=\"E\",D273=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q273+'17a Facility Characteristics'!$R273)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M273+IF(AND(C273=\"E\",OR(D273=\"b\",D273=\"d\")),'13   EarthSum'!P273+'13   EarthSum'!Q273,0)","v":0},{"$f":"SUM('14   Revegetation'!L273)+IF(AND(C273=\"E\",OR(D273=\"b\",D273=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T273+'17a Facility Characteristics'!$U273)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C273=\"F\",C273=\"G\",C273=\"Gb\",C273=\"H\",C273=\"Hb\",C273=\"I\"),'15   Other'!N273,0)","v":0},{"$f":"IF(OR(C273=\"F\",C273=\"G\",C273=\"Gb\",C273=\"H\",C273=\"Hb\",C273=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W273+'17a Facility Characteristics'!$X273)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N273-W273","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X273","v":0},{"$f":"('17a Facility Characteristics'!$Z273+'17a Facility Characteristics'!$AA273)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K273+'17a Facility Characteristics'!$L273+'17a Facility Characteristics'!$Q273+'17a Facility Characteristics'!$R273+'17a Facility Characteristics'!$T273+'17a Facility Characteristics'!$U273+'17a Facility Characteristics'!$W273+'17a Facility Characteristics'!$X273+'17a Facility Characteristics'!$Z273+'17a Facility Characteristics'!$AA273","v":0},0]
[22,{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B274,Quantities[],Quantities!$E$2)/43560","v":115},{"$f":"IF(AND(C274=\"A\",D274=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D274=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C274=\"A\",D274=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D274=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K274+'17a Facility Characteristics'!$L274)*'16   Sum'!$C$15","v":0},{"$f":"IF(D274=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D274=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N274+'17a Facility Characteristics'!$O274)*'16   Sum'!$C$15","v":0},{"$f":"IF(D274=\"a\",'13   EarthSum'!P274+'13   EarthSum'!Q274,0)+IF(AND(C274=\"E\",D274=\"c\"),'13   EarthSum'!P274+'13   EarthSum'!Q274,0)","v":0},{"$f":"IF(D274=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C274=\"E\",D274=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q274+'17a Facility Characteristics'!$R274)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M274+IF(AND(C274=\"E\",OR(D274=\"b\",D274=\"d\")),'13   EarthSum'!P274+'13   EarthSum'!Q274,0)","v":0},{"$f":"SUM('14   Revegetation'!L274)+IF(AND(C274=\"E\",OR(D274=\"b\",D274=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T274+'17a Facility Characteristics'!$U274)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C274=\"F\",C274=\"G\",C274=\"Gb\",C274=\"H\",C274=\"Hb\",C274=\"I\"),'15   Other'!N274,0)","v":0},{"$f":"IF(OR(C274=\"F\",C274=\"G\",C274=\"Gb\",C274=\"H\",C274=\"Hb\",C274=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W274+'17a Facility Characteristics'!$X274)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N274-W274","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X274","v":0},{"$f":"('17a Facility Characteristics'!$Z274+'17a Facility Characteristics'!$AA274)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K274+'17a Facility Characteristics'!$L274+'17a Facility Characteristics'!$Q274+'17a Facility Characteristics'!$R274+'17a Facility Characteristics'!$T274+'17a Facility Characteristics'!$U274+'17a Facility Characteristics'!$W274+'17a Facility Characteristics'!$X274+'17a Facility Characteristics'!$Z274+'17a Facility Characteristics'!$AA274","v":0},0]
[23,{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B275,Quantities[],Quantities!$E$2)/43560","v":65},{"$f":"IF(AND(C275=\"A\",D275=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D275=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C275=\"A\",D275=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D275=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K275+'17a Facility Characteristics'!$L275)*'16   Sum'!$C$15","v":0},{"$f":"IF(D275=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D275=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N275+'17a Facility Characteristics'!$O275)*'16   Sum'!$C$15","v":0},{"$f":"IF(D275=\"a\",'13   EarthSum'!P275+'13   EarthSum'!Q275,0)+IF(AND(C275=\"E\",D275=\"c\"),'13   EarthSum'!P275+'13   EarthSum'!Q275,0)","v":0},{"$f":"IF(D275=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C275=\"E\",D275=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q275+'17a Facility Characteristics'!$R275)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M275+IF(AND(C275=\"E\",OR(D275=\"b\",D275=\"d\")),'13   EarthSum'!P275+'13   EarthSum'!Q275,0)","v":0},{"$f":"SUM('14   Revegetation'!L275)+IF(AND(C275=\"E\",OR(D275=\"b\",D275=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T275+'17a Facility Characteristics'!$U275)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C275=\"F\",C275=\"G\",C275=\"Gb\",C275=\"H\",C275=\"Hb\",C275=\"I\"),'15   Other'!N275,0)","v":0},{"$f":"IF(OR(C275=\"F\",C275=\"G\",C275=\"Gb\",C275=\"H\",C275=\"Hb\",C275=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W275+'17a Facility Characteristics'!$X275)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N275-W275","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X275","v":0},{"$f":"('17a Facility Characteristics'!$Z275+'17a Facility Characteristics'!$AA275)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K275+'17a Facility Characteristics'!$L275+'17a Facility Characteristics'!$Q275+'17a Facility Characteristics'!$R275+'17a Facility Characteristics'!$T275+'17a Facility Characteristics'!$U275+'17a Facility Characteristics'!$W275+'17a Facility Characteristics'!$X275+'17a Facility Characteristics'!$Z275+'17a Facility Characteristics'!$AA275","v":0},0]
[14,{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B276,Quantities[],Quantities!$E$2)/43560","v":183},{"$f":"IF(AND(C276=\"A\",D276=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D276=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C276=\"A\",D276=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D276=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K276+'17a Facility Characteristics'!$L276)*'16   Sum'!$C$15","v":0},{"$f":"IF(D276=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D276=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N276+'17a Facility Characteristics'!$O276)*'16   Sum'!$C$15","v":0},{"$f":"IF(D276=\"a\",'13   EarthSum'!P276+'13   EarthSum'!Q276,0)+IF(AND(C276=\"E\",D276=\"c\"),'13   EarthSum'!P276+'13   EarthSum'!Q276,0)","v":0},{"$f":"IF(D276=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C276=\"E\",D276=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q276+'17a Facility Characteristics'!$R276)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M276+IF(AND(C276=\"E\",OR(D276=\"b\",D276=\"d\")),'13   EarthSum'!P276+'13   EarthSum'!Q276,0)","v":0},{"$f":"SUM('14   Revegetation'!L276)+IF(AND(C276=\"E\",OR(D276=\"b\",D276=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T276+'17a Facility Characteristics'!$U276)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C276=\"F\",C276=\"G\",C276=\"Gb\",C276=\"H\",C276=\"Hb\",C276=\"I\"),'15   Other'!N276,0)","v":0},{"$f":"IF(OR(C276=\"F\",C276=\"G\",C276=\"Gb\",C276=\"H\",C276=\"Hb\",C276=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W276+'17a Facility Characteristics'!$X276)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N276-W276","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X276","v":0},{"$f":"('17a Facility Characteristics'!$Z276+'17a Facility Characteristics'!$AA276)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K276+'17a Facility Characteristics'!$L276+'17a Facility Characteristics'!$Q276+'17a Facility Characteristics'!$R276+'17a Facility Characteristics'!$T276+'17a Facility Characteristics'!$U276+'17a Facility Characteristics'!$W276+'17a Facility Characteristics'!$X276+'17a Facility Characteristics'!$Z276+'17a Facility Characteristics'!$AA276","v":0},0]
[18,{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B277,Quantities[],Quantities!$E$2)/43560","v":375},{"$f":"IF(AND(C277=\"A\",D277=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D277=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C277=\"A\",D277=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D277=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K277+'17a Facility Characteristics'!$L277)*'16   Sum'!$C$15","v":0},{"$f":"IF(D277=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D277=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N277+'17a Facility Characteristics'!$O277)*'16   Sum'!$C$15","v":0},{"$f":"IF(D277=\"a\",'13   EarthSum'!P277+'13   EarthSum'!Q277,0)+IF(AND(C277=\"E\",D277=\"c\"),'13   EarthSum'!P277+'13   EarthSum'!Q277,0)","v":0},{"$f":"IF(D277=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C277=\"E\",D277=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q277+'17a Facility Characteristics'!$R277)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M277+IF(AND(C277=\"E\",OR(D277=\"b\",D277=\"d\")),'13   EarthSum'!P277+'13   EarthSum'!Q277,0)","v":0},{"$f":"SUM('14   Revegetation'!L277)+IF(AND(C277=\"E\",OR(D277=\"b\",D277=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T277+'17a Facility Characteristics'!$U277)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C277=\"F\",C277=\"G\",C277=\"Gb\",C277=\"H\",C277=\"Hb\",C277=\"I\"),'15   Other'!N277,0)","v":0},{"$f":"IF(OR(C277=\"F\",C277=\"G\",C277=\"Gb\",C277=\"H\",C277=\"Hb\",C277=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W277+'17a Facility Characteristics'!$X277)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N277-W277","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X277","v":0},{"$f":"('17a Facility Characteristics'!$Z277+'17a Facility Characteristics'!$AA277)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K277+'17a Facility Characteristics'!$L277+'17a Facility Characteristics'!$Q277+'17a Facility Characteristics'!$R277+'17a Facility Characteristics'!$T277+'17a Facility Characteristics'!$U277+'17a Facility Characteristics'!$W277+'17a Facility Characteristics'!$X277+'17a Facility Characteristics'!$Z277+'17a Facility Characteristics'!$AA277","v":0},0]
[19,{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B278,Quantities[],Quantities!$E$2)/43560","v":47.36},{"$f":"IF(AND(C278=\"A\",D278=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D278=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C278=\"A\",D278=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D278=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K278+'17a Facility Characteristics'!$L278)*'16   Sum'!$C$15","v":0},{"$f":"IF(D278=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D278=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N278+'17a Facility Characteristics'!$O278)*'16   Sum'!$C$15","v":0},{"$f":"IF(D278=\"a\",'13   EarthSum'!P278+'13   EarthSum'!Q278,0)+IF(AND(C278=\"E\",D278=\"c\"),'13   EarthSum'!P278+'13   EarthSum'!Q278,0)","v":0},{"$f":"IF(D278=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C278=\"E\",D278=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q278+'17a Facility Characteristics'!$R278)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M278+IF(AND(C278=\"E\",OR(D278=\"b\",D278=\"d\")),'13   EarthSum'!P278+'13   EarthSum'!Q278,0)","v":0},{"$f":"SUM('14   Revegetation'!L278)+IF(AND(C278=\"E\",OR(D278=\"b\",D278=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T278+'17a Facility Characteristics'!$U278)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C278=\"F\",C278=\"G\",C278=\"Gb\",C278=\"H\",C278=\"Hb\",C278=\"I\"),'15   Other'!N278,0)","v":0},{"$f":"IF(OR(C278=\"F\",C278=\"G\",C278=\"Gb\",C278=\"H\",C278=\"Hb\",C278=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W278+'17a Facility Characteristics'!$X278)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N278-W278","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X278","v":0},{"$f":"('17a Facility Characteristics'!$Z278+'17a Facility Characteristics'!$AA278)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K278+'17a Facility Characteristics'!$L278+'17a Facility Characteristics'!$Q278+'17a Facility Characteristics'!$R278+'17a Facility Characteristics'!$T278+'17a Facility Characteristics'!$U278+'17a Facility Characteristics'!$W278+'17a Facility Characteristics'!$X278+'17a Facility Characteristics'!$Z278+'17a Facility Characteristics'!$AA278","v":0},0]
[16,{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B279,Quantities[],Quantities!$E$2)/43560","v":54},{"$f":"IF(AND(C279=\"A\",D279=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D279=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C279=\"A\",D279=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D279=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K279+'17a Facility Characteristics'!$L279)*'16   Sum'!$C$15","v":0},{"$f":"IF(D279=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D279=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N279+'17a Facility Characteristics'!$O279)*'16   Sum'!$C$15","v":0},{"$f":"IF(D279=\"a\",'13   EarthSum'!P279+'13   EarthSum'!Q279,0)+IF(AND(C279=\"E\",D279=\"c\"),'13   EarthSum'!P279+'13   EarthSum'!Q279,0)","v":0},{"$f":"IF(D279=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C279=\"E\",D279=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q279+'17a Facility Characteristics'!$R279)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M279+IF(AND(C279=\"E\",OR(D279=\"b\",D279=\"d\")),'13   EarthSum'!P279+'13   EarthSum'!Q279,0)","v":0},{"$f":"SUM('14   Revegetation'!L279)+IF(AND(C279=\"E\",OR(D279=\"b\",D279=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T279+'17a Facility Characteristics'!$U279)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C279=\"F\",C279=\"G\",C279=\"Gb\",C279=\"H\",C279=\"Hb\",C279=\"I\"),'15   Other'!N279,0)","v":0},{"$f":"IF(OR(C279=\"F\",C279=\"G\",C279=\"Gb\",C279=\"H\",C279=\"Hb\",C279=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W279+'17a Facility Characteristics'!$X279)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N279-W279","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X279","v":0},{"$f":"('17a Facility Characteristics'!$Z279+'17a Facility Characteristics'!$AA279)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K279+'17a Facility Characteristics'!$L279+'17a Facility Characteristics'!$Q279+'17a Facility Characteristics'!$R279+'17a Facility Characteristics'!$T279+'17a Facility Characteristics'!$U279+'17a Facility Characteristics'!$W279+'17a Facility Characteristics'!$X279+'17a Facility Characteristics'!$Z279+'17a Facility Characteristics'!$AA279","v":0},0]
[17,{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B280,Quantities[],Quantities!$E$2)/43560","v":66},{"$f":"IF(AND(C280=\"A\",D280=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D280=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C280=\"A\",D280=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D280=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K280+'17a Facility Characteristics'!$L280)*'16   Sum'!$C$15","v":0},{"$f":"IF(D280=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D280=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N280+'17a Facility Characteristics'!$O280)*'16   Sum'!$C$15","v":0},{"$f":"IF(D280=\"a\",'13   EarthSum'!P280+'13   EarthSum'!Q280,0)+IF(AND(C280=\"E\",D280=\"c\"),'13   EarthSum'!P280+'13   EarthSum'!Q280,0)","v":0},{"$f":"IF(D280=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C280=\"E\",D280=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q280+'17a Facility Characteristics'!$R280)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M280+IF(AND(C280=\"E\",OR(D280=\"b\",D280=\"d\")),'13   EarthSum'!P280+'13   EarthSum'!Q280,0)","v":0},{"$f":"SUM('14   Revegetation'!L280)+IF(AND(C280=\"E\",OR(D280=\"b\",D280=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T280+'17a Facility Characteristics'!$U280)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C280=\"F\",C280=\"G\",C280=\"Gb\",C280=\"H\",C280=\"Hb\",C280=\"I\"),'15   Other'!N280,0)","v":0},{"$f":"IF(OR(C280=\"F\",C280=\"G\",C280=\"Gb\",C280=\"H\",C280=\"Hb\",C280=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W280+'17a Facility Characteristics'!$X280)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N280-W280","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X280","v":0},{"$f":"('17a Facility Characteristics'!$Z280+'17a Facility Characteristics'!$AA280)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K280+'17a Facility Characteristics'!$L280+'17a Facility Characteristics'!$Q280+'17a Facility Characteristics'!$R280+'17a Facility Characteristics'!$T280+'17a Facility Characteristics'!$U280+'17a Facility Characteristics'!$W280+'17a Facility Characteristics'!$X280+'17a Facility Characteristics'!$Z280+'17a Facility Characteristics'!$AA280","v":0},0]
[20,{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B281,Quantities[],Quantities!$E$2)/43560","v":129},{"$f":"IF(AND(C281=\"A\",D281=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D281=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C281=\"A\",D281=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D281=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K281+'17a Facility Characteristics'!$L281)*'16   Sum'!$C$15","v":0},{"$f":"IF(D281=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D281=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N281+'17a Facility Characteristics'!$O281)*'16   Sum'!$C$15","v":0},{"$f":"IF(D281=\"a\",'13   EarthSum'!P281+'13   EarthSum'!Q281,0)+IF(AND(C281=\"E\",D281=\"c\"),'13   EarthSum'!P281+'13   EarthSum'!Q281,0)","v":0},{"$f":"IF(D281=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C281=\"E\",D281=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q281+'17a Facility Characteristics'!$R281)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M281+IF(AND(C281=\"E\",OR(D281=\"b\",D281=\"d\")),'13   EarthSum'!P281+'13   EarthSum'!Q281,0)","v":0},{"$f":"SUM('14   Revegetation'!L281)+IF(AND(C281=\"E\",OR(D281=\"b\",D281=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T281+'17a Facility Characteristics'!$U281)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C281=\"F\",C281=\"G\",C281=\"Gb\",C281=\"H\",C281=\"Hb\",C281=\"I\"),'15   Other'!N281,0)","v":0},{"$f":"IF(OR(C281=\"F\",C281=\"G\",C281=\"Gb\",C281=\"H\",C281=\"Hb\",C281=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W281+'17a Facility Characteristics'!$X281)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N281-W281","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X281","v":0},{"$f":"('17a Facility Characteristics'!$Z281+'17a Facility Characteristics'!$AA281)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K281+'17a Facility Characteristics'!$L281+'17a Facility Characteristics'!$Q281+'17a Facility Characteristics'!$R281+'17a Facility Characteristics'!$T281+'17a Facility Characteristics'!$U281+'17a Facility Characteristics'!$W281+'17a Facility Characteristics'!$X281+'17a Facility Characteristics'!$Z281+'17a Facility Characteristics'!$AA281","v":0},0]
[26,{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B282,Quantities[],Quantities!$E$2)/43560","v":7.4042011019283747},{"$f":"IF(AND(C282=\"A\",D282=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D282=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C282=\"A\",D282=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D282=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K282+'17a Facility Characteristics'!$L282)*'16   Sum'!$C$15","v":0},{"$f":"IF(D282=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D282=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N282+'17a Facility Characteristics'!$O282)*'16   Sum'!$C$15","v":0},{"$f":"IF(D282=\"a\",'13   EarthSum'!P282+'13   EarthSum'!Q282,0)+IF(AND(C282=\"E\",D282=\"c\"),'13   EarthSum'!P282+'13   EarthSum'!Q282,0)","v":0},{"$f":"IF(D282=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C282=\"E\",D282=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q282+'17a Facility Characteristics'!$R282)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M282+IF(AND(C282=\"E\",OR(D282=\"b\",D282=\"d\")),'13   EarthSum'!P282+'13   EarthSum'!Q282,0)","v":0},{"$f":"SUM('14   Revegetation'!L282)+IF(AND(C282=\"E\",OR(D282=\"b\",D282=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T282+'17a Facility Characteristics'!$U282)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C282=\"F\",C282=\"G\",C282=\"Gb\",C282=\"H\",C282=\"Hb\",C282=\"I\"),'15   Other'!N282,0)","v":0},{"$f":"IF(OR(C282=\"F\",C282=\"G\",C282=\"Gb\",C282=\"H\",C282=\"Hb\",C282=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W282+'17a Facility Characteristics'!$X282)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N282-W282","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X282","v":0},{"$f":"('17a Facility Characteristics'!$Z282+'17a Facility Characteristics'!$AA282)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K282+'17a Facility Characteristics'!$L282+'17a Facility Characteristics'!$Q282+'17a Facility Characteristics'!$R282+'17a Facility Characteristics'!$T282+'17a Facility Characteristics'!$U282+'17a Facility Characteristics'!$W282+'17a Facility Characteristics'!$X282+'17a Facility Characteristics'!$Z282+'17a Facility Characteristics'!$AA282","v":0},0]
[29,{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B283,Quantities[],Quantities!$E$2)/43560","v":7},{"$f":"IF(AND(C283=\"A\",D283=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D283=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C283=\"A\",D283=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D283=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K283+'17a Facility Characteristics'!$L283)*'16   Sum'!$C$15","v":0},{"$f":"IF(D283=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D283=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N283+'17a Facility Characteristics'!$O283)*'16   Sum'!$C$15","v":0},{"$f":"IF(D283=\"a\",'13   EarthSum'!P283+'13   EarthSum'!Q283,0)+IF(AND(C283=\"E\",D283=\"c\"),'13   EarthSum'!P283+'13   EarthSum'!Q283,0)","v":0},{"$f":"IF(D283=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C283=\"E\",D283=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q283+'17a Facility Characteristics'!$R283)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M283+IF(AND(C283=\"E\",OR(D283=\"b\",D283=\"d\")),'13   EarthSum'!P283+'13   EarthSum'!Q283,0)","v":0},{"$f":"SUM('14   Revegetation'!L283)+IF(AND(C283=\"E\",OR(D283=\"b\",D283=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T283+'17a Facility Characteristics'!$U283)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C283=\"F\",C283=\"G\",C283=\"Gb\",C283=\"H\",C283=\"Hb\",C283=\"I\"),'15   Other'!N283,0)","v":0},{"$f":"IF(OR(C283=\"F\",C283=\"G\",C283=\"Gb\",C283=\"H\",C283=\"Hb\",C283=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W283+'17a Facility Characteristics'!$X283)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N283-W283","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X283","v":0},{"$f":"('17a Facility Characteristics'!$Z283+'17a Facility Characteristics'!$AA283)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K283+'17a Facility Characteristics'!$L283+'17a Facility Characteristics'!$Q283+'17a Facility Characteristics'!$R283+'17a Facility Characteristics'!$T283+'17a Facility Characteristics'!$U283+'17a Facility Characteristics'!$W283+'17a Facility Characteristics'!$X283+'17a Facility Characteristics'!$Z283+'17a Facility Characteristics'!$AA283","v":0},0]
[{"$f":"VALUE(LEFT(TEXT(B284,\"0\"),2))","v":27},{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B284,Quantities[],Quantities!$E$2)/43560","v":21.23},{"$f":"IF(AND(C284=\"A\",D284=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D284=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C284=\"A\",D284=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D284=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K284+'17a Facility Characteristics'!$L284)*'16   Sum'!$C$15","v":0},{"$f":"IF(D284=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D284=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N284+'17a Facility Characteristics'!$O284)*'16   Sum'!$C$15","v":0},{"$f":"IF(D284=\"a\",'13   EarthSum'!P284+'13   EarthSum'!Q284,0)+IF(AND(C284=\"E\",D284=\"c\"),'13   EarthSum'!P284+'13   EarthSum'!Q284,0)","v":0},{"$f":"IF(D284=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C284=\"E\",D284=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q284+'17a Facility Characteristics'!$R284)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M284+IF(AND(C284=\"E\",OR(D284=\"b\",D284=\"d\")),'13   EarthSum'!P284+'13   EarthSum'!Q284,0)","v":0},{"$f":"SUM('14   Revegetation'!L284)+IF(AND(C284=\"E\",OR(D284=\"b\",D284=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T284+'17a Facility Characteristics'!$U284)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C284=\"F\",C284=\"G\",C284=\"Gb\",C284=\"H\",C284=\"Hb\",C284=\"I\"),'15   Other'!N284,0)","v":0},{"$f":"IF(OR(C284=\"F\",C284=\"G\",C284=\"Gb\",C284=\"H\",C284=\"Hb\",C284=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W284+'17a Facility Characteristics'!$X284)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N284-W284","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X284","v":0},{"$f":"('17a Facility Characteristics'!$Z284+'17a Facility Characteristics'!$AA284)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K284+'17a Facility Characteristics'!$L284+'17a Facility Characteristics'!$Q284+'17a Facility Characteristics'!$R284+'17a Facility Characteristics'!$T284+'17a Facility Characteristics'!$U284+'17a Facility Characteristics'!$W284+'17a Facility Characteristics'!$X284+'17a Facility Characteristics'!$Z284+'17a Facility Characteristics'!$AA284","v":0},0]
[27,{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B285,Quantities[],Quantities!$E$2)/43560","v":0.48},{"$f":"IF(AND(C285=\"A\",D285=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D285=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C285=\"A\",D285=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D285=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K285+'17a Facility Characteristics'!$L285)*'16   Sum'!$C$15","v":0},{"$f":"IF(D285=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D285=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N285+'17a Facility Characteristics'!$O285)*'16   Sum'!$C$15","v":0},{"$f":"IF(D285=\"a\",'13   EarthSum'!P285+'13   EarthSum'!Q285,0)+IF(AND(C285=\"E\",D285=\"c\"),'13   EarthSum'!P285+'13   EarthSum'!Q285,0)","v":0},{"$f":"IF(D285=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C285=\"E\",D285=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q285+'17a Facility Characteristics'!$R285)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M285+IF(AND(C285=\"E\",OR(D285=\"b\",D285=\"d\")),'13   EarthSum'!P285+'13   EarthSum'!Q285,0)","v":0},{"$f":"SUM('14   Revegetation'!L285)+IF(AND(C285=\"E\",OR(D285=\"b\",D285=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T285+'17a Facility Characteristics'!$U285)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C285=\"F\",C285=\"G\",C285=\"Gb\",C285=\"H\",C285=\"Hb\",C285=\"I\"),'15   Other'!N285,0)","v":0},{"$f":"IF(OR(C285=\"F\",C285=\"G\",C285=\"Gb\",C285=\"H\",C285=\"Hb\",C285=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W285+'17a Facility Characteristics'!$X285)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N285-W285","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X285","v":0},{"$f":"('17a Facility Characteristics'!$Z285+'17a Facility Characteristics'!$AA285)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K285+'17a Facility Characteristics'!$L285+'17a Facility Characteristics'!$Q285+'17a Facility Characteristics'!$R285+'17a Facility Characteristics'!$T285+'17a Facility Characteristics'!$U285+'17a Facility Characteristics'!$W285+'17a Facility Characteristics'!$X285+'17a Facility Characteristics'!$Z285+'17a Facility Characteristics'!$AA285","v":0},0]
[33,{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B286,Quantities[],Quantities!$E$2)/43560","v":200},{"$f":"IF(AND(C286=\"A\",D286=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D286=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C286=\"A\",D286=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D286=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K286+'17a Facility Characteristics'!$L286)*'16   Sum'!$C$15","v":0},{"$f":"IF(D286=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D286=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N286+'17a Facility Characteristics'!$O286)*'16   Sum'!$C$15","v":0},{"$f":"IF(D286=\"a\",'13   EarthSum'!P286+'13   EarthSum'!Q286,0)+IF(AND(C286=\"E\",D286=\"c\"),'13   EarthSum'!P286+'13   EarthSum'!Q286,0)","v":0},{"$f":"IF(D286=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C286=\"E\",D286=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q286+'17a Facility Characteristics'!$R286)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M286+IF(AND(C286=\"E\",OR(D286=\"b\",D286=\"d\")),'13   EarthSum'!P286+'13   EarthSum'!Q286,0)","v":0},{"$f":"SUM('14   Revegetation'!L286)+IF(AND(C286=\"E\",OR(D286=\"b\",D286=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T286+'17a Facility Characteristics'!$U286)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C286=\"F\",C286=\"G\",C286=\"Gb\",C286=\"H\",C286=\"Hb\",C286=\"I\"),'15   Other'!N286,0)","v":0},{"$f":"IF(OR(C286=\"F\",C286=\"G\",C286=\"Gb\",C286=\"H\",C286=\"Hb\",C286=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W286+'17a Facility Characteristics'!$X286)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N286-W286","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X286","v":0},{"$f":"('17a Facility Characteristics'!$Z286+'17a Facility Characteristics'!$AA286)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K286+'17a Facility Characteristics'!$L286+'17a Facility Characteristics'!$Q286+'17a Facility Characteristics'!$R286+'17a Facility Characteristics'!$T286+'17a Facility Characteristics'!$U286+'17a Facility Characteristics'!$W286+'17a Facility Characteristics'!$X286+'17a Facility Characteristics'!$Z286+'17a Facility Characteristics'!$AA286","v":0},0]
[21,{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B287,Quantities[],Quantities!$E$2)/43560","v":63.7},{"$f":"IF(AND(C287=\"A\",D287=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D287=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C287=\"A\",D287=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D287=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K287+'17a Facility Characteristics'!$L287)*'16   Sum'!$C$15","v":0},{"$f":"IF(D287=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D287=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N287+'17a Facility Characteristics'!$O287)*'16   Sum'!$C$15","v":0},{"$f":"IF(D287=\"a\",'13   EarthSum'!P287+'13   EarthSum'!Q287,0)+IF(AND(C287=\"E\",D287=\"c\"),'13   EarthSum'!P287+'13   EarthSum'!Q287,0)","v":0},{"$f":"IF(D287=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C287=\"E\",D287=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q287+'17a Facility Characteristics'!$R287)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M287+IF(AND(C287=\"E\",OR(D287=\"b\",D287=\"d\")),'13   EarthSum'!P287+'13   EarthSum'!Q287,0)","v":0},{"$f":"SUM('14   Revegetation'!L287)+IF(AND(C287=\"E\",OR(D287=\"b\",D287=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T287+'17a Facility Characteristics'!$U287)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C287=\"F\",C287=\"G\",C287=\"Gb\",C287=\"H\",C287=\"Hb\",C287=\"I\"),'15   Other'!N287,0)","v":0},{"$f":"IF(OR(C287=\"F\",C287=\"G\",C287=\"Gb\",C287=\"H\",C287=\"Hb\",C287=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W287+'17a Facility Characteristics'!$X287)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N287-W287","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X287","v":0},{"$f":"('17a Facility Characteristics'!$Z287+'17a Facility Characteristics'!$AA287)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K287+'17a Facility Characteristics'!$L287+'17a Facility Characteristics'!$Q287+'17a Facility Characteristics'!$R287+'17a Facility Characteristics'!$T287+'17a Facility Characteristics'!$U287+'17a Facility Characteristics'!$W287+'17a Facility Characteristics'!$X287+'17a Facility Characteristics'!$Z287+'17a Facility Characteristics'!$AA287","v":0},{"$f":"IF(J287>0,AC287/J287,0)","v":0}]
[28,{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B288,Quantities[],Quantities!$E$2)/43560","v":169.1},{"$f":"IF(AND(C288=\"A\",D288=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D288=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C288=\"A\",D288=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D288=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K288+'17a Facility Characteristics'!$L288)*'16   Sum'!$C$15","v":0},{"$f":"IF(D288=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D288=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N288+'17a Facility Characteristics'!$O288)*'16   Sum'!$C$15","v":0},{"$f":"IF(D288=\"a\",'13   EarthSum'!P288+'13   EarthSum'!Q288,0)+IF(AND(C288=\"E\",D288=\"c\"),'13   EarthSum'!P288+'13   EarthSum'!Q288,0)","v":0},{"$f":"IF(D288=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C288=\"E\",D288=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q288+'17a Facility Characteristics'!$R288)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M288+IF(AND(C288=\"E\",OR(D288=\"b\",D288=\"d\")),'13   EarthSum'!P288+'13   EarthSum'!Q288,0)","v":0},{"$f":"SUM('14   Revegetation'!L288)+IF(AND(C288=\"E\",OR(D288=\"b\",D288=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T288+'17a Facility Characteristics'!$U288)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C288=\"F\",C288=\"G\",C288=\"Gb\",C288=\"H\",C288=\"Hb\",C288=\"I\"),'15   Other'!N288,0)","v":0},{"$f":"IF(OR(C288=\"F\",C288=\"G\",C288=\"Gb\",C288=\"H\",C288=\"Hb\",C288=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W288+'17a Facility Characteristics'!$X288)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N288-W288","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X288","v":0},{"$f":"('17a Facility Characteristics'!$Z288+'17a Facility Characteristics'!$AA288)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K288+'17a Facility Characteristics'!$L288+'17a Facility Characteristics'!$Q288+'17a Facility Characteristics'!$R288+'17a Facility Characteristics'!$T288+'17a Facility Characteristics'!$U288+'17a Facility Characteristics'!$W288+'17a Facility Characteristics'!$X288+'17a Facility Characteristics'!$Z288+'17a Facility Characteristics'!$AA288","v":0},0]
[32,{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"VLOOKUP(B289,Quantities[],Quantities!$E$2)/43560","v":47.580844379760329},{"$f":"IF(AND(C289=\"A\",D289=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D289=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C289=\"A\",D289=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D289=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$K289+'17a Facility Characteristics'!$L289)*'16   Sum'!$C$15","v":0},{"$f":"IF(D289=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D289=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$N289+'17a Facility Characteristics'!$O289)*'16   Sum'!$C$15","v":0},{"$f":"IF(D289=\"a\",'13   EarthSum'!P289+'13   EarthSum'!Q289,0)+IF(AND(C289=\"E\",D289=\"c\"),'13   EarthSum'!P289+'13   EarthSum'!Q289,0)","v":0},{"$f":"IF(D289=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C289=\"E\",D289=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$Q289+'17a Facility Characteristics'!$R289)*'16   Sum'!$C$15","v":0},{"$f":"'14   Revegetation'!M289+IF(AND(C289=\"E\",OR(D289=\"b\",D289=\"d\")),'13   EarthSum'!P289+'13   EarthSum'!Q289,0)","v":0},{"$f":"SUM('14   Revegetation'!L289)+IF(AND(C289=\"E\",OR(D289=\"b\",D289=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$T289+'17a Facility Characteristics'!$U289)*'16   Sum'!$C$15","v":0},{"$f":"IF(OR(C289=\"F\",C289=\"G\",C289=\"Gb\",C289=\"H\",C289=\"Hb\",C289=\"I\"),'15   Other'!N289,0)","v":0},{"$f":"IF(OR(C289=\"F\",C289=\"G\",C289=\"Gb\",C289=\"H\",C289=\"Hb\",C289=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('17a Facility Characteristics'!$W289+'17a Facility Characteristics'!$X289)*'16   Sum'!$C$15","v":0},{"$f":"'15   Other'!N289-W289","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X289","v":0},{"$f":"('17a Facility Characteristics'!$Z289+'17a Facility Characteristics'!$AA289)*'16   Sum'!$C$15","v":0},{"$f":"'17a Facility Characteristics'!$K289+'17a Facility Characteristics'!$L289+'17a Facility Characteristics'!$Q289+'17a Facility Characteristics'!$R289+'17a Facility Characteristics'!$T289+'17a Facility Characteristics'!$U289+'17a Facility Characteristics'!$W289+'17a Facility Characteristics'!$X289+'17a Facility Characteristics'!$Z289+'17a Facility Characteristics'!$AA289","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:K289)","v":12925277.124048896},{"$f":"SUM(L15:L289)","v":4003237.4019909324},5078554.3578119501,14248648.82860728,4274788.8069007741,5557031.2906524166,7313453.4312390508,1804828.4606790447,2735484.5675754286,2470095.4240450393,11590.067422784268,744505.64744034666,14911036.868807223,592256.2415305099,4650987.9331013188,6458859.5380685842,0,1937657.8614205751,50490634.557832077,276040.33187478071]

{"sheet":"17b Facility Characteristics","index":21,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,0,4,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #17"]
["Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
["Facilities are categorized in this listing to meet the MMD reporting requirement"]
[]
[null,null,{"$f":"Quantities!A4","v":1000},{"$f":"Quantities!A8","v":1100},{"$f":"Quantities!A9","v":1200},{"$f":"Quantities!A12","v":1300},{"$f":"Quantities!A17","v":1400},{"$f":"Quantities!A20","v":1500},{"$f":"Quantities!A23","v":1600},{"$f":"Quantities!A26","v":1700},{"$f":"Quantities!A29","v":1800},{"$f":"Quantities!A32","v":1900},{"$f":"Quantities!A33","v":2000},{"$f":"Quantities!A36","v":2100},{"$f":"Quantities!A39","v":2200},{"$f":"Quantities!A41","v":2300},{"$f":"Quantities!A44","v":2400},{"$f":"Quantities!A45","v":2500},{"$f":"Quantities!A59","v":2600},{"$f":"Quantities!A60","v":2700},{"$f":"Quantities!A63","v":2800},{"$f":"Quantities!A67","v":2900},{"$f":"Quantities!A68","v":3000},{"$f":"Quantities!A77","v":3100},{"$f":"Quantities!A78","v":3200},{"$f":"Quantities!A79","v":3300},{"$f":"Quantities!A80","v":3400}]
[null,"Facility",{"$f":"VLOOKUP(C6,Quantities[],Quantities!$B$2)","v":"1A Leach, 1B Leach "},{"$f":"VLOOKUP(D6,Quantities[],Quantities!$B$2)","v":"Reclaimed 1C Waste"},{"$f":"VLOOKUP(E6,Quantities[],Quantities!$B$2)","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"VLOOKUP(F6,Quantities[],Quantities!$B$2)","v":"3A Leach, 3B Waste"},{"$f":"VLOOKUP(G6,Quantities[],Quantities!$B$2)","v":"2 Leach (Area 1)"},{"$f":"VLOOKUP(H6,Quantities[],Quantities!$B$2)","v":"5A Waste"},{"$f":"VLOOKUP(I6,Quantities[],Quantities!$B$2)","v":"6B Leach, 6D Leach"},{"$f":"VLOOKUP(J6,Quantities[],Quantities!$B$2)","v":"6C Leach"},{"$f":"VLOOKUP(K6,Quantities[],Quantities!$B$2)","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"VLOOKUP(L6,Quantities[],Quantities!$B$2)","v":"8A Waste, 8C Waste"},{"$f":"VLOOKUP(M6,Quantities[],Quantities!$B$2)","v":"9A Waste "},{"$f":"VLOOKUP(N6,Quantities[],Quantities!$B$2)","v":"9AX Waste"},{"$f":"VLOOKUP(O6,Quantities[],Quantities!$B$2)","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"VLOOKUP(P6,Quantities[],Quantities!$B$2)","v":"6A Leach"},{"$f":"VLOOKUP(Q6,Quantities[],Quantities!$B$2)","v":"Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"VLOOKUP(R6,Quantities[],Quantities!$B$2)","v":"3A Leach"},{"$f":"VLOOKUP(S6,Quantities[],Quantities!$B$2)","v":"Reclaimed Tailing Launder Line"},{"$f":"VLOOKUP(T6,Quantities[],Quantities!$B$2)","v":"Surface Impoundments"},{"$f":"VLOOKUP(U6,Quantities[],Quantities!$B$2)","v":"Other Borrow Areas"},{"$f":"VLOOKUP(V6,Quantities[],Quantities!$B$2)","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"VLOOKUP(W6,Quantities[],Quantities!$B$2)","v":"Monitoring & Exploration Wells"},{"$f":"VLOOKUP(X6,Quantities[],Quantities!$B$2)","v":"Seep 5E Collection System"},{"$f":"VLOOKUP(Y6,Quantities[],Quantities!$B$2)","v":"Building Demo Area"},{"$f":"VLOOKUP(Z6,Quantities[],Quantities!$B$2)","v":"Unplanned Disturbance Area"},{"$f":"VLOOKUP(AA6,Quantities[],Quantities!$B$2)","v":"All Previously Reclaimed"},"Total"]
[]
[null,"Reclaimed Acres6",{"$f":"IF(VLOOKUP(C6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(C6,Quantities[],Quantities!$E$2)/43560,\n0)","v":273},{"$f":"IF(VLOOKUP(D6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(D6,Quantities[],Quantities!$E$2)/43560,\n0)","v":17.00413},{"$f":"IF(VLOOKUP(E6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(E6,Quantities[],Quantities!$E$2)/43560,\n0)","v":486.99169999999998},{"$f":"IF(VLOOKUP(F6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(F6,Quantities[],Quantities!$E$2)/43560,\n0)","v":455},{"$f":"IF(VLOOKUP(G6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(G6,Quantities[],Quantities!$E$2)/43560,\n0)","v":183},{"$f":"IF(VLOOKUP(H6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(H6,Quantities[],Quantities!$E$2)/43560,\n0)","v":371},{"$f":"IF(VLOOKUP(I6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(I6,Quantities[],Quantities!$E$2)/43560,\n0)","v":54},{"$f":"IF(VLOOKUP(J6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(J6,Quantities[],Quantities!$E$2)/43560,\n0)","v":66},{"$f":"IF(VLOOKUP(K6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(K6,Quantities[],Quantities!$E$2)/43560,\n0)","v":375},{"$f":"IF(VLOOKUP(L6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(L6,Quantities[],Quantities!$E$2)/43560,\n0)","v":47.36},{"$f":"IF(VLOOKUP(M6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(M6,Quantities[],Quantities!$E$2)/43560,\n0)","v":129},{"$f":"IF(VLOOKUP(N6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(N6,Quantities[],Quantities!$E$2)/43560,\n0)","v":63.7},{"$f":"IF(VLOOKUP(O6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(O6,Quantities[],Quantities!$E$2)/43560,\n0)","v":115},{"$f":"IF(VLOOKUP(P6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(P6,Quantities[],Quantities!$E$2)/43560,\n0)","v":65},{"$f":"IF(VLOOKUP(Q6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(Q6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(R6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(R6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(S6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(S6,Quantities[],Quantities!$E$2)/43560,\n0)","v":7.4042011019283747},{"$f":"IF(VLOOKUP(T6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(T6,Quantities[],Quantities!$E$2)/43560,\n0)","v":21.71},{"$f":"IF(VLOOKUP(U6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(U6,Quantities[],Quantities!$E$2)/43560,\n0)","v":169.1},{"$f":"IF(VLOOKUP(V6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(V6,Quantities[],Quantities!$E$2)/43560,\n0)","v":7},{"$f":"IF(VLOOKUP(W6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(W6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(X6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(X6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0},{"$f":"IF(VLOOKUP(Y6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(Y6,Quantities[],Quantities!$E$2)/43560,\n0)","v":47.580844379760329},{"$f":"IF(VLOOKUP(Z6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(Z6,Quantities[],Quantities!$E$2)/43560,\n0)","v":200},{"$f":"IF(VLOOKUP(AA6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(AA6,Quantities[],Quantities!$E$2)/43560,\n0)","v":4580.3999999999996},{"$f":"SUM(C9:AA9)","v":7734.2508754816881}]
[]
[null,"Item","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost"]
["Direct Costs","Cover Material Excav, Haul, Grade1",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":1262102.1691986332},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":95722.889234993228},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":3571161.7079930538},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":2852289.88596211},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":1338659.6621696795},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":1528494.7770186781},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":276816.83710634045},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":371539.77824855212},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":2488386.1088203397},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":197478.87576794537},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":289400.38961108844},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":142905.46370718087},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":736297.40084566234},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":271033.08540786419},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":27895.608208739752},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":119965.57049713073},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":228212.92201545401},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":1130151.3942263843},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$K$15:$K$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$K$15:$K$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$L$15:$L$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$L$15:$L$301))","v":0},{"$f":"SUM(C12:AA12)","v":16928514.526039831}]
[null,"Pullback or Backfill",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":15627399.903093103},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":2896037.7324149497},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$N$15:$N$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$N$15:$N$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$O$15:$O$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$O$15:$O$301))","v":0},{"$f":"SUM(C13:AA13)","v":18523437.635508053}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":137652.63398403226},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":2732057.6022212384},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":1383463.9273443376},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":847618.11663839477},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":2413902.3708319576},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":33631.433888979562},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":161388.16226983501},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":727232.02849659999},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":8774.0110100314214},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":54111.595743434074},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":193129.48239025928},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":360481.80292581534},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":23521.68457939757},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":20266.354072627535},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":7405.4267987493213},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":780.99311127054023},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":12864.265611135757},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$Q$15:$Q$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$Q$15:$Q$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$R$15:$R$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$R$15:$R$301))","v":0},{"$f":"SUM(C14:AA14)","v":9118281.8919180986}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":224943.35153062499},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":14010.86443978918},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":401265.73320731381},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":374905.58588437497},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":150786.20267437497},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":305692.24695187499},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":44494.28931375},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":54381.909161249998},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":308988.120234375},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":39023.139664799994},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":106291.913360625},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":52486.782023812499},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":94756.356871875003},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":53557.940840624993},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":6100.827147525697},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":17888.352240768749},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":61550.4335506875},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":5767.7782443750002},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":164793.66412499998},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$T$15:$T$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$T$15:$T$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$U$15:$U$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$U$15:$U$301))","v":0},{"$f":"SUM(C15:AA15)","v":2481685.4914678223}]
[null,"Channels & Benches4",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":1975747.8993339532},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":3771493.9532392779},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":2968414.7241249452},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":1396707.7357352239},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":1539818.9964521306},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":326428.59502121917},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":327005.62564766081},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":1403467.8466050662},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":1116193.9609765548},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":118852.7194092109},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":552187.10255452211},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":6973.95123796191},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$W$15:$W$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$W$15:$W$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$X$15:$X$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$X$15:$X$301))","v":0},{"$f":"SUM(C16:AA16)","v":15503293.110337727}]
[null,"Demolition",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'16   Sum'!D9","v":5272482.2076801201}]
[null,"Other5",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, C6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(C6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, D6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(D6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, E6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(E6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, F6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(F6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, G6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(G6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, H6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(H6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, I6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(I6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, J6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(J6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, K6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(K6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(L6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, L6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(L6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(M6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, M6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(M6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(N6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, N6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(N6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":7358.85},{"$f":"IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(O6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, O6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(O6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(P6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, P6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(P6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(Q6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Q6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Q6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":1343903.53},{"$f":"IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(R6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, R6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(R6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":1733627.2244978487},{"$f":"IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(S6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, S6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(S6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":165991.70907407405},{"$f":"IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(T6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, T6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(T6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(U6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, U6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(U6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":194.83811720874883},{"$f":"IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(V6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, V6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(V6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":67997.5},{"$f":"IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(W6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, W6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(W6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":3006429.9460334657},{"$f":"IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(X6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, X6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(X6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":133355.94034598835},{"$f":"IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(Y6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Y6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Y6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(Z6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, Z6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(Z6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$Z$15:$Z$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$Z$15:$Z$301))\n+IF(LEFT(TEXT(AA6,\"0\"),1)=\"5\", SUMIF('17a Facility Characteristics'!$B$15:$B$301, AA6, '17a Facility Characteristics'!$AA$15:$AA$301),\nSUMIF('17a Facility Characteristics'!$A$15:$A$301, VALUE(LEFT(TEXT(AA6,\"0\"),2)), '17a Facility Characteristics'!$AA$15:$AA$301))","v":0},{"$f":"SUM(C18:AA18)","v":6458859.538068586}]
[null,"Capital Cost Totals",{"$f":"SUM(C12:C18)","v":3600446.0540472437},{"$f":"SUM(D12:D18)","v":109733.75367478241},{"$f":"SUM(E12:E18)","v":10475978.996660884},23206474.02640887,3733771.7172176726,5787908.3912546411,681371.15533028916,{"$f":"SUM(J12:J18)","v":914315.47532729793},4928074.1041563805,245276.02644277678,1565997.8596917023,514733.29753046349,4639760.3956128247,{"$f":"SUM(P12:P18)","v":348112.71082788671},{"$f":"SUM(Q12:Q18)","v":1343903.53},1733627.2244978487,220254.49850296704,145259.34953664881,69500.216017128696,301978.200259829,{"$f":"SUM(W12:W18)","v":3006429.9460334657},{"$f":"SUM(X12:X18)","v":133355.94034598835},{"$f":"SUM(Y12:Y18)","v":0},1307809.3239625201,0,{"$f":"SUM(AB12:AB18)","v":74286554.401020244}]
[null,"Capital Cost/Acre",{"$f":"IF(C9>0,C19/C9,\"-\")","v":13188.447084422138},{"$f":"IF(D9>0,D19/D9,\"-\")","v":6453.358900148517},21511.617131587427,51003.239618481035,20403.124137801489,15600.831243273966,{"$f":"IF(I9>0,I19/I9,\"-\")","v":12617.984357968318},{"$f":"IF(J9>0,J19/J9,\"-\")","v":13853.264777686332},{"$f":"IF(K9>0,K19/K9,\"-\")","v":13141.530944417014},{"$f":"IF(L9>0,L19/L9,\"-\")","v":5178.9701529302529},12139.518292183739,{"$f":"IF(N9>0,N19/N9,\"-\")","v":8080.5855185316086},{"$f":"IF(O9>0,O19/O9,\"-\")","v":40345.742570546303},{"$f":"IF(P9>0,P19/P9,\"-\")","v":5355.5801665828722},{"$f":"IF(Q9>0,Q19/Q9,\"-\")","v":"-"},{"$f":"IF(R9>0,R19/R9,\"-\")","v":"-"},{"$f":"IF(S9>0,S19/S9,\"-\")","v":29747.233424765196},{"$f":"IF(T9>0,T19/T9,\"-\")","v":6690.8958791639243},{"$f":"IF(U9>0,U19/U9,\"-\")","v":411.00068608591778},{"$f":"IF(V9>0,V19/V9,\"-\")","v":43139.742894261282},{"$f":"IF(W9>0,W19/W9,\"-\")","v":"-"},{"$f":"IF(X9>0,X19/X9,\"-\")","v":"-"},{"$f":"IF(Y9>0,Y19/Y9,\"-\")","v":0},6539.0466198126005,{"$f":"IF(AA9>0,AA19/AA9,\"-\")","v":0},{"$f":"IF(AB9>0,AB19/AB9,\"-\")","v":9604.8803687653435}]
[]
["Indirect Costs","Cover Material Excav, Haul, Grade1",{"$f":"C12*'16   Sum'!$C$15","v":378630.65075958992},{"$f":"D12*'16   Sum'!$C$15","v":28716.866770497967},{"$f":"E12*'16   Sum'!$C$15","v":1071348.5123979161},{"$f":"F12*'16   Sum'!$C$15","v":855686.96578863298},{"$f":"G12*'16   Sum'!$C$15","v":401597.89865090384},{"$f":"H12*'16   Sum'!$C$15","v":458548.43310560344},{"$f":"I12*'16   Sum'!$C$15","v":83045.051131902132},{"$f":"J12*'16   Sum'!$C$15","v":111461.93347456564},{"$f":"K12*'16   Sum'!$C$15","v":746515.83264610183},{"$f":"L12*'16   Sum'!$C$15","v":59243.662730383607},{"$f":"M12*'16   Sum'!$C$15","v":86820.116883326526},{"$f":"N12*'16   Sum'!$C$15","v":42871.639112154262},{"$f":"O12*'16   Sum'!$C$15","v":220889.2202536987},{"$f":"P12*'16   Sum'!$C$15","v":81309.925622359253},{"$f":"Q12*'16   Sum'!$C$15","v":0},{"$f":"R12*'16   Sum'!$C$15","v":0},{"$f":"S12*'16   Sum'!$C$15","v":8368.6824626219259},{"$f":"T12*'16   Sum'!$C$15","v":35989.67114913922},{"$f":"U12*'16   Sum'!$C$15","v":0},{"$f":"V12*'16   Sum'!$C$15","v":68463.8766046362},{"$f":"W12*'16   Sum'!$C$15","v":0},{"$f":"X12*'16   Sum'!$C$15","v":0},{"$f":"Y12*'16   Sum'!$C$15","v":0},{"$f":"Z12*'16   Sum'!$C$15","v":339045.41826791532},{"$f":"AA12*'16   Sum'!$C$15","v":0},{"$f":"SUM(C22:AA22)","v":5078554.3578119474}]
[null,"Pullback or Backfill",{"$f":"C13*'16   Sum'!$C$15","v":0},{"$f":"D13*'16   Sum'!$C$15","v":0},{"$f":"E13*'16   Sum'!$C$15","v":0},{"$f":"F13*'16   Sum'!$C$15","v":4688219.9709279304},{"$f":"G13*'16   Sum'!$C$15","v":0},{"$f":"H13*'16   Sum'!$C$15","v":0},{"$f":"I13*'16   Sum'!$C$15","v":0},{"$f":"J13*'16   Sum'!$C$15","v":0},{"$f":"K13*'16   Sum'!$C$15","v":0},{"$f":"L13*'16   Sum'!$C$15","v":0},{"$f":"M13*'16   Sum'!$C$15","v":0},{"$f":"N13*'16   Sum'!$C$15","v":0},{"$f":"O13*'16   Sum'!$C$15","v":868811.31972448493},{"$f":"P13*'16   Sum'!$C$15","v":0},{"$f":"Q13*'16   Sum'!$C$15","v":0},{"$f":"R13*'16   Sum'!$C$15","v":0},{"$f":"S13*'16   Sum'!$C$15","v":0},{"$f":"T13*'16   Sum'!$C$15","v":0},{"$f":"U13*'16   Sum'!$C$15","v":0},{"$f":"V13*'16   Sum'!$C$15","v":0},{"$f":"W13*'16   Sum'!$C$15","v":0},{"$f":"X13*'16   Sum'!$C$15","v":0},{"$f":"Y13*'16   Sum'!$C$15","v":0},{"$f":"Z13*'16   Sum'!$C$15","v":0},{"$f":"AA13*'16   Sum'!$C$15","v":0},{"$f":"SUM(C23:AA23)","v":5557031.2906524157}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"C14*'16   Sum'!$C$15","v":41295.79019520968},{"$f":"D14*'16   Sum'!$C$15","v":0},{"$f":"E14*'16   Sum'!$C$15","v":819617.28066637146},{"$f":"F14*'16   Sum'!$C$15","v":415039.17820330127},{"$f":"G14*'16   Sum'!$C$15","v":254285.43499151841},{"$f":"H14*'16   Sum'!$C$15","v":724170.71124958724},{"$f":"I14*'16   Sum'!$C$15","v":10089.430166693868},{"$f":"J14*'16   Sum'!$C$15","v":48416.448680950503},{"$f":"K14*'16   Sum'!$C$15","v":218169.60854898},{"$f":"L14*'16   Sum'!$C$15","v":2632.2033030094262},{"$f":"M14*'16   Sum'!$C$15","v":16233.478723030221},{"$f":"N14*'16   Sum'!$C$15","v":57938.84471707778},{"$f":"O14*'16   Sum'!$C$15","v":108144.5408777446},{"$f":"P14*'16   Sum'!$C$15","v":7056.505373819271},{"$f":"Q14*'16   Sum'!$C$15","v":0},{"$f":"R14*'16   Sum'!$C$15","v":0},{"$f":"S14*'16   Sum'!$C$15","v":6079.9062217882602},{"$f":"T14*'16   Sum'!$C$15","v":2221.6280396247962},{"$f":"U14*'16   Sum'!$C$15","v":234.29793338116207},{"$f":"V14*'16   Sum'!$C$15","v":0},{"$f":"W14*'16   Sum'!$C$15","v":0},{"$f":"X14*'16   Sum'!$C$15","v":0},{"$f":"Y14*'16   Sum'!$C$15","v":0},{"$f":"Z14*'16   Sum'!$C$15","v":3859.2796833407269},{"$f":"AA14*'16   Sum'!$C$15","v":0},{"$f":"SUM(C24:AA24)","v":2735484.5675754286}]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"C15*'16   Sum'!$C$15","v":67483.005459187494},{"$f":"D15*'16   Sum'!$C$15","v":4203.2593319367543},{"$f":"E15*'16   Sum'!$C$15","v":120379.71996219414},{"$f":"F15*'16   Sum'!$C$15","v":112471.6757653125},{"$f":"G15*'16   Sum'!$C$15","v":45235.860802312491},{"$f":"H15*'16   Sum'!$C$15","v":91707.674085562496},{"$f":"I15*'16   Sum'!$C$15","v":13348.286794124999},{"$f":"J15*'16   Sum'!$C$15","v":16314.572748374998},{"$f":"K15*'16   Sum'!$C$15","v":92696.436070312498},{"$f":"L15*'16   Sum'!$C$15","v":11706.941899439998},{"$f":"M15*'16   Sum'!$C$15","v":31887.574008187497},{"$f":"N15*'16   Sum'!$C$15","v":15746.034607143749},{"$f":"O15*'16   Sum'!$C$15","v":28426.907061562499},{"$f":"P15*'16   Sum'!$C$15","v":16067.382252187497},{"$f":"Q15*'16   Sum'!$C$15","v":0},{"$f":"R15*'16   Sum'!$C$15","v":0},{"$f":"S15*'16   Sum'!$C$15","v":1830.2481442577091},{"$f":"T15*'16   Sum'!$C$15","v":5366.5056722306244},{"$f":"U15*'16   Sum'!$C$15","v":18465.130065206249},{"$f":"V15*'16   Sum'!$C$15","v":1730.3334733125},{"$f":"W15*'16   Sum'!$C$15","v":0},{"$f":"X15*'16   Sum'!$C$15","v":0},{"$f":"Y15*'16   Sum'!$C$15","v":0},{"$f":"Z15*'16   Sum'!$C$15","v":49438.099237499991},{"$f":"AA15*'16   Sum'!$C$15","v":0},{"$f":"SUM(C25:AA25)","v":744505.64744034666}]
[null,"Channels & Benches4",{"$f":"C16*'16   Sum'!$C$15","v":592724.3698001859},{"$f":"D16*'16   Sum'!$C$15","v":0},{"$f":"E16*'16   Sum'!$C$15","v":1131448.1859717832},{"$f":"F16*'16   Sum'!$C$15","v":890524.41723748355},{"$f":"G16*'16   Sum'!$C$15","v":419012.32072056714},{"$f":"H16*'16   Sum'!$C$15","v":461945.69893563917},{"$f":"I16*'16   Sum'!$C$15","v":97928.578506365753},{"$f":"J16*'16   Sum'!$C$15","v":98101.687694298234},{"$f":"K16*'16   Sum'!$C$15","v":421040.35398151987},{"$f":"L16*'16   Sum'!$C$15","v":0},{"$f":"M16*'16   Sum'!$C$15","v":334858.1882929664},{"$f":"N16*'16   Sum'!$C$15","v":35655.815822763267},{"$f":"O16*'16   Sum'!$C$15","v":165656.13076635663},{"$f":"P16*'16   Sum'!$C$15","v":0},{"$f":"Q16*'16   Sum'!$C$15","v":0},{"$f":"R16*'16   Sum'!$C$15","v":0},{"$f":"S16*'16   Sum'!$C$15","v":0},{"$f":"T16*'16   Sum'!$C$15","v":0},{"$f":"U16*'16   Sum'!$C$15","v":2092.185371388573},{"$f":"V16*'16   Sum'!$C$15","v":0},{"$f":"W16*'16   Sum'!$C$15","v":0},{"$f":"X16*'16   Sum'!$C$15","v":0},{"$f":"Y16*'16   Sum'!$C$15","v":0},{"$f":"Z16*'16   Sum'!$C$15","v":0},{"$f":"AA16*'16   Sum'!$C$15","v":0},{"$f":"SUM(C26:AA26)","v":4650987.9331013178}]
[null,"Demolition",{"$f":"C17*'16   Sum'!$C$15","v":0},{"$f":"D17*'16   Sum'!$C$15","v":0},{"$f":"E17*'16   Sum'!$C$15","v":0},{"$f":"F17*'16   Sum'!$C$15","v":0},{"$f":"G17*'16   Sum'!$C$15","v":0},{"$f":"H17*'16   Sum'!$C$15","v":0},{"$f":"I17*'16   Sum'!$C$15","v":0},{"$f":"J17*'16   Sum'!$C$15","v":0},{"$f":"K17*'16   Sum'!$C$15","v":0},{"$f":"L17*'16   Sum'!$C$15","v":0},{"$f":"M17*'16   Sum'!$C$15","v":0},{"$f":"N17*'16   Sum'!$C$15","v":0},{"$f":"O17*'16   Sum'!$C$15","v":0},{"$f":"P17*'16   Sum'!$C$15","v":0},{"$f":"Q17*'16   Sum'!$C$15","v":0},{"$f":"R17*'16   Sum'!$C$15","v":0},{"$f":"S17*'16   Sum'!$C$15","v":0},{"$f":"T17*'16   Sum'!$C$15","v":0},{"$f":"U17*'16   Sum'!$C$15","v":0},{"$f":"V17*'16   Sum'!$C$15","v":0},{"$f":"W17*'16   Sum'!$C$15","v":0},{"$f":"X17*'16   Sum'!$C$15","v":0},{"$f":"Y17*'16   Sum'!$C$15","v":0},{"$f":"Z17*'16   Sum'!$C$15","v":0},{"$f":"AA17*'16   Sum'!$C$15","v":0},{"$f":"'16   Sum'!D9*'16   Sum'!C15","v":1581744.6623040361}]
[null,"Other5",{"$f":"C18*'16   Sum'!$C$15","v":0},{"$f":"D18*'16   Sum'!$C$15","v":0},{"$f":"E18*'16   Sum'!$C$15","v":0},{"$f":"F18*'16   Sum'!$C$15","v":0},{"$f":"G18*'16   Sum'!$C$15","v":0},{"$f":"H18*'16   Sum'!$C$15","v":0},{"$f":"I18*'16   Sum'!$C$15","v":0},{"$f":"J18*'16   Sum'!$C$15","v":0},{"$f":"K18*'16   Sum'!$C$15","v":0},{"$f":"L18*'16   Sum'!$C$15","v":0},{"$f":"M18*'16   Sum'!$C$15","v":0},{"$f":"N18*'16   Sum'!$C$15","v":2207.6550000000002},{"$f":"O18*'16   Sum'!$C$15","v":0},{"$f":"P18*'16   Sum'!$C$15","v":0},{"$f":"Q18*'16   Sum'!$C$15","v":403171.05900000001},{"$f":"R18*'16   Sum'!$C$15","v":520088.1673493546},{"$f":"S18*'16   Sum'!$C$15","v":49797.512722222215},{"$f":"T18*'16   Sum'!$C$15","v":0},{"$f":"U18*'16   Sum'!$C$15","v":58.451435162624648},{"$f":"V18*'16   Sum'!$C$15","v":20399.25},{"$f":"W18*'16   Sum'!$C$15","v":901928.9838100397},{"$f":"X18*'16   Sum'!$C$15","v":40006.782103796504},{"$f":"Y18*'16   Sum'!$C$15","v":0},{"$f":"Z18*'16   Sum'!$C$15","v":0},{"$f":"AA18*'16   Sum'!$C$15","v":0},{"$f":"SUM(C28:AA28)","v":1937657.8614205755}]
[null,"Indirect Cost Totals",{"$f":"SUM(C22:C28)","v":1080133.8162141731},{"$f":"SUM(D22:D28)","v":32920.126102434719},{"$f":"SUM(E22:E28)","v":3142793.698998265},6961942.2079226607,1120131.515165302,1736372.5173763924,204411.34659908677,{"$f":"SUM(J22:J28)","v":274294.64259818936},1478422.231246914,73582.807932833035,469799.35790751065,154419.98925913908,1391928.1186838471,{"$f":"SUM(P22:P28)","v":104433.81324836602},{"$f":"SUM(Q22:Q28)","v":403171.05900000001},520088.1673493546,66076.349550890111,43577.804860994642,20850.064805138609,90593.460077948694,{"$f":"SUM(W22:W28)","v":901928.9838100397},{"$f":"SUM(X22:X28)","v":40006.782103796504},{"$f":"SUM(Y22:Y28)","v":0},392342.79718875606,0,{"$f":"SUM(AB22:AB28)","v":22285966.320306066}]
[null,"Indirect Cost/Acre",{"$f":"IF(C9>0,C29/C9,\"-\")","v":3956.5341253266415},{"$f":"IF(D9>0,D29/D9,\"-\")","v":1936.007670044555},6453.4851394762272,15300.97188554431,6120.9372413404481,4680.2493729821899,3785.3953073904959,4155.979433305899,3942.459283325104,1553.691045879076,3641.8554876551211,2424.1756555594829,12103.722771163888,1606.6740499748619,"-","-",8924.1700274295581,2007.2687637491774,123.30020582577534,12941.922868278385,"-","-",{"$f":"IF(Y9>0,Y29/Y9,\"-\")","v":0},1961.7139859437802,0,{"$f":"IF(AB9>0,AB29/AB9,\"-\")","v":2881.4641106296026}]
[]
[]
[]
[null,"Total Cost",{"$f":"C29+C19","v":4680579.8702614168},{"$f":"D29+D19","v":142653.87977721711},13618772.695659149,30168416.23433153,4853903.2323829746,7524280.9086310333,885782.50192937593,{"$f":"J29+J19","v":1188610.1179254872},6406496.3354032943,318858.83437560982,2035797.2175992129,669153.2867896026,6031688.5142966714,{"$f":"P29+P19","v":452546.52407625271},{"$f":"Q29+Q19","v":1747074.5890000002},2253715.3918472035,286330.84805385716,188837.15439764346,90350.280822267305,392571.66033777769,{"$f":"W29+W19","v":3908358.9298435054},{"$f":"X29+X19","v":173362.72244978487},{"$f":"Y29+Y19","v":0},1700152.1211512762,0,{"$f":"AB29+AB19","v":96572520.721326306}]
[null,"Total Cost Cover",{"$f":"C12+C22","v":1640732.819958223},124439.75600549119,4642510.2203909699,3707976.8517507431,1740257.5608205833,1987043.2101242817,359861.88823824259,{"$f":"J12+J22","v":483001.71172311774},3234901.9414664414,256722.53849832897,376220.50649441499,185777.10281933512,957186.62109936099,{"$f":"P12+P22","v":352343.01103022345},{"$f":"Q12+Q22","v":0},0,36264.290671361676,155955.24164626995,0,296676.79862009024,{"$f":"W12+W22","v":0},{"$f":"X12+X22","v":0},{"$f":"Y12+Y22","v":0},1469196.8124942996,0,22007068.883851778]
[null,"Pullback or Backfill",0,0,0,20315619.874021035,0,0,0,0,0,0,0,0,3764849.0521394345,0,0,0,0,0,0,0,0,0,0,0,0,24080468.92616047]
[null,"Total Cost Top/Outslope Adjustment",{"$f":"C14+C24","v":178948.42417924193},0,{"$f":"E14+E24","v":3551674.8828876098},1798503.1055476388,1101903.5516299133,3138073.0820815447,43720.864055673432,{"$f":"J14+J24","v":209804.61095078551},945401.63704557996,11406.214313040848,70345.074466464299,251068.32710733707,468626.34380355995,{"$f":"P14+P24","v":30578.189953216839},{"$f":"Q14+Q24","v":0},0,26346.260294415795,9627.054838374117,1015.2910446517024,0,{"$f":"W14+W24","v":0},{"$f":"X14+X24","v":0},{"$f":"Y14+Y24","v":0},16723.545294476484,0,11853766.459493527]
[null,"Total Cost Earthwork",{"$f":"SUM(C35:C37)","v":1819681.244137465},{"$f":"SUM(D35:D37)","v":124439.75600549119},8194185.1032785792,25822099.831319418,2842161.1124504963,5125116.2922058264,403582.75229391601,{"$f":"SUM(J35:J37)","v":692806.32267390331},4180303.5785120213,268128.75281136984,446565.58096087928,436845.42992667219,5190662.0170423556,{"$f":"SUM(P35:P37)","v":382921.20098344027},{"$f":"SUM(Q35:Q37)","v":0},0,62610.550965777467,165582.29648464406,1015.2910446517024,296676.79862009024,{"$f":"SUM(W35:W37)","v":0},{"$f":"SUM(X35:X37)","v":0},{"$f":"SUM(Y35:Y37)","v":0},1485920.357788776,0,{"$f":"SUM(AB35:AB37)","v":57941304.269505776}]
[null,"Capital Cost Re-Veg",{"$f":"C15+C25","v":292426.35698981246},{"$f":"D15+D25","v":18214.123771725936},521645.45316950796,487377.26164968748,196022.06347668747,397399.92103743751,57842.576107875,{"$f":"J15+J25","v":70696.481909624999},401684.55630468752,50730.08156423999,138179.48736881249,68232.816630956251,123183.2639334375,{"$f":"P15+P25","v":69625.323092812498},{"$f":"Q15+Q25","v":0},0,7931.0752917834061,23254.857912999374,80015.563615893741,7498.1117176875005,{"$f":"W15+W25","v":0},{"$f":"X15+X25","v":0},{"$f":"Y15+Y25","v":0},214231.76336249997,0,{"$f":"AB15+AB25","v":3226191.1389081692}]
[null,"Capital Cost Other5",{"$f":"C18+C28","v":0},{"$f":"D18+D28","v":0},0,0,0,0,0,{"$f":"J18+J28","v":0},0,0,0,9566.505000000001,0,{"$f":"P18+P28","v":0},{"$f":"Q18+Q28","v":1747074.5890000002},2253715.3918472035,215789.22179629627,0,253.28955237137347,88396.75,{"$f":"W18+W28","v":3908358.9298435054},{"$f":"X18+X28","v":173362.72244978487},{"$f":"Y18+Y28","v":0},0,0,{"$f":"AB18+AB28","v":8396517.3994891606}]
[]
[null,"Total Cost/Acre",{"$f":"IF(C9>0,C34/C9,\"-\")","v":17144.981209748781},{"$f":"IF(D9>0,D34/D9,\"-\")","v":8389.3665701930713},27965.102271063653,66304.211504025341,26524.061379141938,20281.080616256153,16403.379665358814,18009.24421099223,17083.990227742117,6732.6611988093291,15781.373779838859,10504.761174091092,52449.465341710187,6962.2542165577343,"-","-",38671.403452194754,8698.1646429131033,534.30089191169316,56081.665762539669,"-","-",{"$f":"IF(Y9>0,Y34/Y9,\"-\")","v":0},8500.7606057563808,0,{"$f":"IF(AB9>0,AB34/AB9,\"-\")","v":12486.344479394946}]
[null,"Total Cost/Acre Cover",{"$f":"IF(C9>0,C35/C9,\"-\")","v":6010.0103295173003},7318.2077533805723,9533.037668590594,8149.3996741774572,9509.6041574895262,5355.9116175856652,6664.1090414489372,7318.2077533805714,8626.4051772438434,5420.661708157284,2916.4380348404261,2916.4380348404256,8323.3619226031387,5420.661708157284,"-","-",4897.7992591147859,7183.5670956365702,0,42382.399802870037,"-","-",{"$f":"IF(Y9>0,Y35/Y9,\"-\")","v":0},7345.984062471498,0,{"$f":"AB35/$AB$9","v":2845.4040653912948}]
[null,"Pullback or Backfill",{"$f":"IF(C9>0,C36/C9,\"-\")","v":0},0,0,44649.714008837436,0,0,0,0,0,0,0,0,32737.817844690733,0,"-","-",0,0,0,0,"-","-",{"$f":"IF(Y9>0,Y36/Y9,\"-\")","v":0},0,{"$f":"IF(AA9>0,AA36/AA9,\"-\")","v":0},{"$f":"AB36/$AB$9","v":3113.4843327228818}]
[null,"Total Cost/Acre Top/Outslope Adjustment",{"$f":"IF(C9>0,C37/C9,\"-\")","v":655.48873325729642},0,7293.091202350286,3952.7540781266789,6021.3308832235698,8458.4180110014677,809.64563066061908,3178.8577416785683,2521.0710321215465,240.84067383954493,545.31065477879304,3941.4180079644752,4075.0116852483475,470.43369158795139,"-","-",3558.2853479700989,443.43873046403115,6.0040866034991272,0,"-","-",{"$f":"IF(Y9>0,Y37/Y9,\"-\")","v":0},83.617726472382415,0,{"$f":"AB37/$AB$9","v":1532.6327850407718}]
[null,"Total Cost/Acre Earthwork",{"$f":"IF(C9>0,C38/C9,\"-\")","v":6665.4990627745974},7318.2077533805723,16826.12887094088,56751.867761141577,15530.935040713095,13814.329628587133,7473.7546721095559,10497.065495059142,11147.47620936539,5661.5023819968292,3461.748689619219,6857.8560428049004,45136.191452542225,5891.0953997452352,"-","-",8456.0846070848838,7627.0058261006016,6.0040866034991272,42382.399802870037,"-","-",{"$f":"IF(Y9>0,Y38/Y9,\"-\")","v":0},7429.6017889438799,0,{"$f":"AB38/$AB$9","v":7491.5211831549486}]
[null,"Capital Cost/Acre Re-Veg",{"$f":"IF(C9>0,C39/C9,\"-\")","v":1071.1588168124999},1071.1588168124999,1071.1588168125002,1071.1588168124999,1071.1588168124999,1071.1588168124999,1071.1588168124999,1071.1588168124999,1071.1588168124999,1071.1588168124997,1071.1588168124999,1071.1588168124999,1071.1588168124999,1071.1588168124999,"-","-",1071.1588168124999,1071.1588168124999,473.18488241214516,1071.1588168125002,"-","-",{"$f":"IF(Y9>0,Y39/Y9,\"-\")","v":0},1071.1588168124999,0,{"$f":"AB39/$AB$9","v":417.13039709320816}]
[null,"Capital Cost/Acre Other5",{"$f":"IF(C9>0,C40/C9,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,150.18061224489796,0,0,"-","-",29144.16002829737,0,1.4978684350761293,12628.107142857143,"-","-",{"$f":"IF(Y9>0,Y40/Y9,\"-\")","v":0},0,0,{"$f":"AB40/$AB$9","v":1085.6277530519369}]
[]
[]
[null,"1 Cover Material includes dozer assist, load, haul, grade cover, and water truck and motor grader for road maintenance and dust control during reclamation "]
[null,"2 Top/Outslope Adjustment Grading includes rough grading and ripping before placing cover"]
[null,"3 Revegetation includes scarifying, discing, drill speeding, mulching, crimping, per diem, mobilization, seeding, and mulching"]
[null,"4 Channels & Benches includes channels, downdrains, benches"]
[null,"5 Other includes well installation/closure, well replacement, berm construction, fencing and signage, and seepage collection/interceptor trench installation"]
[null,"6 Capital costs before O&M"]

{"sheet":"  ","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"18 Truck Optimization","index":23,"n_rows":289,"n_cols":54,"rows_kept":289,"cut":false,"hidden":false,"merged":[[12,41,12,50],[12,19,12,28],[12,29,12,38],[4,5,4,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Tyrone Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Tyrone Mine"}]
[null,null,null,null,null,"Truck Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$2","v":"Stockpile Spreadsheet Worksheet #18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$3","v":43950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"This sheet calculates the most efficient number of trucks (up to 10 or maximum) per loader or shovel for loading cover material at borrow stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity for X Trucks (cy/hr)",null,null,null,null,null,null,null,null,null,"Task Time for X Trucks (hr)",null,null,null,null,null,null,null,null,null,null,null,"Cost of Using X Trucks per Loader ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Work Hour (min/hr)","Loader/\nShovel/\nExcavator/\nCycles per Truck","Loader/Shovel/\nExcavator\n Cycle Time (min)","Loader/Shovel/\nExcavator\n Time Per Truck (min)","Truck Cycle Time Per Truck (min)","Max Number Trucks Per Loader/Shovel/\nExcavator","Loader/\nShovel/\nExcavator\n Cost ($/hr)","Loader Net Bucket Capacity (cy)","Haul Volume (cy)","Max Trucks Round Up ","Max Trucks Round Down",9,8,7,6,5,4,3,2,"Max Trucks Round Up","Max Trucks Round Down",{"$f":"V14","v":9},{"$f":"W14","v":8},7,6,5,4,3,{"$f":"AC14","v":2},"Loader/ Shovel Task Time (hr)","Truck Cost ($/hr)","Max Trucks Round Up","Max Trucks Round Down",{"$f":"AF14","v":9},{"$f":"AG14","v":8},7,6,5,4,3,{"$f":"AM14","v":2},"Lowest Cost ($)","Optimum Number of Trucks Per Loader/Shovel/Excavator","Optimum Number of Trucks Per Loader/ Shovel/ Excavator Within Max"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J15","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B15=\"D\",'9   Trucks'!AN15/'9   Trucks'!T15,0)","v":0},{"$f":"IF(B15=\"D\",L15*M15,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N15>0,O15/N15,0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ex\"),VLOOKUP(J15,Equipment[],Equipment!$M$2)\n+VLOOKUP(J15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\"),VLOOKUP(J15,Equipment[],Equipment!$BA$2),\nIF(LEFT(J15,2)=\"Ex\",VLOOKUP(J15,Equipment[],Equipment!$BC$2)*VLOOKUP(J15,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDUP(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDDOWN(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$V$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$W$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$X$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Y$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Z$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AA$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AB$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AC$14/O15,0)","v":0},{"$f":"IF(T15>0,S15/T15,0)","v":0},{"$f":"IF(U15>0,S15/U15,0)","v":0},{"$f":"IF(V15>0,S15/V15,0)","v":0},{"$f":"IF(W15>0,S15/W15,0)","v":0},{"$f":"IF(X15>0,S15/X15,0)","v":0},{"$f":"IF(Y15>0,S15/Y15,0)","v":0},{"$f":"IF(Z15>0,S15/Z15,0)","v":0},{"$f":"IF(AA15>0,S15/AA15,0)","v":0},{"$f":"IF(AB15>0,S15/AB15,0)","v":0},{"$f":"IF(AC15>0,S15/AC15,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$M$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD15,AN15)*(Q15+ROUNDUP(P15,0)*AO15)","v":0},{"$f":"MAX(AE15,AN15)*(Q15+ROUNDDOWN(P15,0)*AO15)","v":0},{"$f":"MAX(AF15,AN15)*(Q15+$AR$14*AO15)","v":0},{"$f":"MAX(AG15,AN15)*(Q15+$AS$14*AO15)","v":0},{"$f":"MAX(AH15,AN15)*(Q15+$AT$14*AO15)","v":0},{"$f":"MAX(AI15,AN15)*(Q15+$AU$14*AO15)","v":0},{"$f":"MAX(AJ15,AN15)*(Q15+$AV$14*AO15)","v":0},{"$f":"MAX(AK15,AN15)*(Q15+$AW$14*AO15)","v":0},{"$f":"MAX(AL15,AN15)*(Q15+$AX$14*AO15)","v":0},{"$f":"MAX(AM15,AN15)*(Q15+$AY$14*AO15)","v":0},{"$f":"MIN(AP15:AY15)","v":0},{"$f":"IF(B15=\"D\",IF(AP15<AQ15,ROUNDUP(P15,0),\nIF(AQ15<AR15,ROUNDDOWN(P15,0),\nIF(AR15<AS15,9,\nIF(AS15<AT15,8,\nIF(AT15<AU15,7,\nIF(AU15<AV15,6,\nIF(AV15<AW15,5,\nIF(AW15<AX15,4,\nIF(AX15<AY15,3,2))))))))),\n0)","v":0},{"$f":"IF(BA15>ROUNDUP(P15,0),\nIF(AP15>AQ15,ROUNDDOWN(P15,0),ROUNDUP(P15,0)),BA15)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J16","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B16=\"D\",'9   Trucks'!AN16/'9   Trucks'!T16,0)","v":0},{"$f":"IF(B16=\"D\",L16*M16,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N16>0,O16/N16,0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ex\"),VLOOKUP(J16,Equipment[],Equipment!$M$2)\n+VLOOKUP(J16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\"),VLOOKUP(J16,Equipment[],Equipment!$BA$2),\nIF(LEFT(J16,2)=\"Ex\",VLOOKUP(J16,Equipment[],Equipment!$BC$2)*VLOOKUP(J16,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T16>0,S16/T16,0)","v":0},{"$f":"IF(U16>0,S16/U16,0)","v":0},{"$f":"IF(V16>0,S16/V16,0)","v":0},{"$f":"IF(W16>0,S16/W16,0)","v":0},{"$f":"IF(X16>0,S16/X16,0)","v":0},{"$f":"IF(Y16>0,S16/Y16,0)","v":0},{"$f":"IF(Z16>0,S16/Z16,0)","v":0},{"$f":"IF(AA16>0,S16/AA16,0)","v":0},{"$f":"IF(AB16>0,S16/AB16,0)","v":0},{"$f":"IF(AC16>0,S16/AC16,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$M$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF16,AN16)*(Q16+$AR$14*AO16)","v":0},{"$f":"MAX(AG16,AN16)*(Q16+$AS$14*AO16)","v":0},{"$f":"MAX(AH16,AN16)*(Q16+$AT$14*AO16)","v":0},{"$f":"MAX(AI16,AN16)*(Q16+$AU$14*AO16)","v":0},{"$f":"MAX(AJ16,AN16)*(Q16+$AV$14*AO16)","v":0},{"$f":"MAX(AK16,AN16)*(Q16+$AW$14*AO16)","v":0},{"$f":"MAX(AL16,AN16)*(Q16+$AX$14*AO16)","v":0},{"$f":"MAX(AM16,AN16)*(Q16+$AY$14*AO16)","v":0},{"$f":"MIN(AP16:AY16)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J17","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B17=\"D\",'9   Trucks'!AN17/'9   Trucks'!T17,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ex\"),VLOOKUP(J17,Equipment[],Equipment!$M$2)\n+VLOOKUP(J17,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\"),VLOOKUP(J17,Equipment[],Equipment!$BA$2),\nIF(LEFT(J17,2)=\"Ex\",VLOOKUP(J17,Equipment[],Equipment!$BC$2)*VLOOKUP(J17,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$M$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J18","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B18=\"D\",'9   Trucks'!AN18/'9   Trucks'!T18,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ex\"),VLOOKUP(J18,Equipment[],Equipment!$M$2)\n+VLOOKUP(J18,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\"),VLOOKUP(J18,Equipment[],Equipment!$BA$2),\nIF(LEFT(J18,2)=\"Ex\",VLOOKUP(J18,Equipment[],Equipment!$BC$2)*VLOOKUP(J18,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$M$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J19","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B19=\"D\",'9   Trucks'!AN19/'9   Trucks'!T19,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ex\"),VLOOKUP(J19,Equipment[],Equipment!$M$2)\n+VLOOKUP(J19,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\"),VLOOKUP(J19,Equipment[],Equipment!$BA$2),\nIF(LEFT(J19,2)=\"Ex\",VLOOKUP(J19,Equipment[],Equipment!$BC$2)*VLOOKUP(J19,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O19>0,K19*L19*R19*ROUNDUP(P19,0)/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*ROUNDDOWN(P19,0)/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$V$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$W$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$X$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$Y$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$Z$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$AA$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$AB$14/O19,0)","v":0},{"$f":"IF(O19>0,K19*L19*R19*$AC$14/O19,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$M$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD19,AN19)*(Q19+ROUNDUP(P19,0)*AO19)","v":0},{"$f":"MAX(AE19,AN19)*(Q19+ROUNDDOWN(P19,0)*AO19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B19=\"D\",IF(AP19<AQ19,ROUNDUP(P19,0),\nIF(AQ19<AR19,ROUNDDOWN(P19,0),\nIF(AR19<AS19,9,\nIF(AS19<AT19,8,\nIF(AT19<AU19,7,\nIF(AU19<AV19,6,\nIF(AV19<AW19,5,\nIF(AW19<AX19,4,\nIF(AX19<AY19,3,2))))))))),\n0)","v":0},{"$f":"IF(BA19>ROUNDUP(P19,0),\nIF(AP19>AQ19,ROUNDDOWN(P19,0),ROUNDUP(P19,0)),BA19)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J20","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B20=\"D\",'9   Trucks'!AN20/'9   Trucks'!T20,0)","v":0},{"$f":"IF(B20=\"D\",L20*M20,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N20>0,O20/N20,0)","v":0},{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ex\"),VLOOKUP(J20,Equipment[],Equipment!$M$2)\n+VLOOKUP(J20,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\"),VLOOKUP(J20,Equipment[],Equipment!$BA$2),\nIF(LEFT(J20,2)=\"Ex\",VLOOKUP(J20,Equipment[],Equipment!$BC$2)*VLOOKUP(J20,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T20>0,S20/T20,0)","v":0},{"$f":"IF(U20>0,S20/U20,0)","v":0},{"$f":"IF(V20>0,S20/V20,0)","v":0},{"$f":"IF(W20>0,S20/W20,0)","v":0},{"$f":"IF(X20>0,S20/X20,0)","v":0},{"$f":"IF(Y20>0,S20/Y20,0)","v":0},{"$f":"IF(Z20>0,S20/Z20,0)","v":0},{"$f":"IF(AA20>0,S20/AA20,0)","v":0},{"$f":"IF(AB20>0,S20/AB20,0)","v":0},{"$f":"IF(AC20>0,S20/AC20,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$M$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF20,AN20)*(Q20+$AR$14*AO20)","v":0},{"$f":"MAX(AG20,AN20)*(Q20+$AS$14*AO20)","v":0},{"$f":"MAX(AH20,AN20)*(Q20+$AT$14*AO20)","v":0},{"$f":"MAX(AI20,AN20)*(Q20+$AU$14*AO20)","v":0},{"$f":"MAX(AJ20,AN20)*(Q20+$AV$14*AO20)","v":0},{"$f":"MAX(AK20,AN20)*(Q20+$AW$14*AO20)","v":0},{"$f":"MAX(AL20,AN20)*(Q20+$AX$14*AO20)","v":0},{"$f":"MAX(AM20,AN20)*(Q20+$AY$14*AO20)","v":0},{"$f":"MIN(AP20:AY20)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J21","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B21=\"D\",'9   Trucks'!AN21/'9   Trucks'!T21,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ex\"),VLOOKUP(J21,Equipment[],Equipment!$M$2)\n+VLOOKUP(J21,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\"),VLOOKUP(J21,Equipment[],Equipment!$BA$2),\nIF(LEFT(J21,2)=\"Ex\",VLOOKUP(J21,Equipment[],Equipment!$BC$2)*VLOOKUP(J21,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$M$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J22","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B22=\"D\",'9   Trucks'!AN22/'9   Trucks'!T22,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ex\"),VLOOKUP(J22,Equipment[],Equipment!$M$2)\n+VLOOKUP(J22,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\"),VLOOKUP(J22,Equipment[],Equipment!$BA$2),\nIF(LEFT(J22,2)=\"Ex\",VLOOKUP(J22,Equipment[],Equipment!$BC$2)*VLOOKUP(J22,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$M$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J23","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B23=\"D\",'9   Trucks'!AN23/'9   Trucks'!T23,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ex\"),VLOOKUP(J23,Equipment[],Equipment!$M$2)\n+VLOOKUP(J23,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\"),VLOOKUP(J23,Equipment[],Equipment!$BA$2),\nIF(LEFT(J23,2)=\"Ex\",VLOOKUP(J23,Equipment[],Equipment!$BC$2)*VLOOKUP(J23,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$M$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J24","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B24=\"D\",'9   Trucks'!AN24/'9   Trucks'!T24,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ex\"),VLOOKUP(J24,Equipment[],Equipment!$M$2)\n+VLOOKUP(J24,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\"),VLOOKUP(J24,Equipment[],Equipment!$BA$2),\nIF(LEFT(J24,2)=\"Ex\",VLOOKUP(J24,Equipment[],Equipment!$BC$2)*VLOOKUP(J24,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$M$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J25","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B25=\"D\",'9   Trucks'!AN25/'9   Trucks'!T25,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ex\"),VLOOKUP(J25,Equipment[],Equipment!$M$2)\n+VLOOKUP(J25,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\"),VLOOKUP(J25,Equipment[],Equipment!$BA$2),\nIF(LEFT(J25,2)=\"Ex\",VLOOKUP(J25,Equipment[],Equipment!$BC$2)*VLOOKUP(J25,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$M$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J26","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B26=\"D\",'9   Trucks'!AN26/'9   Trucks'!T26,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ex\"),VLOOKUP(J26,Equipment[],Equipment!$M$2)\n+VLOOKUP(J26,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\"),VLOOKUP(J26,Equipment[],Equipment!$BA$2),\nIF(LEFT(J26,2)=\"Ex\",VLOOKUP(J26,Equipment[],Equipment!$BC$2)*VLOOKUP(J26,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$M$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J27","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B27=\"D\",'9   Trucks'!AN27/'9   Trucks'!T27,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ex\"),VLOOKUP(J27,Equipment[],Equipment!$M$2)\n+VLOOKUP(J27,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\"),VLOOKUP(J27,Equipment[],Equipment!$BA$2),\nIF(LEFT(J27,2)=\"Ex\",VLOOKUP(J27,Equipment[],Equipment!$BC$2)*VLOOKUP(J27,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$M$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J28","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B28=\"D\",'9   Trucks'!AN28/'9   Trucks'!T28,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ex\"),VLOOKUP(J28,Equipment[],Equipment!$M$2)\n+VLOOKUP(J28,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\"),VLOOKUP(J28,Equipment[],Equipment!$BA$2),\nIF(LEFT(J28,2)=\"Ex\",VLOOKUP(J28,Equipment[],Equipment!$BC$2)*VLOOKUP(J28,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$M$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J29","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B29=\"D\",'9   Trucks'!AN29/'9   Trucks'!T29,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ex\"),VLOOKUP(J29,Equipment[],Equipment!$M$2)\n+VLOOKUP(J29,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\"),VLOOKUP(J29,Equipment[],Equipment!$BA$2),\nIF(LEFT(J29,2)=\"Ex\",VLOOKUP(J29,Equipment[],Equipment!$BC$2)*VLOOKUP(J29,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$M$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J30","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B30=\"D\",'9   Trucks'!AN30/'9   Trucks'!T30,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ex\"),VLOOKUP(J30,Equipment[],Equipment!$M$2)\n+VLOOKUP(J30,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\"),VLOOKUP(J30,Equipment[],Equipment!$BA$2),\nIF(LEFT(J30,2)=\"Ex\",VLOOKUP(J30,Equipment[],Equipment!$BC$2)*VLOOKUP(J30,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$M$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J31","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B31=\"D\",'9   Trucks'!AN31/'9   Trucks'!T31,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ex\"),VLOOKUP(J31,Equipment[],Equipment!$M$2)\n+VLOOKUP(J31,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\"),VLOOKUP(J31,Equipment[],Equipment!$BA$2),\nIF(LEFT(J31,2)=\"Ex\",VLOOKUP(J31,Equipment[],Equipment!$BC$2)*VLOOKUP(J31,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$M$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J32","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B32=\"D\",'9   Trucks'!AN32/'9   Trucks'!T32,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ex\"),VLOOKUP(J32,Equipment[],Equipment!$M$2)\n+VLOOKUP(J32,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\"),VLOOKUP(J32,Equipment[],Equipment!$BA$2),\nIF(LEFT(J32,2)=\"Ex\",VLOOKUP(J32,Equipment[],Equipment!$BC$2)*VLOOKUP(J32,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$M$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J33","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B33=\"D\",'9   Trucks'!AN33/'9   Trucks'!T33,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ex\"),VLOOKUP(J33,Equipment[],Equipment!$M$2)\n+VLOOKUP(J33,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\"),VLOOKUP(J33,Equipment[],Equipment!$BA$2),\nIF(LEFT(J33,2)=\"Ex\",VLOOKUP(J33,Equipment[],Equipment!$BC$2)*VLOOKUP(J33,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$M$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J34","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B34=\"D\",'9   Trucks'!AN34/'9   Trucks'!T34,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ex\"),VLOOKUP(J34,Equipment[],Equipment!$M$2)\n+VLOOKUP(J34,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\"),VLOOKUP(J34,Equipment[],Equipment!$BA$2),\nIF(LEFT(J34,2)=\"Ex\",VLOOKUP(J34,Equipment[],Equipment!$BC$2)*VLOOKUP(J34,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$M$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J35","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B35=\"D\",'9   Trucks'!AN35/'9   Trucks'!T35,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ex\"),VLOOKUP(J35,Equipment[],Equipment!$M$2)\n+VLOOKUP(J35,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\"),VLOOKUP(J35,Equipment[],Equipment!$BA$2),\nIF(LEFT(J35,2)=\"Ex\",VLOOKUP(J35,Equipment[],Equipment!$BC$2)*VLOOKUP(J35,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$M$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J36","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B36=\"D\",'9   Trucks'!AN36/'9   Trucks'!T36,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ex\"),VLOOKUP(J36,Equipment[],Equipment!$M$2)\n+VLOOKUP(J36,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\"),VLOOKUP(J36,Equipment[],Equipment!$BA$2),\nIF(LEFT(J36,2)=\"Ex\",VLOOKUP(J36,Equipment[],Equipment!$BC$2)*VLOOKUP(J36,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$M$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J37","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B37=\"D\",'9   Trucks'!AN37/'9   Trucks'!T37,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ex\"),VLOOKUP(J37,Equipment[],Equipment!$M$2)\n+VLOOKUP(J37,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\"),VLOOKUP(J37,Equipment[],Equipment!$BA$2),\nIF(LEFT(J37,2)=\"Ex\",VLOOKUP(J37,Equipment[],Equipment!$BC$2)*VLOOKUP(J37,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$M$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J38","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B38=\"D\",'9   Trucks'!AN38/'9   Trucks'!T38,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ex\"),VLOOKUP(J38,Equipment[],Equipment!$M$2)\n+VLOOKUP(J38,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\"),VLOOKUP(J38,Equipment[],Equipment!$BA$2),\nIF(LEFT(J38,2)=\"Ex\",VLOOKUP(J38,Equipment[],Equipment!$BC$2)*VLOOKUP(J38,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$M$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J39","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B39=\"D\",'9   Trucks'!AN39/'9   Trucks'!T39,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ex\"),VLOOKUP(J39,Equipment[],Equipment!$M$2)\n+VLOOKUP(J39,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\"),VLOOKUP(J39,Equipment[],Equipment!$BA$2),\nIF(LEFT(J39,2)=\"Ex\",VLOOKUP(J39,Equipment[],Equipment!$BC$2)*VLOOKUP(J39,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$M$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J40","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B40=\"D\",'9   Trucks'!AN40/'9   Trucks'!T40,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ex\"),VLOOKUP(J40,Equipment[],Equipment!$M$2)\n+VLOOKUP(J40,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\"),VLOOKUP(J40,Equipment[],Equipment!$BA$2),\nIF(LEFT(J40,2)=\"Ex\",VLOOKUP(J40,Equipment[],Equipment!$BC$2)*VLOOKUP(J40,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$M$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J41","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B41=\"D\",'9   Trucks'!AN41/'9   Trucks'!T41,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ex\"),VLOOKUP(J41,Equipment[],Equipment!$M$2)\n+VLOOKUP(J41,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\"),VLOOKUP(J41,Equipment[],Equipment!$BA$2),\nIF(LEFT(J41,2)=\"Ex\",VLOOKUP(J41,Equipment[],Equipment!$BC$2)*VLOOKUP(J41,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$M$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J42","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B42=\"D\",'9   Trucks'!AN42/'9   Trucks'!T42,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ex\"),VLOOKUP(J42,Equipment[],Equipment!$M$2)\n+VLOOKUP(J42,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\"),VLOOKUP(J42,Equipment[],Equipment!$BA$2),\nIF(LEFT(J42,2)=\"Ex\",VLOOKUP(J42,Equipment[],Equipment!$BC$2)*VLOOKUP(J42,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$M$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J43","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B43=\"D\",'9   Trucks'!AN43/'9   Trucks'!T43,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ex\"),VLOOKUP(J43,Equipment[],Equipment!$M$2)\n+VLOOKUP(J43,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\"),VLOOKUP(J43,Equipment[],Equipment!$BA$2),\nIF(LEFT(J43,2)=\"Ex\",VLOOKUP(J43,Equipment[],Equipment!$BC$2)*VLOOKUP(J43,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$M$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J44","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B44=\"D\",'9   Trucks'!AN44/'9   Trucks'!T44,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ex\"),VLOOKUP(J44,Equipment[],Equipment!$M$2)\n+VLOOKUP(J44,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\"),VLOOKUP(J44,Equipment[],Equipment!$BA$2),\nIF(LEFT(J44,2)=\"Ex\",VLOOKUP(J44,Equipment[],Equipment!$BC$2)*VLOOKUP(J44,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$M$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J45","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B45=\"D\",'9   Trucks'!AN45/'9   Trucks'!T45,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ex\"),VLOOKUP(J45,Equipment[],Equipment!$M$2)\n+VLOOKUP(J45,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\"),VLOOKUP(J45,Equipment[],Equipment!$BA$2),\nIF(LEFT(J45,2)=\"Ex\",VLOOKUP(J45,Equipment[],Equipment!$BC$2)*VLOOKUP(J45,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$M$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J46","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B46=\"D\",'9   Trucks'!AN46/'9   Trucks'!T46,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ex\"),VLOOKUP(J46,Equipment[],Equipment!$M$2)\n+VLOOKUP(J46,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\"),VLOOKUP(J46,Equipment[],Equipment!$BA$2),\nIF(LEFT(J46,2)=\"Ex\",VLOOKUP(J46,Equipment[],Equipment!$BC$2)*VLOOKUP(J46,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$M$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J47","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B47=\"D\",'9   Trucks'!AN47/'9   Trucks'!T47,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ex\"),VLOOKUP(J47,Equipment[],Equipment!$M$2)\n+VLOOKUP(J47,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\"),VLOOKUP(J47,Equipment[],Equipment!$BA$2),\nIF(LEFT(J47,2)=\"Ex\",VLOOKUP(J47,Equipment[],Equipment!$BC$2)*VLOOKUP(J47,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$M$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J48","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B48=\"D\",'9   Trucks'!AN48/'9   Trucks'!T48,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ex\"),VLOOKUP(J48,Equipment[],Equipment!$M$2)\n+VLOOKUP(J48,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\"),VLOOKUP(J48,Equipment[],Equipment!$BA$2),\nIF(LEFT(J48,2)=\"Ex\",VLOOKUP(J48,Equipment[],Equipment!$BC$2)*VLOOKUP(J48,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$M$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J49","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B49=\"D\",'9   Trucks'!AN49/'9   Trucks'!T49,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ex\"),VLOOKUP(J49,Equipment[],Equipment!$M$2)\n+VLOOKUP(J49,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\"),VLOOKUP(J49,Equipment[],Equipment!$BA$2),\nIF(LEFT(J49,2)=\"Ex\",VLOOKUP(J49,Equipment[],Equipment!$BC$2)*VLOOKUP(J49,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$M$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J50","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B50=\"D\",'9   Trucks'!AN50/'9   Trucks'!T50,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ex\"),VLOOKUP(J50,Equipment[],Equipment!$M$2)\n+VLOOKUP(J50,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\"),VLOOKUP(J50,Equipment[],Equipment!$BA$2),\nIF(LEFT(J50,2)=\"Ex\",VLOOKUP(J50,Equipment[],Equipment!$BC$2)*VLOOKUP(J50,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$M$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J51","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B51=\"D\",'9   Trucks'!AN51/'9   Trucks'!T51,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ex\"),VLOOKUP(J51,Equipment[],Equipment!$M$2)\n+VLOOKUP(J51,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\"),VLOOKUP(J51,Equipment[],Equipment!$BA$2),\nIF(LEFT(J51,2)=\"Ex\",VLOOKUP(J51,Equipment[],Equipment!$BC$2)*VLOOKUP(J51,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$M$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J52","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B52=\"D\",'9   Trucks'!AN52/'9   Trucks'!T52,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ex\"),VLOOKUP(J52,Equipment[],Equipment!$M$2)\n+VLOOKUP(J52,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\"),VLOOKUP(J52,Equipment[],Equipment!$BA$2),\nIF(LEFT(J52,2)=\"Ex\",VLOOKUP(J52,Equipment[],Equipment!$BC$2)*VLOOKUP(J52,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$M$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J53","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B53=\"D\",'9   Trucks'!AN53/'9   Trucks'!T53,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ex\"),VLOOKUP(J53,Equipment[],Equipment!$M$2)\n+VLOOKUP(J53,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\"),VLOOKUP(J53,Equipment[],Equipment!$BA$2),\nIF(LEFT(J53,2)=\"Ex\",VLOOKUP(J53,Equipment[],Equipment!$BC$2)*VLOOKUP(J53,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$M$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J54","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B54=\"D\",'9   Trucks'!AN54/'9   Trucks'!T54,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ex\"),VLOOKUP(J54,Equipment[],Equipment!$M$2)\n+VLOOKUP(J54,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\"),VLOOKUP(J54,Equipment[],Equipment!$BA$2),\nIF(LEFT(J54,2)=\"Ex\",VLOOKUP(J54,Equipment[],Equipment!$BC$2)*VLOOKUP(J54,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$M$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J55","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B55=\"D\",'9   Trucks'!AN55/'9   Trucks'!T55,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ex\"),VLOOKUP(J55,Equipment[],Equipment!$M$2)\n+VLOOKUP(J55,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\"),VLOOKUP(J55,Equipment[],Equipment!$BA$2),\nIF(LEFT(J55,2)=\"Ex\",VLOOKUP(J55,Equipment[],Equipment!$BC$2)*VLOOKUP(J55,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$M$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J56","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B56=\"D\",'9   Trucks'!AN56/'9   Trucks'!T56,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ex\"),VLOOKUP(J56,Equipment[],Equipment!$M$2)\n+VLOOKUP(J56,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\"),VLOOKUP(J56,Equipment[],Equipment!$BA$2),\nIF(LEFT(J56,2)=\"Ex\",VLOOKUP(J56,Equipment[],Equipment!$BC$2)*VLOOKUP(J56,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$M$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J57","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B57=\"D\",'9   Trucks'!AN57/'9   Trucks'!T57,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ex\"),VLOOKUP(J57,Equipment[],Equipment!$M$2)\n+VLOOKUP(J57,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\"),VLOOKUP(J57,Equipment[],Equipment!$BA$2),\nIF(LEFT(J57,2)=\"Ex\",VLOOKUP(J57,Equipment[],Equipment!$BC$2)*VLOOKUP(J57,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$M$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J58","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B58=\"D\",'9   Trucks'!AN58/'9   Trucks'!T58,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ex\"),VLOOKUP(J58,Equipment[],Equipment!$M$2)\n+VLOOKUP(J58,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\"),VLOOKUP(J58,Equipment[],Equipment!$BA$2),\nIF(LEFT(J58,2)=\"Ex\",VLOOKUP(J58,Equipment[],Equipment!$BC$2)*VLOOKUP(J58,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$M$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J59","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B59=\"D\",'9   Trucks'!AN59/'9   Trucks'!T59,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ex\"),VLOOKUP(J59,Equipment[],Equipment!$M$2)\n+VLOOKUP(J59,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\"),VLOOKUP(J59,Equipment[],Equipment!$BA$2),\nIF(LEFT(J59,2)=\"Ex\",VLOOKUP(J59,Equipment[],Equipment!$BC$2)*VLOOKUP(J59,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$M$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J60","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B60=\"D\",'9   Trucks'!AN60/'9   Trucks'!T60,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ex\"),VLOOKUP(J60,Equipment[],Equipment!$M$2)\n+VLOOKUP(J60,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\"),VLOOKUP(J60,Equipment[],Equipment!$BA$2),\nIF(LEFT(J60,2)=\"Ex\",VLOOKUP(J60,Equipment[],Equipment!$BC$2)*VLOOKUP(J60,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$M$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J61","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B61=\"D\",'9   Trucks'!AN61/'9   Trucks'!T61,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ex\"),VLOOKUP(J61,Equipment[],Equipment!$M$2)\n+VLOOKUP(J61,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\"),VLOOKUP(J61,Equipment[],Equipment!$BA$2),\nIF(LEFT(J61,2)=\"Ex\",VLOOKUP(J61,Equipment[],Equipment!$BC$2)*VLOOKUP(J61,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$M$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J62","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B62=\"D\",'9   Trucks'!AN62/'9   Trucks'!T62,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ex\"),VLOOKUP(J62,Equipment[],Equipment!$M$2)\n+VLOOKUP(J62,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\"),VLOOKUP(J62,Equipment[],Equipment!$BA$2),\nIF(LEFT(J62,2)=\"Ex\",VLOOKUP(J62,Equipment[],Equipment!$BC$2)*VLOOKUP(J62,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$M$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J63","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B63=\"D\",'9   Trucks'!AN63/'9   Trucks'!T63,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ex\"),VLOOKUP(J63,Equipment[],Equipment!$M$2)\n+VLOOKUP(J63,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\"),VLOOKUP(J63,Equipment[],Equipment!$BA$2),\nIF(LEFT(J63,2)=\"Ex\",VLOOKUP(J63,Equipment[],Equipment!$BC$2)*VLOOKUP(J63,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$M$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J64","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B64=\"D\",'9   Trucks'!AN64/'9   Trucks'!T64,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ex\"),VLOOKUP(J64,Equipment[],Equipment!$M$2)\n+VLOOKUP(J64,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\"),VLOOKUP(J64,Equipment[],Equipment!$BA$2),\nIF(LEFT(J64,2)=\"Ex\",VLOOKUP(J64,Equipment[],Equipment!$BC$2)*VLOOKUP(J64,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$M$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J65","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B65=\"D\",'9   Trucks'!AN65/'9   Trucks'!T65,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ex\"),VLOOKUP(J65,Equipment[],Equipment!$M$2)\n+VLOOKUP(J65,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\"),VLOOKUP(J65,Equipment[],Equipment!$BA$2),\nIF(LEFT(J65,2)=\"Ex\",VLOOKUP(J65,Equipment[],Equipment!$BC$2)*VLOOKUP(J65,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$M$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J66","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B66=\"D\",'9   Trucks'!AN66/'9   Trucks'!T66,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ex\"),VLOOKUP(J66,Equipment[],Equipment!$M$2)\n+VLOOKUP(J66,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\"),VLOOKUP(J66,Equipment[],Equipment!$BA$2),\nIF(LEFT(J66,2)=\"Ex\",VLOOKUP(J66,Equipment[],Equipment!$BC$2)*VLOOKUP(J66,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$M$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J67","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B67=\"D\",'9   Trucks'!AN67/'9   Trucks'!T67,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ex\"),VLOOKUP(J67,Equipment[],Equipment!$M$2)\n+VLOOKUP(J67,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\"),VLOOKUP(J67,Equipment[],Equipment!$BA$2),\nIF(LEFT(J67,2)=\"Ex\",VLOOKUP(J67,Equipment[],Equipment!$BC$2)*VLOOKUP(J67,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$M$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J68","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B68=\"D\",'9   Trucks'!AN68/'9   Trucks'!T68,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ex\"),VLOOKUP(J68,Equipment[],Equipment!$M$2)\n+VLOOKUP(J68,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\"),VLOOKUP(J68,Equipment[],Equipment!$BA$2),\nIF(LEFT(J68,2)=\"Ex\",VLOOKUP(J68,Equipment[],Equipment!$BC$2)*VLOOKUP(J68,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$M$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J69","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B69=\"D\",'9   Trucks'!AN69/'9   Trucks'!T69,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ex\"),VLOOKUP(J69,Equipment[],Equipment!$M$2)\n+VLOOKUP(J69,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\"),VLOOKUP(J69,Equipment[],Equipment!$BA$2),\nIF(LEFT(J69,2)=\"Ex\",VLOOKUP(J69,Equipment[],Equipment!$BC$2)*VLOOKUP(J69,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$M$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J70","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B70=\"D\",'9   Trucks'!AN70/'9   Trucks'!T70,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ex\"),VLOOKUP(J70,Equipment[],Equipment!$M$2)\n+VLOOKUP(J70,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\"),VLOOKUP(J70,Equipment[],Equipment!$BA$2),\nIF(LEFT(J70,2)=\"Ex\",VLOOKUP(J70,Equipment[],Equipment!$BC$2)*VLOOKUP(J70,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$M$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J71","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B71=\"D\",'9   Trucks'!AN71/'9   Trucks'!T71,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ex\"),VLOOKUP(J71,Equipment[],Equipment!$M$2)\n+VLOOKUP(J71,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\"),VLOOKUP(J71,Equipment[],Equipment!$BA$2),\nIF(LEFT(J71,2)=\"Ex\",VLOOKUP(J71,Equipment[],Equipment!$BC$2)*VLOOKUP(J71,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$M$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J72","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B72=\"D\",'9   Trucks'!AN72/'9   Trucks'!T72,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ex\"),VLOOKUP(J72,Equipment[],Equipment!$M$2)\n+VLOOKUP(J72,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\"),VLOOKUP(J72,Equipment[],Equipment!$BA$2),\nIF(LEFT(J72,2)=\"Ex\",VLOOKUP(J72,Equipment[],Equipment!$BC$2)*VLOOKUP(J72,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$M$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J73","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B73=\"D\",'9   Trucks'!AN73/'9   Trucks'!T73,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ex\"),VLOOKUP(J73,Equipment[],Equipment!$M$2)\n+VLOOKUP(J73,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\"),VLOOKUP(J73,Equipment[],Equipment!$BA$2),\nIF(LEFT(J73,2)=\"Ex\",VLOOKUP(J73,Equipment[],Equipment!$BC$2)*VLOOKUP(J73,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$M$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J74","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B74=\"D\",'9   Trucks'!AN74/'9   Trucks'!T74,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ex\"),VLOOKUP(J74,Equipment[],Equipment!$M$2)\n+VLOOKUP(J74,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\"),VLOOKUP(J74,Equipment[],Equipment!$BA$2),\nIF(LEFT(J74,2)=\"Ex\",VLOOKUP(J74,Equipment[],Equipment!$BC$2)*VLOOKUP(J74,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$M$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J75","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B75=\"D\",'9   Trucks'!AN75/'9   Trucks'!T75,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ex\"),VLOOKUP(J75,Equipment[],Equipment!$M$2)\n+VLOOKUP(J75,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\"),VLOOKUP(J75,Equipment[],Equipment!$BA$2),\nIF(LEFT(J75,2)=\"Ex\",VLOOKUP(J75,Equipment[],Equipment!$BC$2)*VLOOKUP(J75,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$M$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J76","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B76=\"D\",'9   Trucks'!AN76/'9   Trucks'!T76,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ex\"),VLOOKUP(J76,Equipment[],Equipment!$M$2)\n+VLOOKUP(J76,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\"),VLOOKUP(J76,Equipment[],Equipment!$BA$2),\nIF(LEFT(J76,2)=\"Ex\",VLOOKUP(J76,Equipment[],Equipment!$BC$2)*VLOOKUP(J76,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$M$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'9   Trucks'!J77","v":"--"},{"$f":"IF(LEFT(D77,2)=\"Tk\",\nVLOOKUP(D77,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B77=\"D\",'9   Trucks'!AN77/'9   Trucks'!T77,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\",LEFT(J77,2)=\"Ex\"),VLOOKUP(J77,Equipment[],Equipment!$M$2)\n+VLOOKUP(J77,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J77,2)=\"Ld\",LEFT(J77,2)=\"Sh\"),VLOOKUP(J77,Equipment[],Equipment!$BA$2),\nIF(LEFT(J77,2)=\"Ex\",VLOOKUP(J77,Equipment[],Equipment!$BC$2)*VLOOKUP(J77,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D77,2)=\"Tk\",VLOOKUP(D77,Equipment[],Equipment!$M$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"'9   Trucks'!J78","v":"--"},{"$f":"IF(LEFT(D78,2)=\"Tk\",\nVLOOKUP(D78,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B78=\"D\",'9   Trucks'!AN78/'9   Trucks'!T78,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\",LEFT(J78,2)=\"Ex\"),VLOOKUP(J78,Equipment[],Equipment!$M$2)\n+VLOOKUP(J78,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J78,2)=\"Ld\",LEFT(J78,2)=\"Sh\"),VLOOKUP(J78,Equipment[],Equipment!$BA$2),\nIF(LEFT(J78,2)=\"Ex\",VLOOKUP(J78,Equipment[],Equipment!$BC$2)*VLOOKUP(J78,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D78,2)=\"Tk\",VLOOKUP(D78,Equipment[],Equipment!$M$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"'9   Trucks'!J79","v":"--"},{"$f":"IF(LEFT(D79,2)=\"Tk\",\nVLOOKUP(D79,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B79=\"D\",'9   Trucks'!AN79/'9   Trucks'!T79,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\",LEFT(J79,2)=\"Ex\"),VLOOKUP(J79,Equipment[],Equipment!$M$2)\n+VLOOKUP(J79,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J79,2)=\"Ld\",LEFT(J79,2)=\"Sh\"),VLOOKUP(J79,Equipment[],Equipment!$BA$2),\nIF(LEFT(J79,2)=\"Ex\",VLOOKUP(J79,Equipment[],Equipment!$BC$2)*VLOOKUP(J79,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D79,2)=\"Tk\",VLOOKUP(D79,Equipment[],Equipment!$M$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J80","v":"--"},{"$f":"IF(LEFT(D80,2)=\"Tk\",\nVLOOKUP(D80,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B80=\"D\",'9   Trucks'!AN80/'9   Trucks'!T80,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\",LEFT(J80,2)=\"Ex\"),VLOOKUP(J80,Equipment[],Equipment!$M$2)\n+VLOOKUP(J80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J80,2)=\"Ld\",LEFT(J80,2)=\"Sh\"),VLOOKUP(J80,Equipment[],Equipment!$BA$2),\nIF(LEFT(J80,2)=\"Ex\",VLOOKUP(J80,Equipment[],Equipment!$BC$2)*VLOOKUP(J80,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D80,2)=\"Tk\",VLOOKUP(D80,Equipment[],Equipment!$M$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J81","v":"--"},{"$f":"IF(LEFT(D81,2)=\"Tk\",\nVLOOKUP(D81,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B81=\"D\",'9   Trucks'!AN81/'9   Trucks'!T81,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\",LEFT(J81,2)=\"Ex\"),VLOOKUP(J81,Equipment[],Equipment!$M$2)\n+VLOOKUP(J81,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J81,2)=\"Ld\",LEFT(J81,2)=\"Sh\"),VLOOKUP(J81,Equipment[],Equipment!$BA$2),\nIF(LEFT(J81,2)=\"Ex\",VLOOKUP(J81,Equipment[],Equipment!$BC$2)*VLOOKUP(J81,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D81,2)=\"Tk\",VLOOKUP(D81,Equipment[],Equipment!$M$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J82","v":"--"},{"$f":"IF(LEFT(D82,2)=\"Tk\",\nVLOOKUP(D82,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B82=\"D\",'9   Trucks'!AN82/'9   Trucks'!T82,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\",LEFT(J82,2)=\"Ex\"),VLOOKUP(J82,Equipment[],Equipment!$M$2)\n+VLOOKUP(J82,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J82,2)=\"Ld\",LEFT(J82,2)=\"Sh\"),VLOOKUP(J82,Equipment[],Equipment!$BA$2),\nIF(LEFT(J82,2)=\"Ex\",VLOOKUP(J82,Equipment[],Equipment!$BC$2)*VLOOKUP(J82,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D82,2)=\"Tk\",VLOOKUP(D82,Equipment[],Equipment!$M$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J83","v":"--"},{"$f":"IF(LEFT(D83,2)=\"Tk\",\nVLOOKUP(D83,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B83=\"D\",'9   Trucks'!AN83/'9   Trucks'!T83,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\",LEFT(J83,2)=\"Ex\"),VLOOKUP(J83,Equipment[],Equipment!$M$2)\n+VLOOKUP(J83,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J83,2)=\"Ld\",LEFT(J83,2)=\"Sh\"),VLOOKUP(J83,Equipment[],Equipment!$BA$2),\nIF(LEFT(J83,2)=\"Ex\",VLOOKUP(J83,Equipment[],Equipment!$BC$2)*VLOOKUP(J83,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O83>0,K83*L83*R83*ROUNDUP(P83,0)/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*ROUNDDOWN(P83,0)/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$V$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$W$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$X$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$Y$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$Z$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$AA$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$AB$14/O83,0)","v":0},{"$f":"IF(O83>0,K83*L83*R83*$AC$14/O83,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D83,2)=\"Tk\",VLOOKUP(D83,Equipment[],Equipment!$M$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD83,AN83)*(Q83+ROUNDUP(P83,0)*AO83)","v":0},{"$f":"MAX(AE83,AN83)*(Q83+ROUNDDOWN(P83,0)*AO83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B83=\"D\",IF(AP83<AQ83,ROUNDUP(P83,0),\nIF(AQ83<AR83,ROUNDDOWN(P83,0),\nIF(AR83<AS83,9,\nIF(AS83<AT83,8,\nIF(AT83<AU83,7,\nIF(AU83<AV83,6,\nIF(AV83<AW83,5,\nIF(AW83<AX83,4,\nIF(AX83<AY83,3,2))))))))),\n0)","v":0},{"$f":"IF(BA83>ROUNDUP(P83,0),\nIF(AP83>AQ83,ROUNDDOWN(P83,0),ROUNDUP(P83,0)),BA83)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J84","v":"--"},{"$f":"IF(LEFT(D84,2)=\"Tk\",\nVLOOKUP(D84,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B84=\"D\",'9   Trucks'!AN84/'9   Trucks'!T84,0)","v":0},{"$f":"IF(B84=\"D\",L84*M84,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N84>0,O84/N84,0)","v":0},{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\",LEFT(J84,2)=\"Ex\"),VLOOKUP(J84,Equipment[],Equipment!$M$2)\n+VLOOKUP(J84,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J84,2)=\"Ld\",LEFT(J84,2)=\"Sh\"),VLOOKUP(J84,Equipment[],Equipment!$BA$2),\nIF(LEFT(J84,2)=\"Ex\",VLOOKUP(J84,Equipment[],Equipment!$BC$2)*VLOOKUP(J84,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T84>0,S84/T84,0)","v":0},{"$f":"IF(U84>0,S84/U84,0)","v":0},{"$f":"IF(V84>0,S84/V84,0)","v":0},{"$f":"IF(W84>0,S84/W84,0)","v":0},{"$f":"IF(X84>0,S84/X84,0)","v":0},{"$f":"IF(Y84>0,S84/Y84,0)","v":0},{"$f":"IF(Z84>0,S84/Z84,0)","v":0},{"$f":"IF(AA84>0,S84/AA84,0)","v":0},{"$f":"IF(AB84>0,S84/AB84,0)","v":0},{"$f":"IF(AC84>0,S84/AC84,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D84,2)=\"Tk\",VLOOKUP(D84,Equipment[],Equipment!$M$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF84,AN84)*(Q84+$AR$14*AO84)","v":0},{"$f":"MAX(AG84,AN84)*(Q84+$AS$14*AO84)","v":0},{"$f":"MAX(AH84,AN84)*(Q84+$AT$14*AO84)","v":0},{"$f":"MAX(AI84,AN84)*(Q84+$AU$14*AO84)","v":0},{"$f":"MAX(AJ84,AN84)*(Q84+$AV$14*AO84)","v":0},{"$f":"MAX(AK84,AN84)*(Q84+$AW$14*AO84)","v":0},{"$f":"MAX(AL84,AN84)*(Q84+$AX$14*AO84)","v":0},{"$f":"MAX(AM84,AN84)*(Q84+$AY$14*AO84)","v":0},{"$f":"MIN(AP84:AY84)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J85","v":"--"},{"$f":"IF(LEFT(D85,2)=\"Tk\",\nVLOOKUP(D85,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B85=\"D\",'9   Trucks'!AN85/'9   Trucks'!T85,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\",LEFT(J85,2)=\"Ex\"),VLOOKUP(J85,Equipment[],Equipment!$M$2)\n+VLOOKUP(J85,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J85,2)=\"Ld\",LEFT(J85,2)=\"Sh\"),VLOOKUP(J85,Equipment[],Equipment!$BA$2),\nIF(LEFT(J85,2)=\"Ex\",VLOOKUP(J85,Equipment[],Equipment!$BC$2)*VLOOKUP(J85,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D85,2)=\"Tk\",VLOOKUP(D85,Equipment[],Equipment!$M$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J86","v":"--"},{"$f":"IF(LEFT(D86,2)=\"Tk\",\nVLOOKUP(D86,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B86=\"D\",'9   Trucks'!AN86/'9   Trucks'!T86,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\",LEFT(J86,2)=\"Ex\"),VLOOKUP(J86,Equipment[],Equipment!$M$2)\n+VLOOKUP(J86,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J86,2)=\"Ld\",LEFT(J86,2)=\"Sh\"),VLOOKUP(J86,Equipment[],Equipment!$BA$2),\nIF(LEFT(J86,2)=\"Ex\",VLOOKUP(J86,Equipment[],Equipment!$BC$2)*VLOOKUP(J86,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D86,2)=\"Tk\",VLOOKUP(D86,Equipment[],Equipment!$M$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J87","v":"--"},{"$f":"IF(LEFT(D87,2)=\"Tk\",\nVLOOKUP(D87,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B87=\"D\",'9   Trucks'!AN87/'9   Trucks'!T87,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\",LEFT(J87,2)=\"Ex\"),VLOOKUP(J87,Equipment[],Equipment!$M$2)\n+VLOOKUP(J87,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J87,2)=\"Ld\",LEFT(J87,2)=\"Sh\"),VLOOKUP(J87,Equipment[],Equipment!$BA$2),\nIF(LEFT(J87,2)=\"Ex\",VLOOKUP(J87,Equipment[],Equipment!$BC$2)*VLOOKUP(J87,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D87,2)=\"Tk\",VLOOKUP(D87,Equipment[],Equipment!$M$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J88","v":"--"},{"$f":"IF(LEFT(D88,2)=\"Tk\",\nVLOOKUP(D88,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B88=\"D\",'9   Trucks'!AN88/'9   Trucks'!T88,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\",LEFT(J88,2)=\"Ex\"),VLOOKUP(J88,Equipment[],Equipment!$M$2)\n+VLOOKUP(J88,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J88,2)=\"Ld\",LEFT(J88,2)=\"Sh\"),VLOOKUP(J88,Equipment[],Equipment!$BA$2),\nIF(LEFT(J88,2)=\"Ex\",VLOOKUP(J88,Equipment[],Equipment!$BC$2)*VLOOKUP(J88,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D88,2)=\"Tk\",VLOOKUP(D88,Equipment[],Equipment!$M$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J89","v":"--"},{"$f":"IF(LEFT(D89,2)=\"Tk\",\nVLOOKUP(D89,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B89=\"D\",'9   Trucks'!AN89/'9   Trucks'!T89,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\",LEFT(J89,2)=\"Ex\"),VLOOKUP(J89,Equipment[],Equipment!$M$2)\n+VLOOKUP(J89,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J89,2)=\"Ld\",LEFT(J89,2)=\"Sh\"),VLOOKUP(J89,Equipment[],Equipment!$BA$2),\nIF(LEFT(J89,2)=\"Ex\",VLOOKUP(J89,Equipment[],Equipment!$BC$2)*VLOOKUP(J89,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D89,2)=\"Tk\",VLOOKUP(D89,Equipment[],Equipment!$M$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J90","v":"--"},{"$f":"IF(LEFT(D90,2)=\"Tk\",\nVLOOKUP(D90,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B90=\"D\",'9   Trucks'!AN90/'9   Trucks'!T90,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\",LEFT(J90,2)=\"Ex\"),VLOOKUP(J90,Equipment[],Equipment!$M$2)\n+VLOOKUP(J90,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J90,2)=\"Ld\",LEFT(J90,2)=\"Sh\"),VLOOKUP(J90,Equipment[],Equipment!$BA$2),\nIF(LEFT(J90,2)=\"Ex\",VLOOKUP(J90,Equipment[],Equipment!$BC$2)*VLOOKUP(J90,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D90,2)=\"Tk\",VLOOKUP(D90,Equipment[],Equipment!$M$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J91","v":"--"},{"$f":"IF(LEFT(D91,2)=\"Tk\",\nVLOOKUP(D91,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B91=\"D\",'9   Trucks'!AN91/'9   Trucks'!T91,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\",LEFT(J91,2)=\"Ex\"),VLOOKUP(J91,Equipment[],Equipment!$M$2)\n+VLOOKUP(J91,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J91,2)=\"Ld\",LEFT(J91,2)=\"Sh\"),VLOOKUP(J91,Equipment[],Equipment!$BA$2),\nIF(LEFT(J91,2)=\"Ex\",VLOOKUP(J91,Equipment[],Equipment!$BC$2)*VLOOKUP(J91,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D91,2)=\"Tk\",VLOOKUP(D91,Equipment[],Equipment!$M$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J92","v":"--"},{"$f":"IF(LEFT(D92,2)=\"Tk\",\nVLOOKUP(D92,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B92=\"D\",'9   Trucks'!AN92/'9   Trucks'!T92,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\",LEFT(J92,2)=\"Ex\"),VLOOKUP(J92,Equipment[],Equipment!$M$2)\n+VLOOKUP(J92,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J92,2)=\"Ld\",LEFT(J92,2)=\"Sh\"),VLOOKUP(J92,Equipment[],Equipment!$BA$2),\nIF(LEFT(J92,2)=\"Ex\",VLOOKUP(J92,Equipment[],Equipment!$BC$2)*VLOOKUP(J92,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D92,2)=\"Tk\",VLOOKUP(D92,Equipment[],Equipment!$M$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J93","v":"--"},{"$f":"IF(LEFT(D93,2)=\"Tk\",\nVLOOKUP(D93,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B93=\"D\",'9   Trucks'!AN93/'9   Trucks'!T93,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\",LEFT(J93,2)=\"Ex\"),VLOOKUP(J93,Equipment[],Equipment!$M$2)\n+VLOOKUP(J93,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J93,2)=\"Ld\",LEFT(J93,2)=\"Sh\"),VLOOKUP(J93,Equipment[],Equipment!$BA$2),\nIF(LEFT(J93,2)=\"Ex\",VLOOKUP(J93,Equipment[],Equipment!$BC$2)*VLOOKUP(J93,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D93,2)=\"Tk\",VLOOKUP(D93,Equipment[],Equipment!$M$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J94","v":"--"},{"$f":"IF(LEFT(D94,2)=\"Tk\",\nVLOOKUP(D94,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B94=\"D\",'9   Trucks'!AN94/'9   Trucks'!T94,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\",LEFT(J94,2)=\"Ex\"),VLOOKUP(J94,Equipment[],Equipment!$M$2)\n+VLOOKUP(J94,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J94,2)=\"Ld\",LEFT(J94,2)=\"Sh\"),VLOOKUP(J94,Equipment[],Equipment!$BA$2),\nIF(LEFT(J94,2)=\"Ex\",VLOOKUP(J94,Equipment[],Equipment!$BC$2)*VLOOKUP(J94,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D94,2)=\"Tk\",VLOOKUP(D94,Equipment[],Equipment!$M$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J95","v":"--"},{"$f":"IF(LEFT(D95,2)=\"Tk\",\nVLOOKUP(D95,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B95=\"D\",'9   Trucks'!AN95/'9   Trucks'!T95,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\",LEFT(J95,2)=\"Ex\"),VLOOKUP(J95,Equipment[],Equipment!$M$2)\n+VLOOKUP(J95,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J95,2)=\"Ld\",LEFT(J95,2)=\"Sh\"),VLOOKUP(J95,Equipment[],Equipment!$BA$2),\nIF(LEFT(J95,2)=\"Ex\",VLOOKUP(J95,Equipment[],Equipment!$BC$2)*VLOOKUP(J95,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D95,2)=\"Tk\",VLOOKUP(D95,Equipment[],Equipment!$M$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J96","v":"--"},{"$f":"IF(LEFT(D96,2)=\"Tk\",\nVLOOKUP(D96,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B96=\"D\",'9   Trucks'!AN96/'9   Trucks'!T96,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\",LEFT(J96,2)=\"Ex\"),VLOOKUP(J96,Equipment[],Equipment!$M$2)\n+VLOOKUP(J96,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J96,2)=\"Ld\",LEFT(J96,2)=\"Sh\"),VLOOKUP(J96,Equipment[],Equipment!$BA$2),\nIF(LEFT(J96,2)=\"Ex\",VLOOKUP(J96,Equipment[],Equipment!$BC$2)*VLOOKUP(J96,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D96,2)=\"Tk\",VLOOKUP(D96,Equipment[],Equipment!$M$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J97","v":"--"},{"$f":"IF(LEFT(D97,2)=\"Tk\",\nVLOOKUP(D97,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B97=\"D\",'9   Trucks'!AN97/'9   Trucks'!T97,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\",LEFT(J97,2)=\"Ex\"),VLOOKUP(J97,Equipment[],Equipment!$M$2)\n+VLOOKUP(J97,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J97,2)=\"Ld\",LEFT(J97,2)=\"Sh\"),VLOOKUP(J97,Equipment[],Equipment!$BA$2),\nIF(LEFT(J97,2)=\"Ex\",VLOOKUP(J97,Equipment[],Equipment!$BC$2)*VLOOKUP(J97,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D97,2)=\"Tk\",VLOOKUP(D97,Equipment[],Equipment!$M$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J98","v":"--"},{"$f":"IF(LEFT(D98,2)=\"Tk\",\nVLOOKUP(D98,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B98=\"D\",'9   Trucks'!AN98/'9   Trucks'!T98,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\",LEFT(J98,2)=\"Ex\"),VLOOKUP(J98,Equipment[],Equipment!$M$2)\n+VLOOKUP(J98,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J98,2)=\"Ld\",LEFT(J98,2)=\"Sh\"),VLOOKUP(J98,Equipment[],Equipment!$BA$2),\nIF(LEFT(J98,2)=\"Ex\",VLOOKUP(J98,Equipment[],Equipment!$BC$2)*VLOOKUP(J98,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D98,2)=\"Tk\",VLOOKUP(D98,Equipment[],Equipment!$M$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J99","v":"--"},{"$f":"IF(LEFT(D99,2)=\"Tk\",\nVLOOKUP(D99,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B99=\"D\",'9   Trucks'!AN99/'9   Trucks'!T99,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\",LEFT(J99,2)=\"Ex\"),VLOOKUP(J99,Equipment[],Equipment!$M$2)\n+VLOOKUP(J99,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J99,2)=\"Ld\",LEFT(J99,2)=\"Sh\"),VLOOKUP(J99,Equipment[],Equipment!$BA$2),\nIF(LEFT(J99,2)=\"Ex\",VLOOKUP(J99,Equipment[],Equipment!$BC$2)*VLOOKUP(J99,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D99,2)=\"Tk\",VLOOKUP(D99,Equipment[],Equipment!$M$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J100","v":"--"},{"$f":"IF(LEFT(D100,2)=\"Tk\",\nVLOOKUP(D100,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B100=\"D\",'9   Trucks'!AN100/'9   Trucks'!T100,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\",LEFT(J100,2)=\"Ex\"),VLOOKUP(J100,Equipment[],Equipment!$M$2)\n+VLOOKUP(J100,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J100,2)=\"Ld\",LEFT(J100,2)=\"Sh\"),VLOOKUP(J100,Equipment[],Equipment!$BA$2),\nIF(LEFT(J100,2)=\"Ex\",VLOOKUP(J100,Equipment[],Equipment!$BC$2)*VLOOKUP(J100,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D100,2)=\"Tk\",VLOOKUP(D100,Equipment[],Equipment!$M$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J101","v":"--"},{"$f":"IF(LEFT(D101,2)=\"Tk\",\nVLOOKUP(D101,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B101=\"D\",'9   Trucks'!AN101/'9   Trucks'!T101,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\",LEFT(J101,2)=\"Ex\"),VLOOKUP(J101,Equipment[],Equipment!$M$2)\n+VLOOKUP(J101,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J101,2)=\"Ld\",LEFT(J101,2)=\"Sh\"),VLOOKUP(J101,Equipment[],Equipment!$BA$2),\nIF(LEFT(J101,2)=\"Ex\",VLOOKUP(J101,Equipment[],Equipment!$BC$2)*VLOOKUP(J101,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D101,2)=\"Tk\",VLOOKUP(D101,Equipment[],Equipment!$M$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J102","v":"--"},{"$f":"IF(LEFT(D102,2)=\"Tk\",\nVLOOKUP(D102,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B102=\"D\",'9   Trucks'!AN102/'9   Trucks'!T102,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\",LEFT(J102,2)=\"Ex\"),VLOOKUP(J102,Equipment[],Equipment!$M$2)\n+VLOOKUP(J102,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J102,2)=\"Ld\",LEFT(J102,2)=\"Sh\"),VLOOKUP(J102,Equipment[],Equipment!$BA$2),\nIF(LEFT(J102,2)=\"Ex\",VLOOKUP(J102,Equipment[],Equipment!$BC$2)*VLOOKUP(J102,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D102,2)=\"Tk\",VLOOKUP(D102,Equipment[],Equipment!$M$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J103","v":"--"},{"$f":"IF(LEFT(D103,2)=\"Tk\",\nVLOOKUP(D103,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B103=\"D\",'9   Trucks'!AN103/'9   Trucks'!T103,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\",LEFT(J103,2)=\"Ex\"),VLOOKUP(J103,Equipment[],Equipment!$M$2)\n+VLOOKUP(J103,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J103,2)=\"Ld\",LEFT(J103,2)=\"Sh\"),VLOOKUP(J103,Equipment[],Equipment!$BA$2),\nIF(LEFT(J103,2)=\"Ex\",VLOOKUP(J103,Equipment[],Equipment!$BC$2)*VLOOKUP(J103,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D103,2)=\"Tk\",VLOOKUP(D103,Equipment[],Equipment!$M$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J104","v":"--"},{"$f":"IF(LEFT(D104,2)=\"Tk\",\nVLOOKUP(D104,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B104=\"D\",'9   Trucks'!AN104/'9   Trucks'!T104,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\",LEFT(J104,2)=\"Ex\"),VLOOKUP(J104,Equipment[],Equipment!$M$2)\n+VLOOKUP(J104,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J104,2)=\"Ld\",LEFT(J104,2)=\"Sh\"),VLOOKUP(J104,Equipment[],Equipment!$BA$2),\nIF(LEFT(J104,2)=\"Ex\",VLOOKUP(J104,Equipment[],Equipment!$BC$2)*VLOOKUP(J104,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D104,2)=\"Tk\",VLOOKUP(D104,Equipment[],Equipment!$M$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J105","v":"--"},{"$f":"IF(LEFT(D105,2)=\"Tk\",\nVLOOKUP(D105,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B105=\"D\",'9   Trucks'!AN105/'9   Trucks'!T105,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\",LEFT(J105,2)=\"Ex\"),VLOOKUP(J105,Equipment[],Equipment!$M$2)\n+VLOOKUP(J105,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J105,2)=\"Ld\",LEFT(J105,2)=\"Sh\"),VLOOKUP(J105,Equipment[],Equipment!$BA$2),\nIF(LEFT(J105,2)=\"Ex\",VLOOKUP(J105,Equipment[],Equipment!$BC$2)*VLOOKUP(J105,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D105,2)=\"Tk\",VLOOKUP(D105,Equipment[],Equipment!$M$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J106","v":"--"},{"$f":"IF(LEFT(D106,2)=\"Tk\",\nVLOOKUP(D106,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B106=\"D\",'9   Trucks'!AN106/'9   Trucks'!T106,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\",LEFT(J106,2)=\"Ex\"),VLOOKUP(J106,Equipment[],Equipment!$M$2)\n+VLOOKUP(J106,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J106,2)=\"Ld\",LEFT(J106,2)=\"Sh\"),VLOOKUP(J106,Equipment[],Equipment!$BA$2),\nIF(LEFT(J106,2)=\"Ex\",VLOOKUP(J106,Equipment[],Equipment!$BC$2)*VLOOKUP(J106,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D106,2)=\"Tk\",VLOOKUP(D106,Equipment[],Equipment!$M$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J107","v":"--"},{"$f":"IF(LEFT(D107,2)=\"Tk\",\nVLOOKUP(D107,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B107=\"D\",'9   Trucks'!AN107/'9   Trucks'!T107,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\",LEFT(J107,2)=\"Ex\"),VLOOKUP(J107,Equipment[],Equipment!$M$2)\n+VLOOKUP(J107,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J107,2)=\"Ld\",LEFT(J107,2)=\"Sh\"),VLOOKUP(J107,Equipment[],Equipment!$BA$2),\nIF(LEFT(J107,2)=\"Ex\",VLOOKUP(J107,Equipment[],Equipment!$BC$2)*VLOOKUP(J107,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D107,2)=\"Tk\",VLOOKUP(D107,Equipment[],Equipment!$M$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J108","v":"--"},{"$f":"IF(LEFT(D108,2)=\"Tk\",\nVLOOKUP(D108,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B108=\"D\",'9   Trucks'!AN108/'9   Trucks'!T108,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\",LEFT(J108,2)=\"Ex\"),VLOOKUP(J108,Equipment[],Equipment!$M$2)\n+VLOOKUP(J108,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J108,2)=\"Ld\",LEFT(J108,2)=\"Sh\"),VLOOKUP(J108,Equipment[],Equipment!$BA$2),\nIF(LEFT(J108,2)=\"Ex\",VLOOKUP(J108,Equipment[],Equipment!$BC$2)*VLOOKUP(J108,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D108,2)=\"Tk\",VLOOKUP(D108,Equipment[],Equipment!$M$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J109","v":"--"},{"$f":"IF(LEFT(D109,2)=\"Tk\",\nVLOOKUP(D109,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B109=\"D\",'9   Trucks'!AN109/'9   Trucks'!T109,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\",LEFT(J109,2)=\"Ex\"),VLOOKUP(J109,Equipment[],Equipment!$M$2)\n+VLOOKUP(J109,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J109,2)=\"Ld\",LEFT(J109,2)=\"Sh\"),VLOOKUP(J109,Equipment[],Equipment!$BA$2),\nIF(LEFT(J109,2)=\"Ex\",VLOOKUP(J109,Equipment[],Equipment!$BC$2)*VLOOKUP(J109,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D109,2)=\"Tk\",VLOOKUP(D109,Equipment[],Equipment!$M$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J110","v":"--"},{"$f":"IF(LEFT(D110,2)=\"Tk\",\nVLOOKUP(D110,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B110=\"D\",'9   Trucks'!AN110/'9   Trucks'!T110,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\",LEFT(J110,2)=\"Ex\"),VLOOKUP(J110,Equipment[],Equipment!$M$2)\n+VLOOKUP(J110,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J110,2)=\"Ld\",LEFT(J110,2)=\"Sh\"),VLOOKUP(J110,Equipment[],Equipment!$BA$2),\nIF(LEFT(J110,2)=\"Ex\",VLOOKUP(J110,Equipment[],Equipment!$BC$2)*VLOOKUP(J110,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D110,2)=\"Tk\",VLOOKUP(D110,Equipment[],Equipment!$M$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J111","v":"--"},{"$f":"IF(LEFT(D111,2)=\"Tk\",\nVLOOKUP(D111,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B111=\"D\",'9   Trucks'!AN111/'9   Trucks'!T111,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\",LEFT(J111,2)=\"Ex\"),VLOOKUP(J111,Equipment[],Equipment!$M$2)\n+VLOOKUP(J111,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J111,2)=\"Ld\",LEFT(J111,2)=\"Sh\"),VLOOKUP(J111,Equipment[],Equipment!$BA$2),\nIF(LEFT(J111,2)=\"Ex\",VLOOKUP(J111,Equipment[],Equipment!$BC$2)*VLOOKUP(J111,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D111,2)=\"Tk\",VLOOKUP(D111,Equipment[],Equipment!$M$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J112","v":"--"},{"$f":"IF(LEFT(D112,2)=\"Tk\",\nVLOOKUP(D112,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B112=\"D\",'9   Trucks'!AN112/'9   Trucks'!T112,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\",LEFT(J112,2)=\"Ex\"),VLOOKUP(J112,Equipment[],Equipment!$M$2)\n+VLOOKUP(J112,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J112,2)=\"Ld\",LEFT(J112,2)=\"Sh\"),VLOOKUP(J112,Equipment[],Equipment!$BA$2),\nIF(LEFT(J112,2)=\"Ex\",VLOOKUP(J112,Equipment[],Equipment!$BC$2)*VLOOKUP(J112,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D112,2)=\"Tk\",VLOOKUP(D112,Equipment[],Equipment!$M$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J113","v":"--"},{"$f":"IF(LEFT(D113,2)=\"Tk\",\nVLOOKUP(D113,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B113=\"D\",'9   Trucks'!AN113/'9   Trucks'!T113,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\",LEFT(J113,2)=\"Ex\"),VLOOKUP(J113,Equipment[],Equipment!$M$2)\n+VLOOKUP(J113,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J113,2)=\"Ld\",LEFT(J113,2)=\"Sh\"),VLOOKUP(J113,Equipment[],Equipment!$BA$2),\nIF(LEFT(J113,2)=\"Ex\",VLOOKUP(J113,Equipment[],Equipment!$BC$2)*VLOOKUP(J113,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D113,2)=\"Tk\",VLOOKUP(D113,Equipment[],Equipment!$M$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J114","v":"--"},{"$f":"IF(LEFT(D114,2)=\"Tk\",\nVLOOKUP(D114,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B114=\"D\",'9   Trucks'!AN114/'9   Trucks'!T114,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\",LEFT(J114,2)=\"Ex\"),VLOOKUP(J114,Equipment[],Equipment!$M$2)\n+VLOOKUP(J114,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J114,2)=\"Ld\",LEFT(J114,2)=\"Sh\"),VLOOKUP(J114,Equipment[],Equipment!$BA$2),\nIF(LEFT(J114,2)=\"Ex\",VLOOKUP(J114,Equipment[],Equipment!$BC$2)*VLOOKUP(J114,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D114,2)=\"Tk\",VLOOKUP(D114,Equipment[],Equipment!$M$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J115","v":"--"},{"$f":"IF(LEFT(D115,2)=\"Tk\",\nVLOOKUP(D115,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B115=\"D\",'9   Trucks'!AN115/'9   Trucks'!T115,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\",LEFT(J115,2)=\"Ex\"),VLOOKUP(J115,Equipment[],Equipment!$M$2)\n+VLOOKUP(J115,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J115,2)=\"Ld\",LEFT(J115,2)=\"Sh\"),VLOOKUP(J115,Equipment[],Equipment!$BA$2),\nIF(LEFT(J115,2)=\"Ex\",VLOOKUP(J115,Equipment[],Equipment!$BC$2)*VLOOKUP(J115,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D115,2)=\"Tk\",VLOOKUP(D115,Equipment[],Equipment!$M$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"'9   Trucks'!J116","v":"--"},{"$f":"IF(LEFT(D116,2)=\"Tk\",\nVLOOKUP(D116,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B116=\"D\",'9   Trucks'!AN116/'9   Trucks'!T116,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\",LEFT(J116,2)=\"Ex\"),VLOOKUP(J116,Equipment[],Equipment!$M$2)\n+VLOOKUP(J116,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J116,2)=\"Ld\",LEFT(J116,2)=\"Sh\"),VLOOKUP(J116,Equipment[],Equipment!$BA$2),\nIF(LEFT(J116,2)=\"Ex\",VLOOKUP(J116,Equipment[],Equipment!$BC$2)*VLOOKUP(J116,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D116,2)=\"Tk\",VLOOKUP(D116,Equipment[],Equipment!$M$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J117","v":"--"},{"$f":"IF(LEFT(D117,2)=\"Tk\",\nVLOOKUP(D117,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B117=\"D\",'9   Trucks'!AN117/'9   Trucks'!T117,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\",LEFT(J117,2)=\"Ex\"),VLOOKUP(J117,Equipment[],Equipment!$M$2)\n+VLOOKUP(J117,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J117,2)=\"Ld\",LEFT(J117,2)=\"Sh\"),VLOOKUP(J117,Equipment[],Equipment!$BA$2),\nIF(LEFT(J117,2)=\"Ex\",VLOOKUP(J117,Equipment[],Equipment!$BC$2)*VLOOKUP(J117,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D117,2)=\"Tk\",VLOOKUP(D117,Equipment[],Equipment!$M$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'9   Trucks'!J118","v":"--"},{"$f":"IF(LEFT(D118,2)=\"Tk\",\nVLOOKUP(D118,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B118=\"D\",'9   Trucks'!AN118/'9   Trucks'!T118,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\",LEFT(J118,2)=\"Ex\"),VLOOKUP(J118,Equipment[],Equipment!$M$2)\n+VLOOKUP(J118,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J118,2)=\"Ld\",LEFT(J118,2)=\"Sh\"),VLOOKUP(J118,Equipment[],Equipment!$BA$2),\nIF(LEFT(J118,2)=\"Ex\",VLOOKUP(J118,Equipment[],Equipment!$BC$2)*VLOOKUP(J118,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D118,2)=\"Tk\",VLOOKUP(D118,Equipment[],Equipment!$M$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"'9   Trucks'!J119","v":"--"},{"$f":"IF(LEFT(D119,2)=\"Tk\",\nVLOOKUP(D119,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B119=\"D\",'9   Trucks'!AN119/'9   Trucks'!T119,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\",LEFT(J119,2)=\"Ex\"),VLOOKUP(J119,Equipment[],Equipment!$M$2)\n+VLOOKUP(J119,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J119,2)=\"Ld\",LEFT(J119,2)=\"Sh\"),VLOOKUP(J119,Equipment[],Equipment!$BA$2),\nIF(LEFT(J119,2)=\"Ex\",VLOOKUP(J119,Equipment[],Equipment!$BC$2)*VLOOKUP(J119,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D119,2)=\"Tk\",VLOOKUP(D119,Equipment[],Equipment!$M$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J120","v":"Sh1"},{"$f":"IF(LEFT(D120,2)=\"Tk\",\nVLOOKUP(D120,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B120=\"D\",'9   Trucks'!AN120/'9   Trucks'!T120,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":7.0204460989017328},3.1201982661785479,{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\",LEFT(J120,2)=\"Ex\"),VLOOKUP(J120,Equipment[],Equipment!$M$2)\n+VLOOKUP(J120,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J120,2)=\"Ld\",LEFT(J120,2)=\"Sh\"),VLOOKUP(J120,Equipment[],Equipment!$BA$2),\nIF(LEFT(J120,2)=\"Ex\",VLOOKUP(J120,Equipment[],Equipment!$BC$2)*VLOOKUP(J120,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":17500000},4000.4580341972242,3000.3435256479179,9001.0305769437546,8000.9160683944483,7000.801559845142,6000.6870512958358,5000.5725427465295,4000.4580341972242,3000.3435256479179,2000.2290170986121,4374.4990824561273,5832.6654432748373,1944.2218144249455,2187.2495412280637,2499.7137614035014,2916.3327216374187,3499.5992659649023,4374.4990824561273,5832.6654432748373,8748.9981649122547,{"$f":"'9   Trucks'!$P$15:$P$319","v":5607.9757877870752},{"$f":"IF(LEFT(D120,2)=\"Tk\",VLOOKUP(D120,Equipment[],Equipment!$M$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},8523719.168271644,7430039.6325464528,15423240.457135001,14043336.199362328,12663431.941589657,11283527.683816986,9903623.426044317,8523719.168271644,7430039.6325464528,8992272.0125223361,7430039.6325464528,3,3]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J121","v":"Sh1"},{"$f":"IF(LEFT(D121,2)=\"Tk\",\nVLOOKUP(D121,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B121=\"D\",'9   Trucks'!AN121/'9   Trucks'!T121,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":4.9900931049510007},2.2178191577560002,{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\",LEFT(J121,2)=\"Ex\"),VLOOKUP(J121,Equipment[],Equipment!$M$2)\n+VLOOKUP(J121,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J121,2)=\"Ld\",LEFT(J121,2)=\"Sh\"),VLOOKUP(J121,Equipment[],Equipment!$BA$2),\nIF(LEFT(J121,2)=\"Ex\",VLOOKUP(J121,Equipment[],Equipment!$BC$2)*VLOOKUP(J121,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":3500000},4221.1136259364102,2814.0757506242735,12663.340877809231,11256.303002497094,9849.2651271849572,8442.2272518728205,7035.1893765606828,5628.151501248547,4221.1136259364102,2814.0757506242735,829.16507589239825,1243.7476138385973,276.38835863079942,310.93690345964933,355.35646109674212,414.58253794619912,497.499045535439,621.87380691929866,829.16507589239825,1243.7476138385973,{"$f":"'9   Trucks'!$P$15:$P$319","v":1121.5951575574152},{"$f":"IF(LEFT(D121,2)=\"Tk\",VLOOKUP(D121,Equipment[],Equipment!$M$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1428762.9820997948,1278331.1469210286,3084648.0914270007,2808667.2398724658,2532686.3883179314,2256705.5367633975,1980724.6852088633,1704743.8336543289,1428762.9820997948,1278331.1469210286,1278331.1469210286,2,2]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J122","v":"Sh1"},{"$f":"IF(LEFT(D122,2)=\"Tk\",\nVLOOKUP(D122,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B122=\"D\",'9   Trucks'!AN122/'9   Trucks'!T122,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":10.888251428632897},4.8392228571701761,{"$f":"IF(OR(LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Sh\",LEFT(J122,2)=\"Ex\"),VLOOKUP(J122,Equipment[],Equipment!$M$2)\n+VLOOKUP(J122,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J122,2)=\"Ld\",LEFT(J122,2)=\"Sh\"),VLOOKUP(J122,Equipment[],Equipment!$BA$2),\nIF(LEFT(J122,2)=\"Ex\",VLOOKUP(J122,Equipment[],Equipment!$BC$2)*VLOOKUP(J122,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":1321320},3224.2321212091861,2579.3856969673488,5803.6178181765354,5158.7713939346977,4513.92496969286,3869.0785454510233,3224.2321212091861,2579.3856969673488,1934.5392727255116,1289.6928484836744,409.80920427790551,512.2615053473819,227.67178015439194,256.13075267369095,292.720860198504,341.50767023158795,409.80920427790551,512.2615053473819,683.0153404631759,1024.5230106947638,{"$f":"'9   Trucks'!$P$15:$P$319","v":423.42460388107537},{"$f":"IF(LEFT(D122,2)=\"Tk\",VLOOKUP(D122,Equipment[],Equipment!$M$2)\n+VLOOKUP(D122,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},747763.18316005007,778600.5820150217,1164516.3474755213,1060328.0563966532,956139.76531778555,851951.47423891793,747763.18316005007,778600.5820150217,870070.65614057682,1053010.804391687,747763.18316005007,5,5]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J123","v":"Sh1"},{"$f":"IF(LEFT(D123,2)=\"Tk\",\nVLOOKUP(D123,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B123=\"D\",'9   Trucks'!AN123/'9   Trucks'!T123,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":15.733854506304835},6.9928242250243713,{"$f":"IF(OR(LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Sh\",LEFT(J123,2)=\"Ex\"),VLOOKUP(J123,Equipment[],Equipment!$M$2)\n+VLOOKUP(J123,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J123,2)=\"Ld\",LEFT(J123,2)=\"Sh\"),VLOOKUP(J123,Equipment[],Equipment!$BA$2),\nIF(LEFT(J123,2)=\"Ex\",VLOOKUP(J123,Equipment[],Equipment!$BC$2)*VLOOKUP(J123,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":82299.989200000011},3123.7577530862013,2677.506645502458,4016.2599682536875,3570.0088606699442,3123.7577530862013,2677.506645502458,2231.2555379187152,1785.0044303349721,1338.753322751229,892.50221516748604,26.346469766642276,30.737548061082659,20.491698707388437,23.053161045811994,26.346469766642276,30.737548061082659,36.885057673299187,46.106322091623987,61.475096122165318,92.212644183247974,{"$f":"'9   Trucks'!$P$15:$P$319","v":26.373505529642163},{"$f":"IF(LEFT(D123,2)=\"Tk\",VLOOKUP(D123,Equipment[],Equipment!$M$2)\n+VLOOKUP(D123,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},59554.303544443654,61845.483576301376,72533.287031497937,66043.795287970788,59554.303544443654,61845.483576301376,65138.60527711521,70078.287828335961,78311.092080370552,94776.700584439721,59554.303544443654,7,7]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J124","v":"Sh1"},{"$f":"IF(LEFT(D124,2)=\"Tk\",\nVLOOKUP(D124,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B124=\"D\",'9   Trucks'!AN124/'9   Trucks'!T124,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":23.116333612563231},10.273926050028102,{"$f":"IF(OR(LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Sh\",LEFT(J124,2)=\"Ex\"),VLOOKUP(J124,Equipment[],Equipment!$M$2)\n+VLOOKUP(J124,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J124,2)=\"Ld\",LEFT(J124,2)=\"Sh\"),VLOOKUP(J124,Equipment[],Equipment!$BA$2),\nIF(LEFT(J124,2)=\"Ex\",VLOOKUP(J124,Equipment[],Equipment!$BC$2)*VLOOKUP(J124,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":2357039.8279999997},3341.0899537297341,3037.3545033906676,2733.619053051601,2429.883602712534,2126.1481523734674,1822.4127020344006,1518.6772516953338,1214.941801356267,911.20635101720029,607.47090067813349,705.47032873771718,776.01736161148881,862.24151290165423,970.02170201436104,1108.5962308735554,1293.3622693524815,1552.0347232229776,1940.0434040287221,2586.7245387049629,3880.0868080574442,{"$f":"'9   Trucks'!$P$15:$P$319","v":755.32698778707493},{"$f":"IF(LEFT(D124,2)=\"Tk\",VLOOKUP(D124,Equipment[],Equipment!$M$2)\n+VLOOKUP(D124,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},2449038.3213189743,2325176.2350393678,2371365.12154125,2429101.2296686023,2503333.3686894844,2602309.5540506607,2740876.2135563074,2948726.2028147765,3295142.8515788931,3987976.1491071251,2325176.2350393678,10,10]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J125","v":"Sh1"},{"$f":"IF(LEFT(D125,2)=\"Tk\",\nVLOOKUP(D125,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B125=\"D\",'9   Trucks'!AN125/'9   Trucks'!T125,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":18.402949993110742},8.1790888858269959,{"$f":"IF(OR(LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Sh\",LEFT(J125,2)=\"Ex\"),VLOOKUP(J125,Equipment[],Equipment!$M$2)\n+VLOOKUP(J125,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J125,2)=\"Ld\",LEFT(J125,2)=\"Sh\"),VLOOKUP(J125,Equipment[],Equipment!$BA$2),\nIF(LEFT(J125,2)=\"Ex\",VLOOKUP(J125,Equipment[],Equipment!$BC$2)*VLOOKUP(J125,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":2202200},3433.7565457525034,3052.2280406688915,3433.7565457525034,3052.2280406688915,2670.69953558528,2289.1710305016686,1907.6425254180572,1526.1140203344457,1144.5855152508343,763.05701016722287,641.33842066470402,721.50572324779216,641.33842066470402,721.50572324779216,824.57796942604818,962.00763099705614,1154.4091571964673,1443.0114464955843,1924.0152619941123,2886.0228929911686,{"$f":"'9   Trucks'!$P$15:$P$319","v":705.70767313512556},{"$f":"IF(LEFT(D125,2)=\"Tk\",VLOOKUP(D125,Equipment[],Equipment!$M$2)\n+VLOOKUP(D125,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1940860.5791258686,1806774.4627925851,1940860.5791258686,1806774.4627925851,1861988.6018590317,1935607.4539476272,2038673.8468716608,2193273.4362577111,2450939.4185677953,2966271.3831879636,1806774.4627925851,8,8]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J126","v":"Sh1"},{"$f":"IF(LEFT(D126,2)=\"Tk\",\nVLOOKUP(D126,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B126=\"D\",'9   Trucks'!AN126/'9   Trucks'!T126,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":8.5175469138458517},3.7855764061537118,{"$f":"IF(OR(LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Sh\",LEFT(J126,2)=\"Ex\"),VLOOKUP(J126,Equipment[],Equipment!$M$2)\n+VLOOKUP(J126,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J126,2)=\"Ld\",LEFT(J126,2)=\"Sh\"),VLOOKUP(J126,Equipment[],Equipment!$BA$2),\nIF(LEFT(J126,2)=\"Ex\",VLOOKUP(J126,Equipment[],Equipment!$BC$2)*VLOOKUP(J126,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":1795640},3297.3108670931906,2472.983150319893,7418.9494509596798,6594.6217341863812,5770.2940174130836,4945.9663006397859,4121.6385838664883,3297.3108670931906,2472.983150319893,1648.6554335465953,544.57710309340098,726.10280412453471,242.03426804151155,272.28855154670049,311.18691605337204,363.05140206226736,435.66168247472081,544.57710309340098,726.10280412453471,1089.154206186802,{"$f":"'9   Trucks'!$P$15:$P$319","v":575.42317963325627},{"$f":"IF(LEFT(D126,2)=\"Tk\",VLOOKUP(D126,Equipment[],Equipment!$M$2)\n+VLOOKUP(D126,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},874601.77641801687,924958.35127469932,1582547.8568257084,1440958.6407441699,1299369.4246626317,1157780.2085810935,1016190.9924995552,874601.77641801687,924958.35127469932,1119439.1290300135,874601.77641801687,4,4]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J127","v":"Sh1"},{"$f":"IF(LEFT(D127,2)=\"Tk\",\nVLOOKUP(D127,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B127=\"D\",'9   Trucks'!AN127/'9   Trucks'!T127,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":18.811487824506052},8.3606612553360229,{"$f":"IF(OR(LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Sh\",LEFT(J127,2)=\"Ex\"),VLOOKUP(J127,Equipment[],Equipment!$M$2)\n+VLOOKUP(J127,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J127,2)=\"Ld\",LEFT(J127,2)=\"Sh\"),VLOOKUP(J127,Equipment[],Equipment!$BA$2),\nIF(LEFT(J127,2)=\"Ex\",VLOOKUP(J127,Equipment[],Equipment!$BC$2)*VLOOKUP(J127,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":556600},3359.1840576097152,2985.941384541969,3359.1840576097152,2985.941384541969,2612.6987114742228,2239.4560384064766,1866.2133653387305,1492.9706922709845,1119.7280192032383,746.48534613549225,165.69499927790747,186.40687418764588,165.69499927790747,186.40687418764588,213.03642764302387,248.54249891686121,298.25099870023348,372.81374837529177,497.08499783372241,745.62749675058353,{"$f":"'9   Trucks'!$P$15:$P$319","v":178.36567562755923},{"$f":"IF(LEFT(D127,2)=\"Tk\",VLOOKUP(D127,Equipment[],Equipment!$M$2)\n+VLOOKUP(D127,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},490547.17933950527,466794.88342126535,490547.17933950527,466794.88342126535,481059.90550315334,500079.93494567071,526707.976165195,566650.03799448104,633220.14104329154,766360.34714091243,466794.88342126535,8,8]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J128","v":"Sh1"},{"$f":"IF(LEFT(D128,2)=\"Tk\",\nVLOOKUP(D128,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B128=\"D\",'9   Trucks'!AN128/'9   Trucks'!T128,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":9.1100680954061826},4.0489191535138591,{"$f":"IF(OR(LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Sh\",LEFT(J128,2)=\"Ex\"),VLOOKUP(J128,Equipment[],Equipment!$M$2)\n+VLOOKUP(J128,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J128,2)=\"Ld\",LEFT(J128,2)=\"Sh\"),VLOOKUP(J128,Equipment[],Equipment!$BA$2),\nIF(LEFT(J128,2)=\"Ex\",VLOOKUP(J128,Equipment[],Equipment!$BC$2)*VLOOKUP(J128,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":314600},3853.5661459767321,3082.8529167813863,6936.4190627581183,6165.7058335627726,5394.9926043674259,4624.2793751720792,3853.5661459767321,3082.8529167813863,2312.1396875860396,1541.4264583906931,81.638666129671662,102.04833266208955,45.354814516484254,51.024166331044775,58.31333294976546,68.032221774726381,81.638666129671662,102.04833266208955,136.06444354945276,204.0966653241791,{"$f":"'9   Trucks'!$P$15:$P$319","v":100.81538187644651},{"$f":"IF(LEFT(D128,2)=\"Tk\",VLOOKUP(D128,Equipment[],Equipment!$M$2)\n+VLOOKUP(D128,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},178038.85313334526,155106.11352786387,277265.79701798124,252459.0610468222,227652.32507566319,202845.58910450424,178038.85313334526,155106.11352786387,173327.99523388961,209771.75864594092,155106.11352786387,4,4]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J129","v":"Sh1"},{"$f":"IF(LEFT(D129,2)=\"Tk\",\nVLOOKUP(D129,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B129=\"D\",'9   Trucks'!AN129/'9   Trucks'!T129,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":23.059141815943338},10.248507473752595,{"$f":"IF(OR(LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Sh\",LEFT(J129,2)=\"Ex\"),VLOOKUP(J129,Equipment[],Equipment!$M$2)\n+VLOOKUP(J129,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J129,2)=\"Ld\",LEFT(J129,2)=\"Sh\"),VLOOKUP(J129,Equipment[],Equipment!$BA$2),\nIF(LEFT(J129,2)=\"Ex\",VLOOKUP(J129,Equipment[],Equipment!$BC$2)*VLOOKUP(J129,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":885720},3349.3765993754259,3044.8878176140238,2740.3990358526216,2435.910254091219,2131.4214723298169,1826.9326905684143,1522.4439088070119,1217.9551270456095,913.46634528420714,608.97756352280476,264.44324002417773,290.8875640265955,323.20840447399496,363.60945503324439,415.55366289513637,484.8126067109925,581.775128053191,727.21891006648877,969.62521342198499,1454.4378201329775,{"$f":"'9   Trucks'!$P$15:$P$319","v":283.83407512907252},{"$f":"IF(LEFT(D129,2)=\"Tk\",VLOOKUP(D129,Equipment[],Equipment!$M$2)\n+VLOOKUP(D129,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},920290.86491899635,871584.68921182817,888898.44189866551,910540.63275721227,938366.30671820079,975467.20533285267,1027408.4633933649,1105320.3504841332,1235173.4956354138,1494879.7859379752,871584.68921182817,10,10]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J130","v":"Sh1"},{"$f":"IF(LEFT(D130,2)=\"Tk\",\nVLOOKUP(D130,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B130=\"D\",'9   Trucks'!AN130/'9   Trucks'!T130,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":19.966312227825},8.8739165457000002,{"$f":"IF(OR(LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Sh\",LEFT(J130,2)=\"Ex\"),VLOOKUP(J130,Equipment[],Equipment!$M$2)\n+VLOOKUP(J130,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J130,2)=\"Ld\",LEFT(J130,2)=\"Sh\"),VLOOKUP(J130,Equipment[],Equipment!$BA$2),\nIF(LEFT(J130,2)=\"Ex\",VLOOKUP(J130,Equipment[],Equipment!$BC$2)*VLOOKUP(J130,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":1815000},3164.8934104083996,2813.2385870296885,3164.8934104083996,2813.2385870296885,2461.5837636509773,2109.9289402722661,1758.2741168935552,1406.6192935148442,1054.9644701361331,703.30964675742212,573.47902903491195,645.16390766427594,573.47902903491195,645.16390766427594,737.33018018774396,860.21854355236803,1032.2622522628415,1290.3278153285519,1720.4370871047361,2580.6556306571038,{"$f":"'9   Trucks'!$P$15:$P$319","v":581.62720313334523},{"$f":"IF(LEFT(D130,2)=\"Tk\",VLOOKUP(D130,Equipment[],Equipment!$M$2)\n+VLOOKUP(D130,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},1599610.36741143,1615601.4223090976,1599610.36741143,1615601.4223090976,1664973.4072714311,1730802.7205545425,1822963.7591508979,1961205.3170454311,2191607.9135363204,2652413.1065180982,1599610.36741143,9,9]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J131","v":"Sh1"},{"$f":"IF(LEFT(D131,2)=\"Tk\",\nVLOOKUP(D131,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B131=\"D\",'9   Trucks'!AN131/'9   Trucks'!T131,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":9.1100680954061826},4.0489191535138591,{"$f":"IF(OR(LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Sh\",LEFT(J131,2)=\"Ex\"),VLOOKUP(J131,Equipment[],Equipment!$M$2)\n+VLOOKUP(J131,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J131,2)=\"Ld\",LEFT(J131,2)=\"Sh\"),VLOOKUP(J131,Equipment[],Equipment!$BA$2),\nIF(LEFT(J131,2)=\"Ex\",VLOOKUP(J131,Equipment[],Equipment!$BC$2)*VLOOKUP(J131,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":229222.40000000002},3853.5661459767321,3082.8529167813863,6936.4190627581183,6165.7058335627726,5394.9926043674259,4624.2793751720792,3853.5661459767321,3082.8529167813863,2312.1396875860396,1541.4264583906931,59.483188121557696,74.3539851519471,33.046215623087605,37.17699257597355,42.487991515398349,49.569323434631407,59.483188121557696,74.3539851519471,99.138646869262814,148.7079703038942,{"$f":"'9   Trucks'!$P$15:$P$319","v":73.455638241053961},{"$f":"IF(LEFT(D131,2)=\"Tk\",VLOOKUP(D131,Equipment[],Equipment!$M$2)\n+VLOOKUP(D131,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},129721.84745223435,113012.70056430207,202020.12533494757,183945.55586426923,165870.98639359095,147796.41692291264,129721.84745223435,113012.70056430207,126289.44391195403,152842.93060725791,113012.70056430207,4,4]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J132","v":"Sh1"},{"$f":"IF(LEFT(D132,2)=\"Tk\",\nVLOOKUP(D132,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B132=\"D\",'9   Trucks'!AN132/'9   Trucks'!T132,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":13.449443070125625},5.9775302533891663,{"$f":"IF(OR(LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Sh\",LEFT(J132,2)=\"Ex\"),VLOOKUP(J132,Equipment[],Equipment!$M$2)\n+VLOOKUP(J132,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J132,2)=\"Ld\",LEFT(J132,2)=\"Sh\"),VLOOKUP(J132,Equipment[],Equipment!$BA$2),\nIF(LEFT(J132,2)=\"Ex\",VLOOKUP(J132,Equipment[],Equipment!$BC$2)*VLOOKUP(J132,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":261360},3132.2858337216262,2610.2381947680219,4698.4287505824395,4176.3811116288352,3654.333472675231,3132.2858337216262,2610.2381947680219,2088.1905558144176,1566.1429168608131,1044.0952779072088,83.440660870168756,100.1287930442025,55.627107246779168,62.58049565262656,71.520566460144636,83.440660870168756,100.1287930442025,125.16099130525312,166.88132174033751,250.32198261050624,{"$f":"'9   Trucks'!$P$15:$P$319","v":83.754317251201712},{"$f":"IF(LEFT(D132,2)=\"Tk\",VLOOKUP(D132,Equipment[],Equipment!$M$2)\n+VLOOKUP(D132,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},168517.87402528044,176826.34482368376,230343.89290724593,209735.21994659075,189126.54698593557,168517.87402528044,176826.34482368376,190235.6895034748,212584.59730312662,257282.41290243011,168517.87402528044,6,6]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J133","v":"Sh1"},{"$f":"IF(LEFT(D133,2)=\"Tk\",\nVLOOKUP(D133,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B133=\"D\",'9   Trucks'!AN133/'9   Trucks'!T133,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":15.733854506304835},6.9928242250243713,{"$f":"IF(OR(LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Sh\",LEFT(J133,2)=\"Ex\"),VLOOKUP(J133,Equipment[],Equipment!$M$2)\n+VLOOKUP(J133,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J133,2)=\"Ld\",LEFT(J133,2)=\"Sh\"),VLOOKUP(J133,Equipment[],Equipment!$BA$2),\nIF(LEFT(J133,2)=\"Ex\",VLOOKUP(J133,Equipment[],Equipment!$BC$2)*VLOOKUP(J133,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":319440},3123.7577530862013,2677.506645502458,4016.2599682536875,3570.0088606699442,3123.7577530862013,2677.506645502458,2231.2555379187152,1785.0044303349721,1338.753322751229,892.50221516748604,102.26145087095841,119.30502601611815,79.536684010745432,89.478769512088618,102.26145087095841,119.30502601611815,143.16603121934176,178.95753902417724,238.6100520322363,357.91507804835447,{"$f":"'9   Trucks'!$P$15:$P$319","v":102.36638775146876},{"$f":"IF(LEFT(D133,2)=\"Tk\",VLOOKUP(D133,Equipment[],Equipment!$M$2)\n+VLOOKUP(D133,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},231154.66853836572,240047.67759573058,281531.42466441169,256343.04660138869,231154.66853836572,240047.67759573058,252829.63305324074,272002.56623950606,303957.45488328161,367867.23217083269,231154.66853836572,7,7]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J134","v":"Sh1"},{"$f":"IF(LEFT(D134,2)=\"Tk\",\nVLOOKUP(D134,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B134=\"D\",'9   Trucks'!AN134/'9   Trucks'!T134,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":15.807563435195913},7.0255837489759614,{"$f":"IF(OR(LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Sh\",LEFT(J134,2)=\"Ex\"),VLOOKUP(J134,Equipment[],Equipment!$M$2)\n+VLOOKUP(J134,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J134,2)=\"Ld\",LEFT(J134,2)=\"Sh\"),VLOOKUP(J134,Equipment[],Equipment!$BA$2),\nIF(LEFT(J134,2)=\"Ex\",VLOOKUP(J134,Equipment[],Equipment!$BC$2)*VLOOKUP(J134,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":102753.2},3553.3623021835333,3109.1920144105916,3997.532589956475,3553.3623021835333,3109.1920144105916,2665.0217266376499,2220.8514388647081,1776.6811510917667,1332.5108633188249,888.34057554588333,28.91717513208782,33.048200150957513,25.704155672966952,28.91717513208782,33.048200150957513,38.556233509450429,46.267480211340519,57.83435026417564,77.112467018900858,115.66870052835128,{"$f":"'9   Trucks'!$P$15:$P$319","v":32.927854726722451},{"$f":"IF(LEFT(D134,2)=\"Tk\",VLOOKUP(D134,Equipment[],Equipment!$M$2)\n+VLOOKUP(D134,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},82457.013323446692,74626.505042174278,90559.274933719091,82457.013323446692,74626.505042174278,77577.069632689745,81707.86005941141,87904.045699493858,98231.021766297985,118884.97389990621,74626.505042174278,7,7]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J135","v":"Sh1"},{"$f":"IF(LEFT(D135,2)=\"Tk\",\nVLOOKUP(D135,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B135=\"D\",'9   Trucks'!AN135/'9   Trucks'!T135,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":15.807563435195913},7.0255837489759614,{"$f":"IF(OR(LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Sh\",LEFT(J135,2)=\"Ex\"),VLOOKUP(J135,Equipment[],Equipment!$M$2)\n+VLOOKUP(J135,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J135,2)=\"Ld\",LEFT(J135,2)=\"Sh\"),VLOOKUP(J135,Equipment[],Equipment!$BA$2),\nIF(LEFT(J135,2)=\"Ex\",VLOOKUP(J135,Equipment[],Equipment!$BC$2)*VLOOKUP(J135,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":968000},3553.3623021835333,3109.1920144105916,3997.532589956475,3553.3623021835333,3109.1920144105916,2665.0217266376499,2220.8514388647081,1776.6811510917667,1332.5108633188249,888.34057554588333,272.41804175306476,311.33490486064539,242.14937044716865,272.41804175306476,311.33490486064539,363.22405567075299,435.86886680490363,544.83608350612951,726.44811134150598,1089.672167012259,{"$f":"'9   Trucks'!$P$15:$P$319","v":310.20117500445082},{"$f":"IF(LEFT(D135,2)=\"Tk\",VLOOKUP(D135,Equipment[],Equipment!$M$2)\n+VLOOKUP(D135,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},776797.11091329914,703028.78042557021,853125.52928609611,776797.11091329914,703028.78042557021,730824.96121233865,769739.61431381456,828111.59396602795,925398.22671971726,1119971.4922270959,703028.78042557021,7,7]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J136","v":"Sh1"},{"$f":"IF(LEFT(D136,2)=\"Tk\",\nVLOOKUP(D136,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B136=\"D\",'9   Trucks'!AN136/'9   Trucks'!T136,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":19.792262239037829},8.7965609951279244,{"$f":"IF(OR(LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Sh\",LEFT(J136,2)=\"Ex\"),VLOOKUP(J136,Equipment[],Equipment!$M$2)\n+VLOOKUP(J136,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J136,2)=\"Ld\",LEFT(J136,2)=\"Sh\"),VLOOKUP(J136,Equipment[],Equipment!$BA$2),\nIF(LEFT(J136,2)=\"Ex\",VLOOKUP(J136,Equipment[],Equipment!$BC$2)*VLOOKUP(J136,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":208120},3192.7249769034961,2837.9777572475523,3192.7249769034961,2837.9777572475523,2483.230537591608,2128.4833179356642,1773.73609827972,1418.9888786237761,1064.2416589678321,709.49443931188807,65.185696076411745,73.333908085963202,65.185696076411745,73.333908085963202,83.810180669672249,97.778544114617603,117.33425293754115,146.6678161719264,195.55708822923521,293.33563234385281,{"$f":"'9   Trucks'!$P$15:$P$319","v":66.69325262595693},{"$f":"IF(LEFT(D136,2)=\"Tk\",VLOOKUP(D136,Equipment[],Equipment!$M$2)\n+VLOOKUP(D136,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},183421.98879651068,183640.72261280211,183421.98879651068,183640.72261280211,189252.69278695111,196735.31968581639,207210.99734422783,222924.51383184484,249113.70797787336,301492.09626993031,183421.98879651068,9,9]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'9   Trucks'!J137","v":"Sh1"},{"$f":"IF(LEFT(D137,2)=\"Tk\",\nVLOOKUP(D137,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":5},{"$f":"IF(B137=\"D\",'9   Trucks'!AN137/'9   Trucks'!T137,0)","v":0.45},2.25,{"$f":"'9   Trucks'!$L$15:$L$319","v":20.0207580927995},8.8981147079108887,{"$f":"IF(OR(LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Sh\",LEFT(J137,2)=\"Ex\"),VLOOKUP(J137,Equipment[],Equipment!$M$2)\n+VLOOKUP(J137,Equipment[],Equipment!$BT$2),0)","v":535.68386363636364},{"$f":"IF(OR(LEFT(J137,2)=\"Ld\",LEFT(J137,2)=\"Sh\"),VLOOKUP(J137,Equipment[],Equipment!$BA$2),\nIF(LEFT(J137,2)=\"Ex\",VLOOKUP(J137,Equipment[],Equipment!$BC$2)*VLOOKUP(J137,Equipment[],Equipment!$BE$2),\n0))","v":28.084999999999997},{"$f":"'9   Trucks'!$K$15:$K$319","v":102769.33333333334},3156.2865755181783,2805.5880671272698,3156.2865755181783,2805.5880671272698,2454.8895587363609,2104.1910503454524,1753.4925419545434,1402.7940335636349,1052.0955251727262,701.39701678181746,32.560203541233058,36.630228983887186,32.560203541233058,36.630228983887186,41.863118838728212,48.840305311849576,58.6083663742195,73.260457967774371,97.680610623699152,146.52091593554874,{"$f":"'9   Trucks'!$P$15:$P$319","v":32.933024746305861},{"$f":"IF(LEFT(D137,2)=\"Tk\",VLOOKUP(D137,Equipment[],Equipment!$M$2)\n+VLOOKUP(D137,Equipment[],Equipment!$BT$2),0)","v":246.06102272727279},90573.493692540535,91728.395440049164,90573.493692540535,91728.395440049164,94531.57009547393,98269.13630270696,103501.72899283322,111350.61802802255,124432.09975333815,150595.06320396936,90573.493692540535,9,9]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"'9   Trucks'!J138","v":"Ld2"},{"$f":"IF(LEFT(D138,2)=\"Tk\",\nVLOOKUP(D138,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":4},{"$f":"IF(B138=\"D\",'9   Trucks'!AN138/'9   Trucks'!T138,0)","v":0.57499999999999996},2.2999999999999998,{"$f":"'9   Trucks'!$L$15:$L$319","v":13.983503611792697},6.0797841790403035,{"$f":"IF(OR(LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Sh\",LEFT(J138,2)=\"Ex\"),VLOOKUP(J138,Equipment[],Equipment!$M$2)\n+VLOOKUP(J138,Equipment[],Equipment!$BT$2),0)","v":156.46488636363637},{"$f":"IF(OR(LEFT(J138,2)=\"Ld\",LEFT(J138,2)=\"Sh\"),VLOOKUP(J138,Equipment[],Equipment!$BA$2),\nIF(LEFT(J138,2)=\"Ex\",VLOOKUP(J138,Equipment[],Equipment!$BC$2)*VLOOKUP(J138,Equipment[],Equipment!$BE$2),\n0))","v":7.2887500000000003},{"$f":"'9   Trucks'!$K$15:$K$319","v":9636.8399999999983},{"$f":"IF(O138>0,K138*L138*R138*ROUNDUP(P138,0)/O138,0)","v":729.73485639138801},{"$f":"IF(O138>0,K138*L138*R138*ROUNDDOWN(P138,0)/O138,0)","v":625.48701976404686},{"$f":"IF(O138>0,K138*L138*R138*$V$14/O138,0)","v":938.23052964607029},{"$f":"IF(O138>0,K138*L138*R138*$W$14/O138,0)","v":833.98269301872915},{"$f":"IF(O138>0,K138*L138*R138*$X$14/O138,0)","v":729.73485639138801},{"$f":"IF(O138>0,K138*L138*R138*$Y$14/O138,0)","v":625.48701976404686},{"$f":"IF(O138>0,K138*L138*R138*$Z$14/O138,0)","v":521.23918313670572},{"$f":"IF(O138>0,K138*L138*R138*$AA$14/O138,0)","v":416.99134650936458},{"$f":"IF(O138>0,K138*L138*R138*$AB$14/O138,0)","v":312.74350988202343},{"$f":"IF(O138>0,K138*L138*R138*$AC$14/O138,0)","v":208.49567325468229},{"$f":"IF(T138>0,S138/T138,0)","v":13.205947222605122},{"$f":"IF(U138>0,S138/U138,0)","v":15.406938426372642},{"$f":"IF(V138>0,S138/V138,0)","v":10.271292284248428},{"$f":"IF(W138>0,S138/W138,0)","v":11.555203819779482},{"$f":"IF(X138>0,S138/X138,0)","v":13.205947222605122},{"$f":"IF(Y138>0,S138/Y138,0)","v":15.406938426372642},{"$f":"IF(Z138>0,S138/Z138,0)","v":18.488326111647172},{"$f":"IF(AA138>0,S138/AA138,0)","v":23.110407639558964},{"$f":"IF(AB138>0,S138/AB138,0)","v":30.813876852745285},{"$f":"IF(AC138>0,S138/AC138,0)","v":46.220815279117929},{"$f":"'9   Trucks'!$P$15:$P$319","v":15.204755273537984},{"$f":"IF(LEFT(D138,2)=\"Tk\",VLOOKUP(D138,Equipment[],Equipment!$M$2)\n+VLOOKUP(D138,Equipment[],Equipment!$BT$2),0)","v":132.27693181818182},{"$f":"MAX(AD138,AN138)*(Q138+ROUNDUP(P138,0)*AO138)","v":16457.678942470495},{"$f":"MAX(AE138,AN138)*(Q138+ROUNDDOWN(P138,0)*AO138)","v":14638.540132607255},{"$f":"MAX(AF138,AN138)*(Q138+$AR$14*AO138)","v":20480.15569573034},{"$f":"MAX(AG138,AN138)*(Q138+$AS$14*AO138)","v":18468.917319100416},{"$f":"MAX(AH138,AN138)*(Q138+$AT$14*AO138)","v":16457.678942470495},{"$f":"MAX(AI138,AN138)*(Q138+$AU$14*AO138)","v":14638.540132607255},{"$f":"MAX(AJ138,AN138)*(Q138+$AV$14*AO138)","v":15120.669106626045},{"$f":"MAX(AK138,AN138)*(Q138+$AW$14*AO138)","v":15843.862567654227},{"$f":"MAX(AL138,AN138)*(Q138+$AX$14*AO138)","v":17049.185002701193},{"$f":"MAX(AM138,AN138)*(Q138+$AY$14*AO138)","v":19459.829872795133},{"$f":"MIN(AP138:AY138)","v":14638.540132607255},{"$f":"IF(B138=\"D\",IF(AP138<AQ138,ROUNDUP(P138,0),\nIF(AQ138<AR138,ROUNDDOWN(P138,0),\nIF(AR138<AS138,9,\nIF(AS138<AT138,8,\nIF(AT138<AU138,7,\nIF(AU138<AV138,6,\nIF(AV138<AW138,5,\nIF(AW138<AX138,4,\nIF(AX138<AY138,3,2))))))))),\n0)","v":6},{"$f":"IF(BA138>ROUNDUP(P138,0),\nIF(AP138>AQ138,ROUNDDOWN(P138,0),ROUNDUP(P138,0)),BA138)","v":6}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"'9   Trucks'!J139","v":"Ld2"},{"$f":"IF(LEFT(D139,2)=\"Tk\",\nVLOOKUP(D139,Equipment[],Equipment!$AT$2),\n0)","v":50},{"$f":"'9   Trucks'!$T$15:$T$319","v":4},{"$f":"IF(B139=\"D\",'9   Trucks'!AN139/'9   Trucks'!T139,0)","v":0.57499999999999996},2.2999999999999998,{"$f":"'9   Trucks'!$L$15:$L$319","v":35.241936609700474},15.322581134652381,{"$f":"IF(OR(LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Sh\",LEFT(J139,2)=\"Ex\"),VLOOKUP(J139,Equipment[],Equipment!$M$2)\n+VLOOKUP(J139,Equipment[],Equipment!$BT$2),0)","v":156.46488636363637},{"$f":"IF(OR(LEFT(J139,2)=\"Ld\",LEFT(J139,2)=\"Sh\"),VLOOKUP(J139,Equipment[],Equipment!$BA$2),\nIF(LEFT(J139,2)=\"Ex\",VLOOKUP(J139,Equipment[],Equipment!$BC$2)*VLOOKUP(J139,Equipment[],Equipment!$BE$2),\n0))","v":7.2887500000000003},{"$f":"'9   Trucks'!$K$15:$K$319","v":45360.000000000007},661.82515048222353,620.46107857708455,372.27664714625075,330.91257524111177,289.54850333597278,248.18443143083383,206.82035952569487,165.45628762055588,124.09221571541691,82.728143810277942,68.537739865203818,73.106922522884076,121.84487087147345,137.07547973040764,156.65769112046587,182.76730630721019,219.3207675686522,274.15095946081527,365.53461261442038,548.30191892163054,{"$f":"'9   Trucks'!$P$15:$P$319","v":71.567827130852351},{"$f":"IF(LEFT(D139,2)=\"Tk\",VLOOKUP(D139,Equipment[],Equipment!$M$2)\n+VLOOKUP(D139,Equipment[],Equipment!$BT$2),0)","v":132.27693181818182},162666.21337553204,156494.05741488779,164119.83496484658,166502.89044920873,169566.81892910291,173652.05690229512,179371.39006476421,187950.38980846791,202248.72271464069,230845.38852698624,156494.05741488779,15,15]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J140","v":"--"},{"$f":"IF(LEFT(D140,2)=\"Tk\",\nVLOOKUP(D140,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B140=\"D\",'9   Trucks'!AN140/'9   Trucks'!T140,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Sh\",LEFT(J140,2)=\"Ex\"),VLOOKUP(J140,Equipment[],Equipment!$M$2)\n+VLOOKUP(J140,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J140,2)=\"Ld\",LEFT(J140,2)=\"Sh\"),VLOOKUP(J140,Equipment[],Equipment!$BA$2),\nIF(LEFT(J140,2)=\"Ex\",VLOOKUP(J140,Equipment[],Equipment!$BC$2)*VLOOKUP(J140,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D140,2)=\"Tk\",VLOOKUP(D140,Equipment[],Equipment!$M$2)\n+VLOOKUP(D140,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J141","v":"--"},{"$f":"IF(LEFT(D141,2)=\"Tk\",\nVLOOKUP(D141,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B141=\"D\",'9   Trucks'!AN141/'9   Trucks'!T141,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Sh\",LEFT(J141,2)=\"Ex\"),VLOOKUP(J141,Equipment[],Equipment!$M$2)\n+VLOOKUP(J141,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J141,2)=\"Ld\",LEFT(J141,2)=\"Sh\"),VLOOKUP(J141,Equipment[],Equipment!$BA$2),\nIF(LEFT(J141,2)=\"Ex\",VLOOKUP(J141,Equipment[],Equipment!$BC$2)*VLOOKUP(J141,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D141,2)=\"Tk\",VLOOKUP(D141,Equipment[],Equipment!$M$2)\n+VLOOKUP(D141,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J142","v":"--"},{"$f":"IF(LEFT(D142,2)=\"Tk\",\nVLOOKUP(D142,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B142=\"D\",'9   Trucks'!AN142/'9   Trucks'!T142,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Sh\",LEFT(J142,2)=\"Ex\"),VLOOKUP(J142,Equipment[],Equipment!$M$2)\n+VLOOKUP(J142,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J142,2)=\"Ld\",LEFT(J142,2)=\"Sh\"),VLOOKUP(J142,Equipment[],Equipment!$BA$2),\nIF(LEFT(J142,2)=\"Ex\",VLOOKUP(J142,Equipment[],Equipment!$BC$2)*VLOOKUP(J142,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D142,2)=\"Tk\",VLOOKUP(D142,Equipment[],Equipment!$M$2)\n+VLOOKUP(D142,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J143","v":"--"},{"$f":"IF(LEFT(D143,2)=\"Tk\",\nVLOOKUP(D143,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B143=\"D\",'9   Trucks'!AN143/'9   Trucks'!T143,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Sh\",LEFT(J143,2)=\"Ex\"),VLOOKUP(J143,Equipment[],Equipment!$M$2)\n+VLOOKUP(J143,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J143,2)=\"Ld\",LEFT(J143,2)=\"Sh\"),VLOOKUP(J143,Equipment[],Equipment!$BA$2),\nIF(LEFT(J143,2)=\"Ex\",VLOOKUP(J143,Equipment[],Equipment!$BC$2)*VLOOKUP(J143,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D143,2)=\"Tk\",VLOOKUP(D143,Equipment[],Equipment!$M$2)\n+VLOOKUP(D143,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J144","v":"--"},{"$f":"IF(LEFT(D144,2)=\"Tk\",\nVLOOKUP(D144,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B144=\"D\",'9   Trucks'!AN144/'9   Trucks'!T144,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Sh\",LEFT(J144,2)=\"Ex\"),VLOOKUP(J144,Equipment[],Equipment!$M$2)\n+VLOOKUP(J144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J144,2)=\"Ld\",LEFT(J144,2)=\"Sh\"),VLOOKUP(J144,Equipment[],Equipment!$BA$2),\nIF(LEFT(J144,2)=\"Ex\",VLOOKUP(J144,Equipment[],Equipment!$BC$2)*VLOOKUP(J144,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D144,2)=\"Tk\",VLOOKUP(D144,Equipment[],Equipment!$M$2)\n+VLOOKUP(D144,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J145","v":"--"},{"$f":"IF(LEFT(D145,2)=\"Tk\",\nVLOOKUP(D145,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B145=\"D\",'9   Trucks'!AN145/'9   Trucks'!T145,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Sh\",LEFT(J145,2)=\"Ex\"),VLOOKUP(J145,Equipment[],Equipment!$M$2)\n+VLOOKUP(J145,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J145,2)=\"Ld\",LEFT(J145,2)=\"Sh\"),VLOOKUP(J145,Equipment[],Equipment!$BA$2),\nIF(LEFT(J145,2)=\"Ex\",VLOOKUP(J145,Equipment[],Equipment!$BC$2)*VLOOKUP(J145,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D145,2)=\"Tk\",VLOOKUP(D145,Equipment[],Equipment!$M$2)\n+VLOOKUP(D145,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J146","v":"--"},{"$f":"IF(LEFT(D146,2)=\"Tk\",\nVLOOKUP(D146,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B146=\"D\",'9   Trucks'!AN146/'9   Trucks'!T146,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Sh\",LEFT(J146,2)=\"Ex\"),VLOOKUP(J146,Equipment[],Equipment!$M$2)\n+VLOOKUP(J146,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J146,2)=\"Ld\",LEFT(J146,2)=\"Sh\"),VLOOKUP(J146,Equipment[],Equipment!$BA$2),\nIF(LEFT(J146,2)=\"Ex\",VLOOKUP(J146,Equipment[],Equipment!$BC$2)*VLOOKUP(J146,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D146,2)=\"Tk\",VLOOKUP(D146,Equipment[],Equipment!$M$2)\n+VLOOKUP(D146,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J147","v":"--"},{"$f":"IF(LEFT(D147,2)=\"Tk\",\nVLOOKUP(D147,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B147=\"D\",'9   Trucks'!AN147/'9   Trucks'!T147,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Sh\",LEFT(J147,2)=\"Ex\"),VLOOKUP(J147,Equipment[],Equipment!$M$2)\n+VLOOKUP(J147,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J147,2)=\"Ld\",LEFT(J147,2)=\"Sh\"),VLOOKUP(J147,Equipment[],Equipment!$BA$2),\nIF(LEFT(J147,2)=\"Ex\",VLOOKUP(J147,Equipment[],Equipment!$BC$2)*VLOOKUP(J147,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O147>0,K147*L147*R147*ROUNDUP(P147,0)/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*ROUNDDOWN(P147,0)/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$V$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$W$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$X$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$Y$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$Z$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$AA$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$AB$14/O147,0)","v":0},{"$f":"IF(O147>0,K147*L147*R147*$AC$14/O147,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D147,2)=\"Tk\",VLOOKUP(D147,Equipment[],Equipment!$M$2)\n+VLOOKUP(D147,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD147,AN147)*(Q147+ROUNDUP(P147,0)*AO147)","v":0},{"$f":"MAX(AE147,AN147)*(Q147+ROUNDDOWN(P147,0)*AO147)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B147=\"D\",IF(AP147<AQ147,ROUNDUP(P147,0),\nIF(AQ147<AR147,ROUNDDOWN(P147,0),\nIF(AR147<AS147,9,\nIF(AS147<AT147,8,\nIF(AT147<AU147,7,\nIF(AU147<AV147,6,\nIF(AV147<AW147,5,\nIF(AW147<AX147,4,\nIF(AX147<AY147,3,2))))))))),\n0)","v":0},{"$f":"IF(BA147>ROUNDUP(P147,0),\nIF(AP147>AQ147,ROUNDDOWN(P147,0),ROUNDUP(P147,0)),BA147)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J148","v":"--"},{"$f":"IF(LEFT(D148,2)=\"Tk\",\nVLOOKUP(D148,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B148=\"D\",'9   Trucks'!AN148/'9   Trucks'!T148,0)","v":0},{"$f":"IF(B148=\"D\",L148*M148,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N148>0,O148/N148,0)","v":0},{"$f":"IF(OR(LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Sh\",LEFT(J148,2)=\"Ex\"),VLOOKUP(J148,Equipment[],Equipment!$M$2)\n+VLOOKUP(J148,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J148,2)=\"Ld\",LEFT(J148,2)=\"Sh\"),VLOOKUP(J148,Equipment[],Equipment!$BA$2),\nIF(LEFT(J148,2)=\"Ex\",VLOOKUP(J148,Equipment[],Equipment!$BC$2)*VLOOKUP(J148,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T148>0,S148/T148,0)","v":0},{"$f":"IF(U148>0,S148/U148,0)","v":0},{"$f":"IF(V148>0,S148/V148,0)","v":0},{"$f":"IF(W148>0,S148/W148,0)","v":0},{"$f":"IF(X148>0,S148/X148,0)","v":0},{"$f":"IF(Y148>0,S148/Y148,0)","v":0},{"$f":"IF(Z148>0,S148/Z148,0)","v":0},{"$f":"IF(AA148>0,S148/AA148,0)","v":0},{"$f":"IF(AB148>0,S148/AB148,0)","v":0},{"$f":"IF(AC148>0,S148/AC148,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D148,2)=\"Tk\",VLOOKUP(D148,Equipment[],Equipment!$M$2)\n+VLOOKUP(D148,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF148,AN148)*(Q148+$AR$14*AO148)","v":0},{"$f":"MAX(AG148,AN148)*(Q148+$AS$14*AO148)","v":0},{"$f":"MAX(AH148,AN148)*(Q148+$AT$14*AO148)","v":0},{"$f":"MAX(AI148,AN148)*(Q148+$AU$14*AO148)","v":0},{"$f":"MAX(AJ148,AN148)*(Q148+$AV$14*AO148)","v":0},{"$f":"MAX(AK148,AN148)*(Q148+$AW$14*AO148)","v":0},{"$f":"MAX(AL148,AN148)*(Q148+$AX$14*AO148)","v":0},{"$f":"MAX(AM148,AN148)*(Q148+$AY$14*AO148)","v":0},{"$f":"MIN(AP148:AY148)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J149","v":"--"},{"$f":"IF(LEFT(D149,2)=\"Tk\",\nVLOOKUP(D149,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B149=\"D\",'9   Trucks'!AN149/'9   Trucks'!T149,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Sh\",LEFT(J149,2)=\"Ex\"),VLOOKUP(J149,Equipment[],Equipment!$M$2)\n+VLOOKUP(J149,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J149,2)=\"Ld\",LEFT(J149,2)=\"Sh\"),VLOOKUP(J149,Equipment[],Equipment!$BA$2),\nIF(LEFT(J149,2)=\"Ex\",VLOOKUP(J149,Equipment[],Equipment!$BC$2)*VLOOKUP(J149,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D149,2)=\"Tk\",VLOOKUP(D149,Equipment[],Equipment!$M$2)\n+VLOOKUP(D149,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J150","v":"--"},{"$f":"IF(LEFT(D150,2)=\"Tk\",\nVLOOKUP(D150,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B150=\"D\",'9   Trucks'!AN150/'9   Trucks'!T150,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Sh\",LEFT(J150,2)=\"Ex\"),VLOOKUP(J150,Equipment[],Equipment!$M$2)\n+VLOOKUP(J150,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J150,2)=\"Ld\",LEFT(J150,2)=\"Sh\"),VLOOKUP(J150,Equipment[],Equipment!$BA$2),\nIF(LEFT(J150,2)=\"Ex\",VLOOKUP(J150,Equipment[],Equipment!$BC$2)*VLOOKUP(J150,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D150,2)=\"Tk\",VLOOKUP(D150,Equipment[],Equipment!$M$2)\n+VLOOKUP(D150,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J151","v":"--"},{"$f":"IF(LEFT(D151,2)=\"Tk\",\nVLOOKUP(D151,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B151=\"D\",'9   Trucks'!AN151/'9   Trucks'!T151,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Sh\",LEFT(J151,2)=\"Ex\"),VLOOKUP(J151,Equipment[],Equipment!$M$2)\n+VLOOKUP(J151,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J151,2)=\"Ld\",LEFT(J151,2)=\"Sh\"),VLOOKUP(J151,Equipment[],Equipment!$BA$2),\nIF(LEFT(J151,2)=\"Ex\",VLOOKUP(J151,Equipment[],Equipment!$BC$2)*VLOOKUP(J151,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D151,2)=\"Tk\",VLOOKUP(D151,Equipment[],Equipment!$M$2)\n+VLOOKUP(D151,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J152","v":"--"},{"$f":"IF(LEFT(D152,2)=\"Tk\",\nVLOOKUP(D152,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B152=\"D\",'9   Trucks'!AN152/'9   Trucks'!T152,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Sh\",LEFT(J152,2)=\"Ex\"),VLOOKUP(J152,Equipment[],Equipment!$M$2)\n+VLOOKUP(J152,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J152,2)=\"Ld\",LEFT(J152,2)=\"Sh\"),VLOOKUP(J152,Equipment[],Equipment!$BA$2),\nIF(LEFT(J152,2)=\"Ex\",VLOOKUP(J152,Equipment[],Equipment!$BC$2)*VLOOKUP(J152,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D152,2)=\"Tk\",VLOOKUP(D152,Equipment[],Equipment!$M$2)\n+VLOOKUP(D152,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J153","v":"--"},{"$f":"IF(LEFT(D153,2)=\"Tk\",\nVLOOKUP(D153,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B153=\"D\",'9   Trucks'!AN153/'9   Trucks'!T153,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Sh\",LEFT(J153,2)=\"Ex\"),VLOOKUP(J153,Equipment[],Equipment!$M$2)\n+VLOOKUP(J153,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J153,2)=\"Ld\",LEFT(J153,2)=\"Sh\"),VLOOKUP(J153,Equipment[],Equipment!$BA$2),\nIF(LEFT(J153,2)=\"Ex\",VLOOKUP(J153,Equipment[],Equipment!$BC$2)*VLOOKUP(J153,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D153,2)=\"Tk\",VLOOKUP(D153,Equipment[],Equipment!$M$2)\n+VLOOKUP(D153,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J154","v":"--"},{"$f":"IF(LEFT(D154,2)=\"Tk\",\nVLOOKUP(D154,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B154=\"D\",'9   Trucks'!AN154/'9   Trucks'!T154,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Sh\",LEFT(J154,2)=\"Ex\"),VLOOKUP(J154,Equipment[],Equipment!$M$2)\n+VLOOKUP(J154,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J154,2)=\"Ld\",LEFT(J154,2)=\"Sh\"),VLOOKUP(J154,Equipment[],Equipment!$BA$2),\nIF(LEFT(J154,2)=\"Ex\",VLOOKUP(J154,Equipment[],Equipment!$BC$2)*VLOOKUP(J154,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D154,2)=\"Tk\",VLOOKUP(D154,Equipment[],Equipment!$M$2)\n+VLOOKUP(D154,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J155","v":"--"},{"$f":"IF(LEFT(D155,2)=\"Tk\",\nVLOOKUP(D155,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B155=\"D\",'9   Trucks'!AN155/'9   Trucks'!T155,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Sh\",LEFT(J155,2)=\"Ex\"),VLOOKUP(J155,Equipment[],Equipment!$M$2)\n+VLOOKUP(J155,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J155,2)=\"Ld\",LEFT(J155,2)=\"Sh\"),VLOOKUP(J155,Equipment[],Equipment!$BA$2),\nIF(LEFT(J155,2)=\"Ex\",VLOOKUP(J155,Equipment[],Equipment!$BC$2)*VLOOKUP(J155,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D155,2)=\"Tk\",VLOOKUP(D155,Equipment[],Equipment!$M$2)\n+VLOOKUP(D155,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'9   Trucks'!J156","v":"--"},{"$f":"IF(LEFT(D156,2)=\"Tk\",\nVLOOKUP(D156,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B156=\"D\",'9   Trucks'!AN156/'9   Trucks'!T156,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Sh\",LEFT(J156,2)=\"Ex\"),VLOOKUP(J156,Equipment[],Equipment!$M$2)\n+VLOOKUP(J156,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J156,2)=\"Ld\",LEFT(J156,2)=\"Sh\"),VLOOKUP(J156,Equipment[],Equipment!$BA$2),\nIF(LEFT(J156,2)=\"Ex\",VLOOKUP(J156,Equipment[],Equipment!$BC$2)*VLOOKUP(J156,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D156,2)=\"Tk\",VLOOKUP(D156,Equipment[],Equipment!$M$2)\n+VLOOKUP(D156,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'9   Trucks'!J157","v":"--"},{"$f":"IF(LEFT(D157,2)=\"Tk\",\nVLOOKUP(D157,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B157=\"D\",'9   Trucks'!AN157/'9   Trucks'!T157,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Sh\",LEFT(J157,2)=\"Ex\"),VLOOKUP(J157,Equipment[],Equipment!$M$2)\n+VLOOKUP(J157,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J157,2)=\"Ld\",LEFT(J157,2)=\"Sh\"),VLOOKUP(J157,Equipment[],Equipment!$BA$2),\nIF(LEFT(J157,2)=\"Ex\",VLOOKUP(J157,Equipment[],Equipment!$BC$2)*VLOOKUP(J157,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D157,2)=\"Tk\",VLOOKUP(D157,Equipment[],Equipment!$M$2)\n+VLOOKUP(D157,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J158","v":"--"},{"$f":"IF(LEFT(D158,2)=\"Tk\",\nVLOOKUP(D158,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B158=\"D\",'9   Trucks'!AN158/'9   Trucks'!T158,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Sh\",LEFT(J158,2)=\"Ex\"),VLOOKUP(J158,Equipment[],Equipment!$M$2)\n+VLOOKUP(J158,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J158,2)=\"Ld\",LEFT(J158,2)=\"Sh\"),VLOOKUP(J158,Equipment[],Equipment!$BA$2),\nIF(LEFT(J158,2)=\"Ex\",VLOOKUP(J158,Equipment[],Equipment!$BC$2)*VLOOKUP(J158,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D158,2)=\"Tk\",VLOOKUP(D158,Equipment[],Equipment!$M$2)\n+VLOOKUP(D158,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J159","v":"--"},{"$f":"IF(LEFT(D159,2)=\"Tk\",\nVLOOKUP(D159,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B159=\"D\",'9   Trucks'!AN159/'9   Trucks'!T159,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Sh\",LEFT(J159,2)=\"Ex\"),VLOOKUP(J159,Equipment[],Equipment!$M$2)\n+VLOOKUP(J159,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J159,2)=\"Ld\",LEFT(J159,2)=\"Sh\"),VLOOKUP(J159,Equipment[],Equipment!$BA$2),\nIF(LEFT(J159,2)=\"Ex\",VLOOKUP(J159,Equipment[],Equipment!$BC$2)*VLOOKUP(J159,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D159,2)=\"Tk\",VLOOKUP(D159,Equipment[],Equipment!$M$2)\n+VLOOKUP(D159,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J160","v":"--"},{"$f":"IF(LEFT(D160,2)=\"Tk\",\nVLOOKUP(D160,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B160=\"D\",'9   Trucks'!AN160/'9   Trucks'!T160,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Sh\",LEFT(J160,2)=\"Ex\"),VLOOKUP(J160,Equipment[],Equipment!$M$2)\n+VLOOKUP(J160,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J160,2)=\"Ld\",LEFT(J160,2)=\"Sh\"),VLOOKUP(J160,Equipment[],Equipment!$BA$2),\nIF(LEFT(J160,2)=\"Ex\",VLOOKUP(J160,Equipment[],Equipment!$BC$2)*VLOOKUP(J160,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D160,2)=\"Tk\",VLOOKUP(D160,Equipment[],Equipment!$M$2)\n+VLOOKUP(D160,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J161","v":"--"},{"$f":"IF(LEFT(D161,2)=\"Tk\",\nVLOOKUP(D161,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B161=\"D\",'9   Trucks'!AN161/'9   Trucks'!T161,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Sh\",LEFT(J161,2)=\"Ex\"),VLOOKUP(J161,Equipment[],Equipment!$M$2)\n+VLOOKUP(J161,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J161,2)=\"Ld\",LEFT(J161,2)=\"Sh\"),VLOOKUP(J161,Equipment[],Equipment!$BA$2),\nIF(LEFT(J161,2)=\"Ex\",VLOOKUP(J161,Equipment[],Equipment!$BC$2)*VLOOKUP(J161,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D161,2)=\"Tk\",VLOOKUP(D161,Equipment[],Equipment!$M$2)\n+VLOOKUP(D161,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J162","v":"--"},{"$f":"IF(LEFT(D162,2)=\"Tk\",\nVLOOKUP(D162,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B162=\"D\",'9   Trucks'!AN162/'9   Trucks'!T162,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Sh\",LEFT(J162,2)=\"Ex\"),VLOOKUP(J162,Equipment[],Equipment!$M$2)\n+VLOOKUP(J162,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J162,2)=\"Ld\",LEFT(J162,2)=\"Sh\"),VLOOKUP(J162,Equipment[],Equipment!$BA$2),\nIF(LEFT(J162,2)=\"Ex\",VLOOKUP(J162,Equipment[],Equipment!$BC$2)*VLOOKUP(J162,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D162,2)=\"Tk\",VLOOKUP(D162,Equipment[],Equipment!$M$2)\n+VLOOKUP(D162,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J163","v":"--"},{"$f":"IF(LEFT(D163,2)=\"Tk\",\nVLOOKUP(D163,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B163=\"D\",'9   Trucks'!AN163/'9   Trucks'!T163,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Sh\",LEFT(J163,2)=\"Ex\"),VLOOKUP(J163,Equipment[],Equipment!$M$2)\n+VLOOKUP(J163,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J163,2)=\"Ld\",LEFT(J163,2)=\"Sh\"),VLOOKUP(J163,Equipment[],Equipment!$BA$2),\nIF(LEFT(J163,2)=\"Ex\",VLOOKUP(J163,Equipment[],Equipment!$BC$2)*VLOOKUP(J163,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D163,2)=\"Tk\",VLOOKUP(D163,Equipment[],Equipment!$M$2)\n+VLOOKUP(D163,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J164","v":"--"},{"$f":"IF(LEFT(D164,2)=\"Tk\",\nVLOOKUP(D164,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B164=\"D\",'9   Trucks'!AN164/'9   Trucks'!T164,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Sh\",LEFT(J164,2)=\"Ex\"),VLOOKUP(J164,Equipment[],Equipment!$M$2)\n+VLOOKUP(J164,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J164,2)=\"Ld\",LEFT(J164,2)=\"Sh\"),VLOOKUP(J164,Equipment[],Equipment!$BA$2),\nIF(LEFT(J164,2)=\"Ex\",VLOOKUP(J164,Equipment[],Equipment!$BC$2)*VLOOKUP(J164,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D164,2)=\"Tk\",VLOOKUP(D164,Equipment[],Equipment!$M$2)\n+VLOOKUP(D164,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J165","v":"--"},{"$f":"IF(LEFT(D165,2)=\"Tk\",\nVLOOKUP(D165,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B165=\"D\",'9   Trucks'!AN165/'9   Trucks'!T165,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Sh\",LEFT(J165,2)=\"Ex\"),VLOOKUP(J165,Equipment[],Equipment!$M$2)\n+VLOOKUP(J165,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J165,2)=\"Ld\",LEFT(J165,2)=\"Sh\"),VLOOKUP(J165,Equipment[],Equipment!$BA$2),\nIF(LEFT(J165,2)=\"Ex\",VLOOKUP(J165,Equipment[],Equipment!$BC$2)*VLOOKUP(J165,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D165,2)=\"Tk\",VLOOKUP(D165,Equipment[],Equipment!$M$2)\n+VLOOKUP(D165,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J166","v":"--"},{"$f":"IF(LEFT(D166,2)=\"Tk\",\nVLOOKUP(D166,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B166=\"D\",'9   Trucks'!AN166/'9   Trucks'!T166,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Sh\",LEFT(J166,2)=\"Ex\"),VLOOKUP(J166,Equipment[],Equipment!$M$2)\n+VLOOKUP(J166,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J166,2)=\"Ld\",LEFT(J166,2)=\"Sh\"),VLOOKUP(J166,Equipment[],Equipment!$BA$2),\nIF(LEFT(J166,2)=\"Ex\",VLOOKUP(J166,Equipment[],Equipment!$BC$2)*VLOOKUP(J166,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D166,2)=\"Tk\",VLOOKUP(D166,Equipment[],Equipment!$M$2)\n+VLOOKUP(D166,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J167","v":"--"},{"$f":"IF(LEFT(D167,2)=\"Tk\",\nVLOOKUP(D167,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B167=\"D\",'9   Trucks'!AN167/'9   Trucks'!T167,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Sh\",LEFT(J167,2)=\"Ex\"),VLOOKUP(J167,Equipment[],Equipment!$M$2)\n+VLOOKUP(J167,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J167,2)=\"Ld\",LEFT(J167,2)=\"Sh\"),VLOOKUP(J167,Equipment[],Equipment!$BA$2),\nIF(LEFT(J167,2)=\"Ex\",VLOOKUP(J167,Equipment[],Equipment!$BC$2)*VLOOKUP(J167,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D167,2)=\"Tk\",VLOOKUP(D167,Equipment[],Equipment!$M$2)\n+VLOOKUP(D167,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J168","v":"--"},{"$f":"IF(LEFT(D168,2)=\"Tk\",\nVLOOKUP(D168,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B168=\"D\",'9   Trucks'!AN168/'9   Trucks'!T168,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Sh\",LEFT(J168,2)=\"Ex\"),VLOOKUP(J168,Equipment[],Equipment!$M$2)\n+VLOOKUP(J168,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J168,2)=\"Ld\",LEFT(J168,2)=\"Sh\"),VLOOKUP(J168,Equipment[],Equipment!$BA$2),\nIF(LEFT(J168,2)=\"Ex\",VLOOKUP(J168,Equipment[],Equipment!$BC$2)*VLOOKUP(J168,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D168,2)=\"Tk\",VLOOKUP(D168,Equipment[],Equipment!$M$2)\n+VLOOKUP(D168,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J169","v":"--"},{"$f":"IF(LEFT(D169,2)=\"Tk\",\nVLOOKUP(D169,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B169=\"D\",'9   Trucks'!AN169/'9   Trucks'!T169,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Sh\",LEFT(J169,2)=\"Ex\"),VLOOKUP(J169,Equipment[],Equipment!$M$2)\n+VLOOKUP(J169,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J169,2)=\"Ld\",LEFT(J169,2)=\"Sh\"),VLOOKUP(J169,Equipment[],Equipment!$BA$2),\nIF(LEFT(J169,2)=\"Ex\",VLOOKUP(J169,Equipment[],Equipment!$BC$2)*VLOOKUP(J169,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D169,2)=\"Tk\",VLOOKUP(D169,Equipment[],Equipment!$M$2)\n+VLOOKUP(D169,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J170","v":"--"},{"$f":"IF(LEFT(D170,2)=\"Tk\",\nVLOOKUP(D170,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B170=\"D\",'9   Trucks'!AN170/'9   Trucks'!T170,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Sh\",LEFT(J170,2)=\"Ex\"),VLOOKUP(J170,Equipment[],Equipment!$M$2)\n+VLOOKUP(J170,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J170,2)=\"Ld\",LEFT(J170,2)=\"Sh\"),VLOOKUP(J170,Equipment[],Equipment!$BA$2),\nIF(LEFT(J170,2)=\"Ex\",VLOOKUP(J170,Equipment[],Equipment!$BC$2)*VLOOKUP(J170,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D170,2)=\"Tk\",VLOOKUP(D170,Equipment[],Equipment!$M$2)\n+VLOOKUP(D170,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J171","v":"--"},{"$f":"IF(LEFT(D171,2)=\"Tk\",\nVLOOKUP(D171,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B171=\"D\",'9   Trucks'!AN171/'9   Trucks'!T171,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Sh\",LEFT(J171,2)=\"Ex\"),VLOOKUP(J171,Equipment[],Equipment!$M$2)\n+VLOOKUP(J171,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J171,2)=\"Ld\",LEFT(J171,2)=\"Sh\"),VLOOKUP(J171,Equipment[],Equipment!$BA$2),\nIF(LEFT(J171,2)=\"Ex\",VLOOKUP(J171,Equipment[],Equipment!$BC$2)*VLOOKUP(J171,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D171,2)=\"Tk\",VLOOKUP(D171,Equipment[],Equipment!$M$2)\n+VLOOKUP(D171,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J172","v":"--"},{"$f":"IF(LEFT(D172,2)=\"Tk\",\nVLOOKUP(D172,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B172=\"D\",'9   Trucks'!AN172/'9   Trucks'!T172,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Sh\",LEFT(J172,2)=\"Ex\"),VLOOKUP(J172,Equipment[],Equipment!$M$2)\n+VLOOKUP(J172,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J172,2)=\"Ld\",LEFT(J172,2)=\"Sh\"),VLOOKUP(J172,Equipment[],Equipment!$BA$2),\nIF(LEFT(J172,2)=\"Ex\",VLOOKUP(J172,Equipment[],Equipment!$BC$2)*VLOOKUP(J172,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D172,2)=\"Tk\",VLOOKUP(D172,Equipment[],Equipment!$M$2)\n+VLOOKUP(D172,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J173","v":"--"},{"$f":"IF(LEFT(D173,2)=\"Tk\",\nVLOOKUP(D173,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B173=\"D\",'9   Trucks'!AN173/'9   Trucks'!T173,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Sh\",LEFT(J173,2)=\"Ex\"),VLOOKUP(J173,Equipment[],Equipment!$M$2)\n+VLOOKUP(J173,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J173,2)=\"Ld\",LEFT(J173,2)=\"Sh\"),VLOOKUP(J173,Equipment[],Equipment!$BA$2),\nIF(LEFT(J173,2)=\"Ex\",VLOOKUP(J173,Equipment[],Equipment!$BC$2)*VLOOKUP(J173,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D173,2)=\"Tk\",VLOOKUP(D173,Equipment[],Equipment!$M$2)\n+VLOOKUP(D173,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J174","v":"--"},{"$f":"IF(LEFT(D174,2)=\"Tk\",\nVLOOKUP(D174,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B174=\"D\",'9   Trucks'!AN174/'9   Trucks'!T174,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Sh\",LEFT(J174,2)=\"Ex\"),VLOOKUP(J174,Equipment[],Equipment!$M$2)\n+VLOOKUP(J174,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J174,2)=\"Ld\",LEFT(J174,2)=\"Sh\"),VLOOKUP(J174,Equipment[],Equipment!$BA$2),\nIF(LEFT(J174,2)=\"Ex\",VLOOKUP(J174,Equipment[],Equipment!$BC$2)*VLOOKUP(J174,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D174,2)=\"Tk\",VLOOKUP(D174,Equipment[],Equipment!$M$2)\n+VLOOKUP(D174,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J175","v":"--"},{"$f":"IF(LEFT(D175,2)=\"Tk\",\nVLOOKUP(D175,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B175=\"D\",'9   Trucks'!AN175/'9   Trucks'!T175,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Sh\",LEFT(J175,2)=\"Ex\"),VLOOKUP(J175,Equipment[],Equipment!$M$2)\n+VLOOKUP(J175,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J175,2)=\"Ld\",LEFT(J175,2)=\"Sh\"),VLOOKUP(J175,Equipment[],Equipment!$BA$2),\nIF(LEFT(J175,2)=\"Ex\",VLOOKUP(J175,Equipment[],Equipment!$BC$2)*VLOOKUP(J175,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D175,2)=\"Tk\",VLOOKUP(D175,Equipment[],Equipment!$M$2)\n+VLOOKUP(D175,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J176","v":"--"},{"$f":"IF(LEFT(D176,2)=\"Tk\",\nVLOOKUP(D176,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B176=\"D\",'9   Trucks'!AN176/'9   Trucks'!T176,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Sh\",LEFT(J176,2)=\"Ex\"),VLOOKUP(J176,Equipment[],Equipment!$M$2)\n+VLOOKUP(J176,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J176,2)=\"Ld\",LEFT(J176,2)=\"Sh\"),VLOOKUP(J176,Equipment[],Equipment!$BA$2),\nIF(LEFT(J176,2)=\"Ex\",VLOOKUP(J176,Equipment[],Equipment!$BC$2)*VLOOKUP(J176,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D176,2)=\"Tk\",VLOOKUP(D176,Equipment[],Equipment!$M$2)\n+VLOOKUP(D176,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J177","v":"--"},{"$f":"IF(LEFT(D177,2)=\"Tk\",\nVLOOKUP(D177,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B177=\"D\",'9   Trucks'!AN177/'9   Trucks'!T177,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Sh\",LEFT(J177,2)=\"Ex\"),VLOOKUP(J177,Equipment[],Equipment!$M$2)\n+VLOOKUP(J177,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J177,2)=\"Ld\",LEFT(J177,2)=\"Sh\"),VLOOKUP(J177,Equipment[],Equipment!$BA$2),\nIF(LEFT(J177,2)=\"Ex\",VLOOKUP(J177,Equipment[],Equipment!$BC$2)*VLOOKUP(J177,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D177,2)=\"Tk\",VLOOKUP(D177,Equipment[],Equipment!$M$2)\n+VLOOKUP(D177,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J178","v":"--"},{"$f":"IF(LEFT(D178,2)=\"Tk\",\nVLOOKUP(D178,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B178=\"D\",'9   Trucks'!AN178/'9   Trucks'!T178,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Sh\",LEFT(J178,2)=\"Ex\"),VLOOKUP(J178,Equipment[],Equipment!$M$2)\n+VLOOKUP(J178,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J178,2)=\"Ld\",LEFT(J178,2)=\"Sh\"),VLOOKUP(J178,Equipment[],Equipment!$BA$2),\nIF(LEFT(J178,2)=\"Ex\",VLOOKUP(J178,Equipment[],Equipment!$BC$2)*VLOOKUP(J178,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D178,2)=\"Tk\",VLOOKUP(D178,Equipment[],Equipment!$M$2)\n+VLOOKUP(D178,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J179","v":"--"},{"$f":"IF(LEFT(D179,2)=\"Tk\",\nVLOOKUP(D179,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B179=\"D\",'9   Trucks'!AN179/'9   Trucks'!T179,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Sh\",LEFT(J179,2)=\"Ex\"),VLOOKUP(J179,Equipment[],Equipment!$M$2)\n+VLOOKUP(J179,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J179,2)=\"Ld\",LEFT(J179,2)=\"Sh\"),VLOOKUP(J179,Equipment[],Equipment!$BA$2),\nIF(LEFT(J179,2)=\"Ex\",VLOOKUP(J179,Equipment[],Equipment!$BC$2)*VLOOKUP(J179,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D179,2)=\"Tk\",VLOOKUP(D179,Equipment[],Equipment!$M$2)\n+VLOOKUP(D179,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J180","v":"--"},{"$f":"IF(LEFT(D180,2)=\"Tk\",\nVLOOKUP(D180,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B180=\"D\",'9   Trucks'!AN180/'9   Trucks'!T180,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Sh\",LEFT(J180,2)=\"Ex\"),VLOOKUP(J180,Equipment[],Equipment!$M$2)\n+VLOOKUP(J180,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J180,2)=\"Ld\",LEFT(J180,2)=\"Sh\"),VLOOKUP(J180,Equipment[],Equipment!$BA$2),\nIF(LEFT(J180,2)=\"Ex\",VLOOKUP(J180,Equipment[],Equipment!$BC$2)*VLOOKUP(J180,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D180,2)=\"Tk\",VLOOKUP(D180,Equipment[],Equipment!$M$2)\n+VLOOKUP(D180,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J181","v":"--"},{"$f":"IF(LEFT(D181,2)=\"Tk\",\nVLOOKUP(D181,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B181=\"D\",'9   Trucks'!AN181/'9   Trucks'!T181,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Sh\",LEFT(J181,2)=\"Ex\"),VLOOKUP(J181,Equipment[],Equipment!$M$2)\n+VLOOKUP(J181,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J181,2)=\"Ld\",LEFT(J181,2)=\"Sh\"),VLOOKUP(J181,Equipment[],Equipment!$BA$2),\nIF(LEFT(J181,2)=\"Ex\",VLOOKUP(J181,Equipment[],Equipment!$BC$2)*VLOOKUP(J181,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D181,2)=\"Tk\",VLOOKUP(D181,Equipment[],Equipment!$M$2)\n+VLOOKUP(D181,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J182","v":"--"},{"$f":"IF(LEFT(D182,2)=\"Tk\",\nVLOOKUP(D182,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B182=\"D\",'9   Trucks'!AN182/'9   Trucks'!T182,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Sh\",LEFT(J182,2)=\"Ex\"),VLOOKUP(J182,Equipment[],Equipment!$M$2)\n+VLOOKUP(J182,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J182,2)=\"Ld\",LEFT(J182,2)=\"Sh\"),VLOOKUP(J182,Equipment[],Equipment!$BA$2),\nIF(LEFT(J182,2)=\"Ex\",VLOOKUP(J182,Equipment[],Equipment!$BC$2)*VLOOKUP(J182,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D182,2)=\"Tk\",VLOOKUP(D182,Equipment[],Equipment!$M$2)\n+VLOOKUP(D182,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J183","v":"--"},{"$f":"IF(LEFT(D183,2)=\"Tk\",\nVLOOKUP(D183,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B183=\"D\",'9   Trucks'!AN183/'9   Trucks'!T183,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Sh\",LEFT(J183,2)=\"Ex\"),VLOOKUP(J183,Equipment[],Equipment!$M$2)\n+VLOOKUP(J183,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J183,2)=\"Ld\",LEFT(J183,2)=\"Sh\"),VLOOKUP(J183,Equipment[],Equipment!$BA$2),\nIF(LEFT(J183,2)=\"Ex\",VLOOKUP(J183,Equipment[],Equipment!$BC$2)*VLOOKUP(J183,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D183,2)=\"Tk\",VLOOKUP(D183,Equipment[],Equipment!$M$2)\n+VLOOKUP(D183,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J184","v":"--"},{"$f":"IF(LEFT(D184,2)=\"Tk\",\nVLOOKUP(D184,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B184=\"D\",'9   Trucks'!AN184/'9   Trucks'!T184,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Sh\",LEFT(J184,2)=\"Ex\"),VLOOKUP(J184,Equipment[],Equipment!$M$2)\n+VLOOKUP(J184,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J184,2)=\"Ld\",LEFT(J184,2)=\"Sh\"),VLOOKUP(J184,Equipment[],Equipment!$BA$2),\nIF(LEFT(J184,2)=\"Ex\",VLOOKUP(J184,Equipment[],Equipment!$BC$2)*VLOOKUP(J184,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D184,2)=\"Tk\",VLOOKUP(D184,Equipment[],Equipment!$M$2)\n+VLOOKUP(D184,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J185","v":"--"},{"$f":"IF(LEFT(D185,2)=\"Tk\",\nVLOOKUP(D185,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B185=\"D\",'9   Trucks'!AN185/'9   Trucks'!T185,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Sh\",LEFT(J185,2)=\"Ex\"),VLOOKUP(J185,Equipment[],Equipment!$M$2)\n+VLOOKUP(J185,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J185,2)=\"Ld\",LEFT(J185,2)=\"Sh\"),VLOOKUP(J185,Equipment[],Equipment!$BA$2),\nIF(LEFT(J185,2)=\"Ex\",VLOOKUP(J185,Equipment[],Equipment!$BC$2)*VLOOKUP(J185,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D185,2)=\"Tk\",VLOOKUP(D185,Equipment[],Equipment!$M$2)\n+VLOOKUP(D185,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J186","v":"--"},{"$f":"IF(LEFT(D186,2)=\"Tk\",\nVLOOKUP(D186,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B186=\"D\",'9   Trucks'!AN186/'9   Trucks'!T186,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Sh\",LEFT(J186,2)=\"Ex\"),VLOOKUP(J186,Equipment[],Equipment!$M$2)\n+VLOOKUP(J186,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J186,2)=\"Ld\",LEFT(J186,2)=\"Sh\"),VLOOKUP(J186,Equipment[],Equipment!$BA$2),\nIF(LEFT(J186,2)=\"Ex\",VLOOKUP(J186,Equipment[],Equipment!$BC$2)*VLOOKUP(J186,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D186,2)=\"Tk\",VLOOKUP(D186,Equipment[],Equipment!$M$2)\n+VLOOKUP(D186,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J187","v":"--"},{"$f":"IF(LEFT(D187,2)=\"Tk\",\nVLOOKUP(D187,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B187=\"D\",'9   Trucks'!AN187/'9   Trucks'!T187,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Sh\",LEFT(J187,2)=\"Ex\"),VLOOKUP(J187,Equipment[],Equipment!$M$2)\n+VLOOKUP(J187,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J187,2)=\"Ld\",LEFT(J187,2)=\"Sh\"),VLOOKUP(J187,Equipment[],Equipment!$BA$2),\nIF(LEFT(J187,2)=\"Ex\",VLOOKUP(J187,Equipment[],Equipment!$BC$2)*VLOOKUP(J187,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D187,2)=\"Tk\",VLOOKUP(D187,Equipment[],Equipment!$M$2)\n+VLOOKUP(D187,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J188","v":"--"},{"$f":"IF(LEFT(D188,2)=\"Tk\",\nVLOOKUP(D188,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B188=\"D\",'9   Trucks'!AN188/'9   Trucks'!T188,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Sh\",LEFT(J188,2)=\"Ex\"),VLOOKUP(J188,Equipment[],Equipment!$M$2)\n+VLOOKUP(J188,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J188,2)=\"Ld\",LEFT(J188,2)=\"Sh\"),VLOOKUP(J188,Equipment[],Equipment!$BA$2),\nIF(LEFT(J188,2)=\"Ex\",VLOOKUP(J188,Equipment[],Equipment!$BC$2)*VLOOKUP(J188,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D188,2)=\"Tk\",VLOOKUP(D188,Equipment[],Equipment!$M$2)\n+VLOOKUP(D188,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J189","v":"--"},{"$f":"IF(LEFT(D189,2)=\"Tk\",\nVLOOKUP(D189,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B189=\"D\",'9   Trucks'!AN189/'9   Trucks'!T189,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Sh\",LEFT(J189,2)=\"Ex\"),VLOOKUP(J189,Equipment[],Equipment!$M$2)\n+VLOOKUP(J189,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J189,2)=\"Ld\",LEFT(J189,2)=\"Sh\"),VLOOKUP(J189,Equipment[],Equipment!$BA$2),\nIF(LEFT(J189,2)=\"Ex\",VLOOKUP(J189,Equipment[],Equipment!$BC$2)*VLOOKUP(J189,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D189,2)=\"Tk\",VLOOKUP(D189,Equipment[],Equipment!$M$2)\n+VLOOKUP(D189,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J190","v":"--"},{"$f":"IF(LEFT(D190,2)=\"Tk\",\nVLOOKUP(D190,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B190=\"D\",'9   Trucks'!AN190/'9   Trucks'!T190,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Sh\",LEFT(J190,2)=\"Ex\"),VLOOKUP(J190,Equipment[],Equipment!$M$2)\n+VLOOKUP(J190,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J190,2)=\"Ld\",LEFT(J190,2)=\"Sh\"),VLOOKUP(J190,Equipment[],Equipment!$BA$2),\nIF(LEFT(J190,2)=\"Ex\",VLOOKUP(J190,Equipment[],Equipment!$BC$2)*VLOOKUP(J190,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D190,2)=\"Tk\",VLOOKUP(D190,Equipment[],Equipment!$M$2)\n+VLOOKUP(D190,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J191","v":"--"},{"$f":"IF(LEFT(D191,2)=\"Tk\",\nVLOOKUP(D191,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B191=\"D\",'9   Trucks'!AN191/'9   Trucks'!T191,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Sh\",LEFT(J191,2)=\"Ex\"),VLOOKUP(J191,Equipment[],Equipment!$M$2)\n+VLOOKUP(J191,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J191,2)=\"Ld\",LEFT(J191,2)=\"Sh\"),VLOOKUP(J191,Equipment[],Equipment!$BA$2),\nIF(LEFT(J191,2)=\"Ex\",VLOOKUP(J191,Equipment[],Equipment!$BC$2)*VLOOKUP(J191,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D191,2)=\"Tk\",VLOOKUP(D191,Equipment[],Equipment!$M$2)\n+VLOOKUP(D191,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J192","v":"--"},{"$f":"IF(LEFT(D192,2)=\"Tk\",\nVLOOKUP(D192,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B192=\"D\",'9   Trucks'!AN192/'9   Trucks'!T192,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Sh\",LEFT(J192,2)=\"Ex\"),VLOOKUP(J192,Equipment[],Equipment!$M$2)\n+VLOOKUP(J192,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J192,2)=\"Ld\",LEFT(J192,2)=\"Sh\"),VLOOKUP(J192,Equipment[],Equipment!$BA$2),\nIF(LEFT(J192,2)=\"Ex\",VLOOKUP(J192,Equipment[],Equipment!$BC$2)*VLOOKUP(J192,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D192,2)=\"Tk\",VLOOKUP(D192,Equipment[],Equipment!$M$2)\n+VLOOKUP(D192,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J193","v":"--"},{"$f":"IF(LEFT(D193,2)=\"Tk\",\nVLOOKUP(D193,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B193=\"D\",'9   Trucks'!AN193/'9   Trucks'!T193,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Sh\",LEFT(J193,2)=\"Ex\"),VLOOKUP(J193,Equipment[],Equipment!$M$2)\n+VLOOKUP(J193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J193,2)=\"Ld\",LEFT(J193,2)=\"Sh\"),VLOOKUP(J193,Equipment[],Equipment!$BA$2),\nIF(LEFT(J193,2)=\"Ex\",VLOOKUP(J193,Equipment[],Equipment!$BC$2)*VLOOKUP(J193,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D193,2)=\"Tk\",VLOOKUP(D193,Equipment[],Equipment!$M$2)\n+VLOOKUP(D193,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J194","v":"--"},{"$f":"IF(LEFT(D194,2)=\"Tk\",\nVLOOKUP(D194,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B194=\"D\",'9   Trucks'!AN194/'9   Trucks'!T194,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Sh\",LEFT(J194,2)=\"Ex\"),VLOOKUP(J194,Equipment[],Equipment!$M$2)\n+VLOOKUP(J194,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J194,2)=\"Ld\",LEFT(J194,2)=\"Sh\"),VLOOKUP(J194,Equipment[],Equipment!$BA$2),\nIF(LEFT(J194,2)=\"Ex\",VLOOKUP(J194,Equipment[],Equipment!$BC$2)*VLOOKUP(J194,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D194,2)=\"Tk\",VLOOKUP(D194,Equipment[],Equipment!$M$2)\n+VLOOKUP(D194,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J195","v":"--"},{"$f":"IF(LEFT(D195,2)=\"Tk\",\nVLOOKUP(D195,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B195=\"D\",'9   Trucks'!AN195/'9   Trucks'!T195,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Sh\",LEFT(J195,2)=\"Ex\"),VLOOKUP(J195,Equipment[],Equipment!$M$2)\n+VLOOKUP(J195,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J195,2)=\"Ld\",LEFT(J195,2)=\"Sh\"),VLOOKUP(J195,Equipment[],Equipment!$BA$2),\nIF(LEFT(J195,2)=\"Ex\",VLOOKUP(J195,Equipment[],Equipment!$BC$2)*VLOOKUP(J195,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D195,2)=\"Tk\",VLOOKUP(D195,Equipment[],Equipment!$M$2)\n+VLOOKUP(D195,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J196","v":"--"},{"$f":"IF(LEFT(D196,2)=\"Tk\",\nVLOOKUP(D196,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B196=\"D\",'9   Trucks'!AN196/'9   Trucks'!T196,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Sh\",LEFT(J196,2)=\"Ex\"),VLOOKUP(J196,Equipment[],Equipment!$M$2)\n+VLOOKUP(J196,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J196,2)=\"Ld\",LEFT(J196,2)=\"Sh\"),VLOOKUP(J196,Equipment[],Equipment!$BA$2),\nIF(LEFT(J196,2)=\"Ex\",VLOOKUP(J196,Equipment[],Equipment!$BC$2)*VLOOKUP(J196,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D196,2)=\"Tk\",VLOOKUP(D196,Equipment[],Equipment!$M$2)\n+VLOOKUP(D196,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'9   Trucks'!J197","v":"--"},{"$f":"IF(LEFT(D197,2)=\"Tk\",\nVLOOKUP(D197,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B197=\"D\",'9   Trucks'!AN197/'9   Trucks'!T197,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Sh\",LEFT(J197,2)=\"Ex\"),VLOOKUP(J197,Equipment[],Equipment!$M$2)\n+VLOOKUP(J197,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J197,2)=\"Ld\",LEFT(J197,2)=\"Sh\"),VLOOKUP(J197,Equipment[],Equipment!$BA$2),\nIF(LEFT(J197,2)=\"Ex\",VLOOKUP(J197,Equipment[],Equipment!$BC$2)*VLOOKUP(J197,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D197,2)=\"Tk\",VLOOKUP(D197,Equipment[],Equipment!$M$2)\n+VLOOKUP(D197,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J198","v":"--"},{"$f":"IF(LEFT(D198,2)=\"Tk\",\nVLOOKUP(D198,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B198=\"D\",'9   Trucks'!AN198/'9   Trucks'!T198,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Sh\",LEFT(J198,2)=\"Ex\"),VLOOKUP(J198,Equipment[],Equipment!$M$2)\n+VLOOKUP(J198,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J198,2)=\"Ld\",LEFT(J198,2)=\"Sh\"),VLOOKUP(J198,Equipment[],Equipment!$BA$2),\nIF(LEFT(J198,2)=\"Ex\",VLOOKUP(J198,Equipment[],Equipment!$BC$2)*VLOOKUP(J198,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D198,2)=\"Tk\",VLOOKUP(D198,Equipment[],Equipment!$M$2)\n+VLOOKUP(D198,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J199","v":"--"},{"$f":"IF(LEFT(D199,2)=\"Tk\",\nVLOOKUP(D199,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B199=\"D\",'9   Trucks'!AN199/'9   Trucks'!T199,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Sh\",LEFT(J199,2)=\"Ex\"),VLOOKUP(J199,Equipment[],Equipment!$M$2)\n+VLOOKUP(J199,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J199,2)=\"Ld\",LEFT(J199,2)=\"Sh\"),VLOOKUP(J199,Equipment[],Equipment!$BA$2),\nIF(LEFT(J199,2)=\"Ex\",VLOOKUP(J199,Equipment[],Equipment!$BC$2)*VLOOKUP(J199,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D199,2)=\"Tk\",VLOOKUP(D199,Equipment[],Equipment!$M$2)\n+VLOOKUP(D199,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J200","v":"--"},{"$f":"IF(LEFT(D200,2)=\"Tk\",\nVLOOKUP(D200,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B200=\"D\",'9   Trucks'!AN200/'9   Trucks'!T200,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Sh\",LEFT(J200,2)=\"Ex\"),VLOOKUP(J200,Equipment[],Equipment!$M$2)\n+VLOOKUP(J200,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J200,2)=\"Ld\",LEFT(J200,2)=\"Sh\"),VLOOKUP(J200,Equipment[],Equipment!$BA$2),\nIF(LEFT(J200,2)=\"Ex\",VLOOKUP(J200,Equipment[],Equipment!$BC$2)*VLOOKUP(J200,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D200,2)=\"Tk\",VLOOKUP(D200,Equipment[],Equipment!$M$2)\n+VLOOKUP(D200,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J201","v":"--"},{"$f":"IF(LEFT(D201,2)=\"Tk\",\nVLOOKUP(D201,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B201=\"D\",'9   Trucks'!AN201/'9   Trucks'!T201,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Sh\",LEFT(J201,2)=\"Ex\"),VLOOKUP(J201,Equipment[],Equipment!$M$2)\n+VLOOKUP(J201,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J201,2)=\"Ld\",LEFT(J201,2)=\"Sh\"),VLOOKUP(J201,Equipment[],Equipment!$BA$2),\nIF(LEFT(J201,2)=\"Ex\",VLOOKUP(J201,Equipment[],Equipment!$BC$2)*VLOOKUP(J201,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D201,2)=\"Tk\",VLOOKUP(D201,Equipment[],Equipment!$M$2)\n+VLOOKUP(D201,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J202","v":"--"},{"$f":"IF(LEFT(D202,2)=\"Tk\",\nVLOOKUP(D202,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B202=\"D\",'9   Trucks'!AN202/'9   Trucks'!T202,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Sh\",LEFT(J202,2)=\"Ex\"),VLOOKUP(J202,Equipment[],Equipment!$M$2)\n+VLOOKUP(J202,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J202,2)=\"Ld\",LEFT(J202,2)=\"Sh\"),VLOOKUP(J202,Equipment[],Equipment!$BA$2),\nIF(LEFT(J202,2)=\"Ex\",VLOOKUP(J202,Equipment[],Equipment!$BC$2)*VLOOKUP(J202,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D202,2)=\"Tk\",VLOOKUP(D202,Equipment[],Equipment!$M$2)\n+VLOOKUP(D202,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J203","v":"--"},{"$f":"IF(LEFT(D203,2)=\"Tk\",\nVLOOKUP(D203,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B203=\"D\",'9   Trucks'!AN203/'9   Trucks'!T203,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Sh\",LEFT(J203,2)=\"Ex\"),VLOOKUP(J203,Equipment[],Equipment!$M$2)\n+VLOOKUP(J203,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J203,2)=\"Ld\",LEFT(J203,2)=\"Sh\"),VLOOKUP(J203,Equipment[],Equipment!$BA$2),\nIF(LEFT(J203,2)=\"Ex\",VLOOKUP(J203,Equipment[],Equipment!$BC$2)*VLOOKUP(J203,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D203,2)=\"Tk\",VLOOKUP(D203,Equipment[],Equipment!$M$2)\n+VLOOKUP(D203,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J204","v":"--"},{"$f":"IF(LEFT(D204,2)=\"Tk\",\nVLOOKUP(D204,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B204=\"D\",'9   Trucks'!AN204/'9   Trucks'!T204,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Sh\",LEFT(J204,2)=\"Ex\"),VLOOKUP(J204,Equipment[],Equipment!$M$2)\n+VLOOKUP(J204,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J204,2)=\"Ld\",LEFT(J204,2)=\"Sh\"),VLOOKUP(J204,Equipment[],Equipment!$BA$2),\nIF(LEFT(J204,2)=\"Ex\",VLOOKUP(J204,Equipment[],Equipment!$BC$2)*VLOOKUP(J204,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D204,2)=\"Tk\",VLOOKUP(D204,Equipment[],Equipment!$M$2)\n+VLOOKUP(D204,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J205","v":"--"},{"$f":"IF(LEFT(D205,2)=\"Tk\",\nVLOOKUP(D205,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B205=\"D\",'9   Trucks'!AN205/'9   Trucks'!T205,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Sh\",LEFT(J205,2)=\"Ex\"),VLOOKUP(J205,Equipment[],Equipment!$M$2)\n+VLOOKUP(J205,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J205,2)=\"Ld\",LEFT(J205,2)=\"Sh\"),VLOOKUP(J205,Equipment[],Equipment!$BA$2),\nIF(LEFT(J205,2)=\"Ex\",VLOOKUP(J205,Equipment[],Equipment!$BC$2)*VLOOKUP(J205,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D205,2)=\"Tk\",VLOOKUP(D205,Equipment[],Equipment!$M$2)\n+VLOOKUP(D205,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J206","v":"--"},{"$f":"IF(LEFT(D206,2)=\"Tk\",\nVLOOKUP(D206,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B206=\"D\",'9   Trucks'!AN206/'9   Trucks'!T206,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Sh\",LEFT(J206,2)=\"Ex\"),VLOOKUP(J206,Equipment[],Equipment!$M$2)\n+VLOOKUP(J206,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J206,2)=\"Ld\",LEFT(J206,2)=\"Sh\"),VLOOKUP(J206,Equipment[],Equipment!$BA$2),\nIF(LEFT(J206,2)=\"Ex\",VLOOKUP(J206,Equipment[],Equipment!$BC$2)*VLOOKUP(J206,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D206,2)=\"Tk\",VLOOKUP(D206,Equipment[],Equipment!$M$2)\n+VLOOKUP(D206,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J207","v":"--"},{"$f":"IF(LEFT(D207,2)=\"Tk\",\nVLOOKUP(D207,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B207=\"D\",'9   Trucks'!AN207/'9   Trucks'!T207,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Sh\",LEFT(J207,2)=\"Ex\"),VLOOKUP(J207,Equipment[],Equipment!$M$2)\n+VLOOKUP(J207,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J207,2)=\"Ld\",LEFT(J207,2)=\"Sh\"),VLOOKUP(J207,Equipment[],Equipment!$BA$2),\nIF(LEFT(J207,2)=\"Ex\",VLOOKUP(J207,Equipment[],Equipment!$BC$2)*VLOOKUP(J207,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D207,2)=\"Tk\",VLOOKUP(D207,Equipment[],Equipment!$M$2)\n+VLOOKUP(D207,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J208","v":"--"},{"$f":"IF(LEFT(D208,2)=\"Tk\",\nVLOOKUP(D208,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B208=\"D\",'9   Trucks'!AN208/'9   Trucks'!T208,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Sh\",LEFT(J208,2)=\"Ex\"),VLOOKUP(J208,Equipment[],Equipment!$M$2)\n+VLOOKUP(J208,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J208,2)=\"Ld\",LEFT(J208,2)=\"Sh\"),VLOOKUP(J208,Equipment[],Equipment!$BA$2),\nIF(LEFT(J208,2)=\"Ex\",VLOOKUP(J208,Equipment[],Equipment!$BC$2)*VLOOKUP(J208,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D208,2)=\"Tk\",VLOOKUP(D208,Equipment[],Equipment!$M$2)\n+VLOOKUP(D208,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J209","v":"--"},{"$f":"IF(LEFT(D209,2)=\"Tk\",\nVLOOKUP(D209,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B209=\"D\",'9   Trucks'!AN209/'9   Trucks'!T209,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Sh\",LEFT(J209,2)=\"Ex\"),VLOOKUP(J209,Equipment[],Equipment!$M$2)\n+VLOOKUP(J209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J209,2)=\"Ld\",LEFT(J209,2)=\"Sh\"),VLOOKUP(J209,Equipment[],Equipment!$BA$2),\nIF(LEFT(J209,2)=\"Ex\",VLOOKUP(J209,Equipment[],Equipment!$BC$2)*VLOOKUP(J209,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D209,2)=\"Tk\",VLOOKUP(D209,Equipment[],Equipment!$M$2)\n+VLOOKUP(D209,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J210","v":"--"},{"$f":"IF(LEFT(D210,2)=\"Tk\",\nVLOOKUP(D210,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B210=\"D\",'9   Trucks'!AN210/'9   Trucks'!T210,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Sh\",LEFT(J210,2)=\"Ex\"),VLOOKUP(J210,Equipment[],Equipment!$M$2)\n+VLOOKUP(J210,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J210,2)=\"Ld\",LEFT(J210,2)=\"Sh\"),VLOOKUP(J210,Equipment[],Equipment!$BA$2),\nIF(LEFT(J210,2)=\"Ex\",VLOOKUP(J210,Equipment[],Equipment!$BC$2)*VLOOKUP(J210,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D210,2)=\"Tk\",VLOOKUP(D210,Equipment[],Equipment!$M$2)\n+VLOOKUP(D210,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J211","v":"--"},{"$f":"IF(LEFT(D211,2)=\"Tk\",\nVLOOKUP(D211,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B211=\"D\",'9   Trucks'!AN211/'9   Trucks'!T211,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Sh\",LEFT(J211,2)=\"Ex\"),VLOOKUP(J211,Equipment[],Equipment!$M$2)\n+VLOOKUP(J211,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J211,2)=\"Ld\",LEFT(J211,2)=\"Sh\"),VLOOKUP(J211,Equipment[],Equipment!$BA$2),\nIF(LEFT(J211,2)=\"Ex\",VLOOKUP(J211,Equipment[],Equipment!$BC$2)*VLOOKUP(J211,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O211>0,K211*L211*R211*ROUNDUP(P211,0)/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*ROUNDDOWN(P211,0)/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$V$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$W$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$X$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$Y$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$Z$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$AA$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$AB$14/O211,0)","v":0},{"$f":"IF(O211>0,K211*L211*R211*$AC$14/O211,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D211,2)=\"Tk\",VLOOKUP(D211,Equipment[],Equipment!$M$2)\n+VLOOKUP(D211,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD211,AN211)*(Q211+ROUNDUP(P211,0)*AO211)","v":0},{"$f":"MAX(AE211,AN211)*(Q211+ROUNDDOWN(P211,0)*AO211)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B211=\"D\",IF(AP211<AQ211,ROUNDUP(P211,0),\nIF(AQ211<AR211,ROUNDDOWN(P211,0),\nIF(AR211<AS211,9,\nIF(AS211<AT211,8,\nIF(AT211<AU211,7,\nIF(AU211<AV211,6,\nIF(AV211<AW211,5,\nIF(AW211<AX211,4,\nIF(AX211<AY211,3,2))))))))),\n0)","v":0},{"$f":"IF(BA211>ROUNDUP(P211,0),\nIF(AP211>AQ211,ROUNDDOWN(P211,0),ROUNDUP(P211,0)),BA211)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J212","v":"--"},{"$f":"IF(LEFT(D212,2)=\"Tk\",\nVLOOKUP(D212,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B212=\"D\",'9   Trucks'!AN212/'9   Trucks'!T212,0)","v":0},{"$f":"IF(B212=\"D\",L212*M212,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N212>0,O212/N212,0)","v":0},{"$f":"IF(OR(LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Sh\",LEFT(J212,2)=\"Ex\"),VLOOKUP(J212,Equipment[],Equipment!$M$2)\n+VLOOKUP(J212,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J212,2)=\"Ld\",LEFT(J212,2)=\"Sh\"),VLOOKUP(J212,Equipment[],Equipment!$BA$2),\nIF(LEFT(J212,2)=\"Ex\",VLOOKUP(J212,Equipment[],Equipment!$BC$2)*VLOOKUP(J212,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T212>0,S212/T212,0)","v":0},{"$f":"IF(U212>0,S212/U212,0)","v":0},{"$f":"IF(V212>0,S212/V212,0)","v":0},{"$f":"IF(W212>0,S212/W212,0)","v":0},{"$f":"IF(X212>0,S212/X212,0)","v":0},{"$f":"IF(Y212>0,S212/Y212,0)","v":0},{"$f":"IF(Z212>0,S212/Z212,0)","v":0},{"$f":"IF(AA212>0,S212/AA212,0)","v":0},{"$f":"IF(AB212>0,S212/AB212,0)","v":0},{"$f":"IF(AC212>0,S212/AC212,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D212,2)=\"Tk\",VLOOKUP(D212,Equipment[],Equipment!$M$2)\n+VLOOKUP(D212,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF212,AN212)*(Q212+$AR$14*AO212)","v":0},{"$f":"MAX(AG212,AN212)*(Q212+$AS$14*AO212)","v":0},{"$f":"MAX(AH212,AN212)*(Q212+$AT$14*AO212)","v":0},{"$f":"MAX(AI212,AN212)*(Q212+$AU$14*AO212)","v":0},{"$f":"MAX(AJ212,AN212)*(Q212+$AV$14*AO212)","v":0},{"$f":"MAX(AK212,AN212)*(Q212+$AW$14*AO212)","v":0},{"$f":"MAX(AL212,AN212)*(Q212+$AX$14*AO212)","v":0},{"$f":"MAX(AM212,AN212)*(Q212+$AY$14*AO212)","v":0},{"$f":"MIN(AP212:AY212)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J213","v":"--"},{"$f":"IF(LEFT(D213,2)=\"Tk\",\nVLOOKUP(D213,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B213=\"D\",'9   Trucks'!AN213/'9   Trucks'!T213,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Sh\",LEFT(J213,2)=\"Ex\"),VLOOKUP(J213,Equipment[],Equipment!$M$2)\n+VLOOKUP(J213,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J213,2)=\"Ld\",LEFT(J213,2)=\"Sh\"),VLOOKUP(J213,Equipment[],Equipment!$BA$2),\nIF(LEFT(J213,2)=\"Ex\",VLOOKUP(J213,Equipment[],Equipment!$BC$2)*VLOOKUP(J213,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D213,2)=\"Tk\",VLOOKUP(D213,Equipment[],Equipment!$M$2)\n+VLOOKUP(D213,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J214","v":"--"},{"$f":"IF(LEFT(D214,2)=\"Tk\",\nVLOOKUP(D214,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B214=\"D\",'9   Trucks'!AN214/'9   Trucks'!T214,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Sh\",LEFT(J214,2)=\"Ex\"),VLOOKUP(J214,Equipment[],Equipment!$M$2)\n+VLOOKUP(J214,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J214,2)=\"Ld\",LEFT(J214,2)=\"Sh\"),VLOOKUP(J214,Equipment[],Equipment!$BA$2),\nIF(LEFT(J214,2)=\"Ex\",VLOOKUP(J214,Equipment[],Equipment!$BC$2)*VLOOKUP(J214,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D214,2)=\"Tk\",VLOOKUP(D214,Equipment[],Equipment!$M$2)\n+VLOOKUP(D214,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J215","v":"--"},{"$f":"IF(LEFT(D215,2)=\"Tk\",\nVLOOKUP(D215,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B215=\"D\",'9   Trucks'!AN215/'9   Trucks'!T215,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Sh\",LEFT(J215,2)=\"Ex\"),VLOOKUP(J215,Equipment[],Equipment!$M$2)\n+VLOOKUP(J215,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J215,2)=\"Ld\",LEFT(J215,2)=\"Sh\"),VLOOKUP(J215,Equipment[],Equipment!$BA$2),\nIF(LEFT(J215,2)=\"Ex\",VLOOKUP(J215,Equipment[],Equipment!$BC$2)*VLOOKUP(J215,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D215,2)=\"Tk\",VLOOKUP(D215,Equipment[],Equipment!$M$2)\n+VLOOKUP(D215,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J216","v":"--"},{"$f":"IF(LEFT(D216,2)=\"Tk\",\nVLOOKUP(D216,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B216=\"D\",'9   Trucks'!AN216/'9   Trucks'!T216,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Sh\",LEFT(J216,2)=\"Ex\"),VLOOKUP(J216,Equipment[],Equipment!$M$2)\n+VLOOKUP(J216,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J216,2)=\"Ld\",LEFT(J216,2)=\"Sh\"),VLOOKUP(J216,Equipment[],Equipment!$BA$2),\nIF(LEFT(J216,2)=\"Ex\",VLOOKUP(J216,Equipment[],Equipment!$BC$2)*VLOOKUP(J216,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D216,2)=\"Tk\",VLOOKUP(D216,Equipment[],Equipment!$M$2)\n+VLOOKUP(D216,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J217","v":"--"},{"$f":"IF(LEFT(D217,2)=\"Tk\",\nVLOOKUP(D217,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B217=\"D\",'9   Trucks'!AN217/'9   Trucks'!T217,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Sh\",LEFT(J217,2)=\"Ex\"),VLOOKUP(J217,Equipment[],Equipment!$M$2)\n+VLOOKUP(J217,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J217,2)=\"Ld\",LEFT(J217,2)=\"Sh\"),VLOOKUP(J217,Equipment[],Equipment!$BA$2),\nIF(LEFT(J217,2)=\"Ex\",VLOOKUP(J217,Equipment[],Equipment!$BC$2)*VLOOKUP(J217,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D217,2)=\"Tk\",VLOOKUP(D217,Equipment[],Equipment!$M$2)\n+VLOOKUP(D217,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J218","v":"--"},{"$f":"IF(LEFT(D218,2)=\"Tk\",\nVLOOKUP(D218,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B218=\"D\",'9   Trucks'!AN218/'9   Trucks'!T218,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Sh\",LEFT(J218,2)=\"Ex\"),VLOOKUP(J218,Equipment[],Equipment!$M$2)\n+VLOOKUP(J218,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J218,2)=\"Ld\",LEFT(J218,2)=\"Sh\"),VLOOKUP(J218,Equipment[],Equipment!$BA$2),\nIF(LEFT(J218,2)=\"Ex\",VLOOKUP(J218,Equipment[],Equipment!$BC$2)*VLOOKUP(J218,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D218,2)=\"Tk\",VLOOKUP(D218,Equipment[],Equipment!$M$2)\n+VLOOKUP(D218,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J219","v":"--"},{"$f":"IF(LEFT(D219,2)=\"Tk\",\nVLOOKUP(D219,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B219=\"D\",'9   Trucks'!AN219/'9   Trucks'!T219,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Sh\",LEFT(J219,2)=\"Ex\"),VLOOKUP(J219,Equipment[],Equipment!$M$2)\n+VLOOKUP(J219,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J219,2)=\"Ld\",LEFT(J219,2)=\"Sh\"),VLOOKUP(J219,Equipment[],Equipment!$BA$2),\nIF(LEFT(J219,2)=\"Ex\",VLOOKUP(J219,Equipment[],Equipment!$BC$2)*VLOOKUP(J219,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D219,2)=\"Tk\",VLOOKUP(D219,Equipment[],Equipment!$M$2)\n+VLOOKUP(D219,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J220","v":"--"},{"$f":"IF(LEFT(D220,2)=\"Tk\",\nVLOOKUP(D220,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B220=\"D\",'9   Trucks'!AN220/'9   Trucks'!T220,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Sh\",LEFT(J220,2)=\"Ex\"),VLOOKUP(J220,Equipment[],Equipment!$M$2)\n+VLOOKUP(J220,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J220,2)=\"Ld\",LEFT(J220,2)=\"Sh\"),VLOOKUP(J220,Equipment[],Equipment!$BA$2),\nIF(LEFT(J220,2)=\"Ex\",VLOOKUP(J220,Equipment[],Equipment!$BC$2)*VLOOKUP(J220,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D220,2)=\"Tk\",VLOOKUP(D220,Equipment[],Equipment!$M$2)\n+VLOOKUP(D220,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J221","v":"--"},{"$f":"IF(LEFT(D221,2)=\"Tk\",\nVLOOKUP(D221,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B221=\"D\",'9   Trucks'!AN221/'9   Trucks'!T221,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Sh\",LEFT(J221,2)=\"Ex\"),VLOOKUP(J221,Equipment[],Equipment!$M$2)\n+VLOOKUP(J221,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J221,2)=\"Ld\",LEFT(J221,2)=\"Sh\"),VLOOKUP(J221,Equipment[],Equipment!$BA$2),\nIF(LEFT(J221,2)=\"Ex\",VLOOKUP(J221,Equipment[],Equipment!$BC$2)*VLOOKUP(J221,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D221,2)=\"Tk\",VLOOKUP(D221,Equipment[],Equipment!$M$2)\n+VLOOKUP(D221,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J222","v":"--"},{"$f":"IF(LEFT(D222,2)=\"Tk\",\nVLOOKUP(D222,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B222=\"D\",'9   Trucks'!AN222/'9   Trucks'!T222,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Sh\",LEFT(J222,2)=\"Ex\"),VLOOKUP(J222,Equipment[],Equipment!$M$2)\n+VLOOKUP(J222,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J222,2)=\"Ld\",LEFT(J222,2)=\"Sh\"),VLOOKUP(J222,Equipment[],Equipment!$BA$2),\nIF(LEFT(J222,2)=\"Ex\",VLOOKUP(J222,Equipment[],Equipment!$BC$2)*VLOOKUP(J222,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D222,2)=\"Tk\",VLOOKUP(D222,Equipment[],Equipment!$M$2)\n+VLOOKUP(D222,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J223","v":"--"},{"$f":"IF(LEFT(D223,2)=\"Tk\",\nVLOOKUP(D223,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B223=\"D\",'9   Trucks'!AN223/'9   Trucks'!T223,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Sh\",LEFT(J223,2)=\"Ex\"),VLOOKUP(J223,Equipment[],Equipment!$M$2)\n+VLOOKUP(J223,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J223,2)=\"Ld\",LEFT(J223,2)=\"Sh\"),VLOOKUP(J223,Equipment[],Equipment!$BA$2),\nIF(LEFT(J223,2)=\"Ex\",VLOOKUP(J223,Equipment[],Equipment!$BC$2)*VLOOKUP(J223,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D223,2)=\"Tk\",VLOOKUP(D223,Equipment[],Equipment!$M$2)\n+VLOOKUP(D223,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J224","v":"--"},{"$f":"IF(LEFT(D224,2)=\"Tk\",\nVLOOKUP(D224,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B224=\"D\",'9   Trucks'!AN224/'9   Trucks'!T224,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Sh\",LEFT(J224,2)=\"Ex\"),VLOOKUP(J224,Equipment[],Equipment!$M$2)\n+VLOOKUP(J224,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J224,2)=\"Ld\",LEFT(J224,2)=\"Sh\"),VLOOKUP(J224,Equipment[],Equipment!$BA$2),\nIF(LEFT(J224,2)=\"Ex\",VLOOKUP(J224,Equipment[],Equipment!$BC$2)*VLOOKUP(J224,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D224,2)=\"Tk\",VLOOKUP(D224,Equipment[],Equipment!$M$2)\n+VLOOKUP(D224,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J225","v":"--"},{"$f":"IF(LEFT(D225,2)=\"Tk\",\nVLOOKUP(D225,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B225=\"D\",'9   Trucks'!AN225/'9   Trucks'!T225,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Sh\",LEFT(J225,2)=\"Ex\"),VLOOKUP(J225,Equipment[],Equipment!$M$2)\n+VLOOKUP(J225,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J225,2)=\"Ld\",LEFT(J225,2)=\"Sh\"),VLOOKUP(J225,Equipment[],Equipment!$BA$2),\nIF(LEFT(J225,2)=\"Ex\",VLOOKUP(J225,Equipment[],Equipment!$BC$2)*VLOOKUP(J225,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D225,2)=\"Tk\",VLOOKUP(D225,Equipment[],Equipment!$M$2)\n+VLOOKUP(D225,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J226","v":"--"},{"$f":"IF(LEFT(D226,2)=\"Tk\",\nVLOOKUP(D226,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B226=\"D\",'9   Trucks'!AN226/'9   Trucks'!T226,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Sh\",LEFT(J226,2)=\"Ex\"),VLOOKUP(J226,Equipment[],Equipment!$M$2)\n+VLOOKUP(J226,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J226,2)=\"Ld\",LEFT(J226,2)=\"Sh\"),VLOOKUP(J226,Equipment[],Equipment!$BA$2),\nIF(LEFT(J226,2)=\"Ex\",VLOOKUP(J226,Equipment[],Equipment!$BC$2)*VLOOKUP(J226,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D226,2)=\"Tk\",VLOOKUP(D226,Equipment[],Equipment!$M$2)\n+VLOOKUP(D226,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J227","v":"--"},{"$f":"IF(LEFT(D227,2)=\"Tk\",\nVLOOKUP(D227,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B227=\"D\",'9   Trucks'!AN227/'9   Trucks'!T227,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Sh\",LEFT(J227,2)=\"Ex\"),VLOOKUP(J227,Equipment[],Equipment!$M$2)\n+VLOOKUP(J227,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J227,2)=\"Ld\",LEFT(J227,2)=\"Sh\"),VLOOKUP(J227,Equipment[],Equipment!$BA$2),\nIF(LEFT(J227,2)=\"Ex\",VLOOKUP(J227,Equipment[],Equipment!$BC$2)*VLOOKUP(J227,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D227,2)=\"Tk\",VLOOKUP(D227,Equipment[],Equipment!$M$2)\n+VLOOKUP(D227,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J228","v":"--"},{"$f":"IF(LEFT(D228,2)=\"Tk\",\nVLOOKUP(D228,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B228=\"D\",'9   Trucks'!AN228/'9   Trucks'!T228,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Sh\",LEFT(J228,2)=\"Ex\"),VLOOKUP(J228,Equipment[],Equipment!$M$2)\n+VLOOKUP(J228,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J228,2)=\"Ld\",LEFT(J228,2)=\"Sh\"),VLOOKUP(J228,Equipment[],Equipment!$BA$2),\nIF(LEFT(J228,2)=\"Ex\",VLOOKUP(J228,Equipment[],Equipment!$BC$2)*VLOOKUP(J228,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D228,2)=\"Tk\",VLOOKUP(D228,Equipment[],Equipment!$M$2)\n+VLOOKUP(D228,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J229","v":"--"},{"$f":"IF(LEFT(D229,2)=\"Tk\",\nVLOOKUP(D229,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B229=\"D\",'9   Trucks'!AN229/'9   Trucks'!T229,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Sh\",LEFT(J229,2)=\"Ex\"),VLOOKUP(J229,Equipment[],Equipment!$M$2)\n+VLOOKUP(J229,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J229,2)=\"Ld\",LEFT(J229,2)=\"Sh\"),VLOOKUP(J229,Equipment[],Equipment!$BA$2),\nIF(LEFT(J229,2)=\"Ex\",VLOOKUP(J229,Equipment[],Equipment!$BC$2)*VLOOKUP(J229,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D229,2)=\"Tk\",VLOOKUP(D229,Equipment[],Equipment!$M$2)\n+VLOOKUP(D229,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J230","v":"--"},{"$f":"IF(LEFT(D230,2)=\"Tk\",\nVLOOKUP(D230,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B230=\"D\",'9   Trucks'!AN230/'9   Trucks'!T230,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Sh\",LEFT(J230,2)=\"Ex\"),VLOOKUP(J230,Equipment[],Equipment!$M$2)\n+VLOOKUP(J230,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J230,2)=\"Ld\",LEFT(J230,2)=\"Sh\"),VLOOKUP(J230,Equipment[],Equipment!$BA$2),\nIF(LEFT(J230,2)=\"Ex\",VLOOKUP(J230,Equipment[],Equipment!$BC$2)*VLOOKUP(J230,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D230,2)=\"Tk\",VLOOKUP(D230,Equipment[],Equipment!$M$2)\n+VLOOKUP(D230,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J231","v":"--"},{"$f":"IF(LEFT(D231,2)=\"Tk\",\nVLOOKUP(D231,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B231=\"D\",'9   Trucks'!AN231/'9   Trucks'!T231,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Sh\",LEFT(J231,2)=\"Ex\"),VLOOKUP(J231,Equipment[],Equipment!$M$2)\n+VLOOKUP(J231,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J231,2)=\"Ld\",LEFT(J231,2)=\"Sh\"),VLOOKUP(J231,Equipment[],Equipment!$BA$2),\nIF(LEFT(J231,2)=\"Ex\",VLOOKUP(J231,Equipment[],Equipment!$BC$2)*VLOOKUP(J231,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D231,2)=\"Tk\",VLOOKUP(D231,Equipment[],Equipment!$M$2)\n+VLOOKUP(D231,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J232","v":"--"},{"$f":"IF(LEFT(D232,2)=\"Tk\",\nVLOOKUP(D232,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B232=\"D\",'9   Trucks'!AN232/'9   Trucks'!T232,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Sh\",LEFT(J232,2)=\"Ex\"),VLOOKUP(J232,Equipment[],Equipment!$M$2)\n+VLOOKUP(J232,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J232,2)=\"Ld\",LEFT(J232,2)=\"Sh\"),VLOOKUP(J232,Equipment[],Equipment!$BA$2),\nIF(LEFT(J232,2)=\"Ex\",VLOOKUP(J232,Equipment[],Equipment!$BC$2)*VLOOKUP(J232,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D232,2)=\"Tk\",VLOOKUP(D232,Equipment[],Equipment!$M$2)\n+VLOOKUP(D232,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J233","v":"--"},{"$f":"IF(LEFT(D233,2)=\"Tk\",\nVLOOKUP(D233,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B233=\"D\",'9   Trucks'!AN233/'9   Trucks'!T233,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Sh\",LEFT(J233,2)=\"Ex\"),VLOOKUP(J233,Equipment[],Equipment!$M$2)\n+VLOOKUP(J233,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J233,2)=\"Ld\",LEFT(J233,2)=\"Sh\"),VLOOKUP(J233,Equipment[],Equipment!$BA$2),\nIF(LEFT(J233,2)=\"Ex\",VLOOKUP(J233,Equipment[],Equipment!$BC$2)*VLOOKUP(J233,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D233,2)=\"Tk\",VLOOKUP(D233,Equipment[],Equipment!$M$2)\n+VLOOKUP(D233,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J234","v":"--"},{"$f":"IF(LEFT(D234,2)=\"Tk\",\nVLOOKUP(D234,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B234=\"D\",'9   Trucks'!AN234/'9   Trucks'!T234,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Sh\",LEFT(J234,2)=\"Ex\"),VLOOKUP(J234,Equipment[],Equipment!$M$2)\n+VLOOKUP(J234,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J234,2)=\"Ld\",LEFT(J234,2)=\"Sh\"),VLOOKUP(J234,Equipment[],Equipment!$BA$2),\nIF(LEFT(J234,2)=\"Ex\",VLOOKUP(J234,Equipment[],Equipment!$BC$2)*VLOOKUP(J234,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D234,2)=\"Tk\",VLOOKUP(D234,Equipment[],Equipment!$M$2)\n+VLOOKUP(D234,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J235","v":"--"},{"$f":"IF(LEFT(D235,2)=\"Tk\",\nVLOOKUP(D235,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B235=\"D\",'9   Trucks'!AN235/'9   Trucks'!T235,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Sh\",LEFT(J235,2)=\"Ex\"),VLOOKUP(J235,Equipment[],Equipment!$M$2)\n+VLOOKUP(J235,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J235,2)=\"Ld\",LEFT(J235,2)=\"Sh\"),VLOOKUP(J235,Equipment[],Equipment!$BA$2),\nIF(LEFT(J235,2)=\"Ex\",VLOOKUP(J235,Equipment[],Equipment!$BC$2)*VLOOKUP(J235,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D235,2)=\"Tk\",VLOOKUP(D235,Equipment[],Equipment!$M$2)\n+VLOOKUP(D235,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J236","v":"--"},{"$f":"IF(LEFT(D236,2)=\"Tk\",\nVLOOKUP(D236,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B236=\"D\",'9   Trucks'!AN236/'9   Trucks'!T236,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Sh\",LEFT(J236,2)=\"Ex\"),VLOOKUP(J236,Equipment[],Equipment!$M$2)\n+VLOOKUP(J236,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J236,2)=\"Ld\",LEFT(J236,2)=\"Sh\"),VLOOKUP(J236,Equipment[],Equipment!$BA$2),\nIF(LEFT(J236,2)=\"Ex\",VLOOKUP(J236,Equipment[],Equipment!$BC$2)*VLOOKUP(J236,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D236,2)=\"Tk\",VLOOKUP(D236,Equipment[],Equipment!$M$2)\n+VLOOKUP(D236,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J237","v":"--"},{"$f":"IF(LEFT(D237,2)=\"Tk\",\nVLOOKUP(D237,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B237=\"D\",'9   Trucks'!AN237/'9   Trucks'!T237,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Sh\",LEFT(J237,2)=\"Ex\"),VLOOKUP(J237,Equipment[],Equipment!$M$2)\n+VLOOKUP(J237,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J237,2)=\"Ld\",LEFT(J237,2)=\"Sh\"),VLOOKUP(J237,Equipment[],Equipment!$BA$2),\nIF(LEFT(J237,2)=\"Ex\",VLOOKUP(J237,Equipment[],Equipment!$BC$2)*VLOOKUP(J237,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D237,2)=\"Tk\",VLOOKUP(D237,Equipment[],Equipment!$M$2)\n+VLOOKUP(D237,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J238","v":"--"},{"$f":"IF(LEFT(D238,2)=\"Tk\",\nVLOOKUP(D238,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B238=\"D\",'9   Trucks'!AN238/'9   Trucks'!T238,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Sh\",LEFT(J238,2)=\"Ex\"),VLOOKUP(J238,Equipment[],Equipment!$M$2)\n+VLOOKUP(J238,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J238,2)=\"Ld\",LEFT(J238,2)=\"Sh\"),VLOOKUP(J238,Equipment[],Equipment!$BA$2),\nIF(LEFT(J238,2)=\"Ex\",VLOOKUP(J238,Equipment[],Equipment!$BC$2)*VLOOKUP(J238,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D238,2)=\"Tk\",VLOOKUP(D238,Equipment[],Equipment!$M$2)\n+VLOOKUP(D238,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J239","v":"--"},{"$f":"IF(LEFT(D239,2)=\"Tk\",\nVLOOKUP(D239,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B239=\"D\",'9   Trucks'!AN239/'9   Trucks'!T239,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Sh\",LEFT(J239,2)=\"Ex\"),VLOOKUP(J239,Equipment[],Equipment!$M$2)\n+VLOOKUP(J239,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J239,2)=\"Ld\",LEFT(J239,2)=\"Sh\"),VLOOKUP(J239,Equipment[],Equipment!$BA$2),\nIF(LEFT(J239,2)=\"Ex\",VLOOKUP(J239,Equipment[],Equipment!$BC$2)*VLOOKUP(J239,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D239,2)=\"Tk\",VLOOKUP(D239,Equipment[],Equipment!$M$2)\n+VLOOKUP(D239,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J240","v":"--"},{"$f":"IF(LEFT(D240,2)=\"Tk\",\nVLOOKUP(D240,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B240=\"D\",'9   Trucks'!AN240/'9   Trucks'!T240,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Sh\",LEFT(J240,2)=\"Ex\"),VLOOKUP(J240,Equipment[],Equipment!$M$2)\n+VLOOKUP(J240,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J240,2)=\"Ld\",LEFT(J240,2)=\"Sh\"),VLOOKUP(J240,Equipment[],Equipment!$BA$2),\nIF(LEFT(J240,2)=\"Ex\",VLOOKUP(J240,Equipment[],Equipment!$BC$2)*VLOOKUP(J240,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D240,2)=\"Tk\",VLOOKUP(D240,Equipment[],Equipment!$M$2)\n+VLOOKUP(D240,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J241","v":"--"},{"$f":"IF(LEFT(D241,2)=\"Tk\",\nVLOOKUP(D241,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B241=\"D\",'9   Trucks'!AN241/'9   Trucks'!T241,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Sh\",LEFT(J241,2)=\"Ex\"),VLOOKUP(J241,Equipment[],Equipment!$M$2)\n+VLOOKUP(J241,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J241,2)=\"Ld\",LEFT(J241,2)=\"Sh\"),VLOOKUP(J241,Equipment[],Equipment!$BA$2),\nIF(LEFT(J241,2)=\"Ex\",VLOOKUP(J241,Equipment[],Equipment!$BC$2)*VLOOKUP(J241,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D241,2)=\"Tk\",VLOOKUP(D241,Equipment[],Equipment!$M$2)\n+VLOOKUP(D241,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J242","v":"--"},{"$f":"IF(LEFT(D242,2)=\"Tk\",\nVLOOKUP(D242,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B242=\"D\",'9   Trucks'!AN242/'9   Trucks'!T242,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Sh\",LEFT(J242,2)=\"Ex\"),VLOOKUP(J242,Equipment[],Equipment!$M$2)\n+VLOOKUP(J242,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J242,2)=\"Ld\",LEFT(J242,2)=\"Sh\"),VLOOKUP(J242,Equipment[],Equipment!$BA$2),\nIF(LEFT(J242,2)=\"Ex\",VLOOKUP(J242,Equipment[],Equipment!$BC$2)*VLOOKUP(J242,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D242,2)=\"Tk\",VLOOKUP(D242,Equipment[],Equipment!$M$2)\n+VLOOKUP(D242,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J243","v":"--"},{"$f":"IF(LEFT(D243,2)=\"Tk\",\nVLOOKUP(D243,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B243=\"D\",'9   Trucks'!AN243/'9   Trucks'!T243,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Sh\",LEFT(J243,2)=\"Ex\"),VLOOKUP(J243,Equipment[],Equipment!$M$2)\n+VLOOKUP(J243,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J243,2)=\"Ld\",LEFT(J243,2)=\"Sh\"),VLOOKUP(J243,Equipment[],Equipment!$BA$2),\nIF(LEFT(J243,2)=\"Ex\",VLOOKUP(J243,Equipment[],Equipment!$BC$2)*VLOOKUP(J243,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D243,2)=\"Tk\",VLOOKUP(D243,Equipment[],Equipment!$M$2)\n+VLOOKUP(D243,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J244","v":"--"},{"$f":"IF(LEFT(D244,2)=\"Tk\",\nVLOOKUP(D244,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B244=\"D\",'9   Trucks'!AN244/'9   Trucks'!T244,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Sh\",LEFT(J244,2)=\"Ex\"),VLOOKUP(J244,Equipment[],Equipment!$M$2)\n+VLOOKUP(J244,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J244,2)=\"Ld\",LEFT(J244,2)=\"Sh\"),VLOOKUP(J244,Equipment[],Equipment!$BA$2),\nIF(LEFT(J244,2)=\"Ex\",VLOOKUP(J244,Equipment[],Equipment!$BC$2)*VLOOKUP(J244,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D244,2)=\"Tk\",VLOOKUP(D244,Equipment[],Equipment!$M$2)\n+VLOOKUP(D244,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J245","v":"--"},{"$f":"IF(LEFT(D245,2)=\"Tk\",\nVLOOKUP(D245,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B245=\"D\",'9   Trucks'!AN245/'9   Trucks'!T245,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Sh\",LEFT(J245,2)=\"Ex\"),VLOOKUP(J245,Equipment[],Equipment!$M$2)\n+VLOOKUP(J245,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J245,2)=\"Ld\",LEFT(J245,2)=\"Sh\"),VLOOKUP(J245,Equipment[],Equipment!$BA$2),\nIF(LEFT(J245,2)=\"Ex\",VLOOKUP(J245,Equipment[],Equipment!$BC$2)*VLOOKUP(J245,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D245,2)=\"Tk\",VLOOKUP(D245,Equipment[],Equipment!$M$2)\n+VLOOKUP(D245,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J246","v":"--"},{"$f":"IF(LEFT(D246,2)=\"Tk\",\nVLOOKUP(D246,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B246=\"D\",'9   Trucks'!AN246/'9   Trucks'!T246,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Sh\",LEFT(J246,2)=\"Ex\"),VLOOKUP(J246,Equipment[],Equipment!$M$2)\n+VLOOKUP(J246,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J246,2)=\"Ld\",LEFT(J246,2)=\"Sh\"),VLOOKUP(J246,Equipment[],Equipment!$BA$2),\nIF(LEFT(J246,2)=\"Ex\",VLOOKUP(J246,Equipment[],Equipment!$BC$2)*VLOOKUP(J246,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D246,2)=\"Tk\",VLOOKUP(D246,Equipment[],Equipment!$M$2)\n+VLOOKUP(D246,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J247","v":"--"},{"$f":"IF(LEFT(D247,2)=\"Tk\",\nVLOOKUP(D247,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B247=\"D\",'9   Trucks'!AN247/'9   Trucks'!T247,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Sh\",LEFT(J247,2)=\"Ex\"),VLOOKUP(J247,Equipment[],Equipment!$M$2)\n+VLOOKUP(J247,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J247,2)=\"Ld\",LEFT(J247,2)=\"Sh\"),VLOOKUP(J247,Equipment[],Equipment!$BA$2),\nIF(LEFT(J247,2)=\"Ex\",VLOOKUP(J247,Equipment[],Equipment!$BC$2)*VLOOKUP(J247,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D247,2)=\"Tk\",VLOOKUP(D247,Equipment[],Equipment!$M$2)\n+VLOOKUP(D247,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J248","v":"--"},{"$f":"IF(LEFT(D248,2)=\"Tk\",\nVLOOKUP(D248,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B248=\"D\",'9   Trucks'!AN248/'9   Trucks'!T248,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Sh\",LEFT(J248,2)=\"Ex\"),VLOOKUP(J248,Equipment[],Equipment!$M$2)\n+VLOOKUP(J248,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J248,2)=\"Ld\",LEFT(J248,2)=\"Sh\"),VLOOKUP(J248,Equipment[],Equipment!$BA$2),\nIF(LEFT(J248,2)=\"Ex\",VLOOKUP(J248,Equipment[],Equipment!$BC$2)*VLOOKUP(J248,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D248,2)=\"Tk\",VLOOKUP(D248,Equipment[],Equipment!$M$2)\n+VLOOKUP(D248,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J249","v":"--"},{"$f":"IF(LEFT(D249,2)=\"Tk\",\nVLOOKUP(D249,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B249=\"D\",'9   Trucks'!AN249/'9   Trucks'!T249,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Sh\",LEFT(J249,2)=\"Ex\"),VLOOKUP(J249,Equipment[],Equipment!$M$2)\n+VLOOKUP(J249,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J249,2)=\"Ld\",LEFT(J249,2)=\"Sh\"),VLOOKUP(J249,Equipment[],Equipment!$BA$2),\nIF(LEFT(J249,2)=\"Ex\",VLOOKUP(J249,Equipment[],Equipment!$BC$2)*VLOOKUP(J249,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D249,2)=\"Tk\",VLOOKUP(D249,Equipment[],Equipment!$M$2)\n+VLOOKUP(D249,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J250","v":"--"},{"$f":"IF(LEFT(D250,2)=\"Tk\",\nVLOOKUP(D250,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B250=\"D\",'9   Trucks'!AN250/'9   Trucks'!T250,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Sh\",LEFT(J250,2)=\"Ex\"),VLOOKUP(J250,Equipment[],Equipment!$M$2)\n+VLOOKUP(J250,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J250,2)=\"Ld\",LEFT(J250,2)=\"Sh\"),VLOOKUP(J250,Equipment[],Equipment!$BA$2),\nIF(LEFT(J250,2)=\"Ex\",VLOOKUP(J250,Equipment[],Equipment!$BC$2)*VLOOKUP(J250,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D250,2)=\"Tk\",VLOOKUP(D250,Equipment[],Equipment!$M$2)\n+VLOOKUP(D250,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J251","v":"--"},{"$f":"IF(LEFT(D251,2)=\"Tk\",\nVLOOKUP(D251,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B251=\"D\",'9   Trucks'!AN251/'9   Trucks'!T251,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Sh\",LEFT(J251,2)=\"Ex\"),VLOOKUP(J251,Equipment[],Equipment!$M$2)\n+VLOOKUP(J251,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J251,2)=\"Ld\",LEFT(J251,2)=\"Sh\"),VLOOKUP(J251,Equipment[],Equipment!$BA$2),\nIF(LEFT(J251,2)=\"Ex\",VLOOKUP(J251,Equipment[],Equipment!$BC$2)*VLOOKUP(J251,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D251,2)=\"Tk\",VLOOKUP(D251,Equipment[],Equipment!$M$2)\n+VLOOKUP(D251,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J252","v":"--"},{"$f":"IF(LEFT(D252,2)=\"Tk\",\nVLOOKUP(D252,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B252=\"D\",'9   Trucks'!AN252/'9   Trucks'!T252,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Sh\",LEFT(J252,2)=\"Ex\"),VLOOKUP(J252,Equipment[],Equipment!$M$2)\n+VLOOKUP(J252,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J252,2)=\"Ld\",LEFT(J252,2)=\"Sh\"),VLOOKUP(J252,Equipment[],Equipment!$BA$2),\nIF(LEFT(J252,2)=\"Ex\",VLOOKUP(J252,Equipment[],Equipment!$BC$2)*VLOOKUP(J252,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D252,2)=\"Tk\",VLOOKUP(D252,Equipment[],Equipment!$M$2)\n+VLOOKUP(D252,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J253","v":"--"},{"$f":"IF(LEFT(D253,2)=\"Tk\",\nVLOOKUP(D253,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B253=\"D\",'9   Trucks'!AN253/'9   Trucks'!T253,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Sh\",LEFT(J253,2)=\"Ex\"),VLOOKUP(J253,Equipment[],Equipment!$M$2)\n+VLOOKUP(J253,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J253,2)=\"Ld\",LEFT(J253,2)=\"Sh\"),VLOOKUP(J253,Equipment[],Equipment!$BA$2),\nIF(LEFT(J253,2)=\"Ex\",VLOOKUP(J253,Equipment[],Equipment!$BC$2)*VLOOKUP(J253,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D253,2)=\"Tk\",VLOOKUP(D253,Equipment[],Equipment!$M$2)\n+VLOOKUP(D253,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J254","v":"--"},{"$f":"IF(LEFT(D254,2)=\"Tk\",\nVLOOKUP(D254,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B254=\"D\",'9   Trucks'!AN254/'9   Trucks'!T254,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Sh\",LEFT(J254,2)=\"Ex\"),VLOOKUP(J254,Equipment[],Equipment!$M$2)\n+VLOOKUP(J254,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J254,2)=\"Ld\",LEFT(J254,2)=\"Sh\"),VLOOKUP(J254,Equipment[],Equipment!$BA$2),\nIF(LEFT(J254,2)=\"Ex\",VLOOKUP(J254,Equipment[],Equipment!$BC$2)*VLOOKUP(J254,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D254,2)=\"Tk\",VLOOKUP(D254,Equipment[],Equipment!$M$2)\n+VLOOKUP(D254,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J255","v":"--"},{"$f":"IF(LEFT(D255,2)=\"Tk\",\nVLOOKUP(D255,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B255=\"D\",'9   Trucks'!AN255/'9   Trucks'!T255,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Sh\",LEFT(J255,2)=\"Ex\"),VLOOKUP(J255,Equipment[],Equipment!$M$2)\n+VLOOKUP(J255,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J255,2)=\"Ld\",LEFT(J255,2)=\"Sh\"),VLOOKUP(J255,Equipment[],Equipment!$BA$2),\nIF(LEFT(J255,2)=\"Ex\",VLOOKUP(J255,Equipment[],Equipment!$BC$2)*VLOOKUP(J255,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D255,2)=\"Tk\",VLOOKUP(D255,Equipment[],Equipment!$M$2)\n+VLOOKUP(D255,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J256","v":"--"},{"$f":"IF(LEFT(D256,2)=\"Tk\",\nVLOOKUP(D256,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B256=\"D\",'9   Trucks'!AN256/'9   Trucks'!T256,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Sh\",LEFT(J256,2)=\"Ex\"),VLOOKUP(J256,Equipment[],Equipment!$M$2)\n+VLOOKUP(J256,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J256,2)=\"Ld\",LEFT(J256,2)=\"Sh\"),VLOOKUP(J256,Equipment[],Equipment!$BA$2),\nIF(LEFT(J256,2)=\"Ex\",VLOOKUP(J256,Equipment[],Equipment!$BC$2)*VLOOKUP(J256,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D256,2)=\"Tk\",VLOOKUP(D256,Equipment[],Equipment!$M$2)\n+VLOOKUP(D256,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J257","v":"--"},{"$f":"IF(LEFT(D257,2)=\"Tk\",\nVLOOKUP(D257,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B257=\"D\",'9   Trucks'!AN257/'9   Trucks'!T257,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Sh\",LEFT(J257,2)=\"Ex\"),VLOOKUP(J257,Equipment[],Equipment!$M$2)\n+VLOOKUP(J257,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J257,2)=\"Ld\",LEFT(J257,2)=\"Sh\"),VLOOKUP(J257,Equipment[],Equipment!$BA$2),\nIF(LEFT(J257,2)=\"Ex\",VLOOKUP(J257,Equipment[],Equipment!$BC$2)*VLOOKUP(J257,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D257,2)=\"Tk\",VLOOKUP(D257,Equipment[],Equipment!$M$2)\n+VLOOKUP(D257,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J258","v":"--"},{"$f":"IF(LEFT(D258,2)=\"Tk\",\nVLOOKUP(D258,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B258=\"D\",'9   Trucks'!AN258/'9   Trucks'!T258,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Sh\",LEFT(J258,2)=\"Ex\"),VLOOKUP(J258,Equipment[],Equipment!$M$2)\n+VLOOKUP(J258,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J258,2)=\"Ld\",LEFT(J258,2)=\"Sh\"),VLOOKUP(J258,Equipment[],Equipment!$BA$2),\nIF(LEFT(J258,2)=\"Ex\",VLOOKUP(J258,Equipment[],Equipment!$BC$2)*VLOOKUP(J258,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D258,2)=\"Tk\",VLOOKUP(D258,Equipment[],Equipment!$M$2)\n+VLOOKUP(D258,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J259","v":"--"},{"$f":"IF(LEFT(D259,2)=\"Tk\",\nVLOOKUP(D259,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B259=\"D\",'9   Trucks'!AN259/'9   Trucks'!T259,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Sh\",LEFT(J259,2)=\"Ex\"),VLOOKUP(J259,Equipment[],Equipment!$M$2)\n+VLOOKUP(J259,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J259,2)=\"Ld\",LEFT(J259,2)=\"Sh\"),VLOOKUP(J259,Equipment[],Equipment!$BA$2),\nIF(LEFT(J259,2)=\"Ex\",VLOOKUP(J259,Equipment[],Equipment!$BC$2)*VLOOKUP(J259,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D259,2)=\"Tk\",VLOOKUP(D259,Equipment[],Equipment!$M$2)\n+VLOOKUP(D259,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J260","v":"--"},{"$f":"IF(LEFT(D260,2)=\"Tk\",\nVLOOKUP(D260,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B260=\"D\",'9   Trucks'!AN260/'9   Trucks'!T260,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Sh\",LEFT(J260,2)=\"Ex\"),VLOOKUP(J260,Equipment[],Equipment!$M$2)\n+VLOOKUP(J260,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J260,2)=\"Ld\",LEFT(J260,2)=\"Sh\"),VLOOKUP(J260,Equipment[],Equipment!$BA$2),\nIF(LEFT(J260,2)=\"Ex\",VLOOKUP(J260,Equipment[],Equipment!$BC$2)*VLOOKUP(J260,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D260,2)=\"Tk\",VLOOKUP(D260,Equipment[],Equipment!$M$2)\n+VLOOKUP(D260,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J261","v":"--"},{"$f":"IF(LEFT(D261,2)=\"Tk\",\nVLOOKUP(D261,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B261=\"D\",'9   Trucks'!AN261/'9   Trucks'!T261,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Sh\",LEFT(J261,2)=\"Ex\"),VLOOKUP(J261,Equipment[],Equipment!$M$2)\n+VLOOKUP(J261,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J261,2)=\"Ld\",LEFT(J261,2)=\"Sh\"),VLOOKUP(J261,Equipment[],Equipment!$BA$2),\nIF(LEFT(J261,2)=\"Ex\",VLOOKUP(J261,Equipment[],Equipment!$BC$2)*VLOOKUP(J261,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D261,2)=\"Tk\",VLOOKUP(D261,Equipment[],Equipment!$M$2)\n+VLOOKUP(D261,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J262","v":"--"},{"$f":"IF(LEFT(D262,2)=\"Tk\",\nVLOOKUP(D262,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B262=\"D\",'9   Trucks'!AN262/'9   Trucks'!T262,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Sh\",LEFT(J262,2)=\"Ex\"),VLOOKUP(J262,Equipment[],Equipment!$M$2)\n+VLOOKUP(J262,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J262,2)=\"Ld\",LEFT(J262,2)=\"Sh\"),VLOOKUP(J262,Equipment[],Equipment!$BA$2),\nIF(LEFT(J262,2)=\"Ex\",VLOOKUP(J262,Equipment[],Equipment!$BC$2)*VLOOKUP(J262,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D262,2)=\"Tk\",VLOOKUP(D262,Equipment[],Equipment!$M$2)\n+VLOOKUP(D262,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J263","v":"--"},{"$f":"IF(LEFT(D263,2)=\"Tk\",\nVLOOKUP(D263,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B263=\"D\",'9   Trucks'!AN263/'9   Trucks'!T263,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Sh\",LEFT(J263,2)=\"Ex\"),VLOOKUP(J263,Equipment[],Equipment!$M$2)\n+VLOOKUP(J263,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J263,2)=\"Ld\",LEFT(J263,2)=\"Sh\"),VLOOKUP(J263,Equipment[],Equipment!$BA$2),\nIF(LEFT(J263,2)=\"Ex\",VLOOKUP(J263,Equipment[],Equipment!$BC$2)*VLOOKUP(J263,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D263,2)=\"Tk\",VLOOKUP(D263,Equipment[],Equipment!$M$2)\n+VLOOKUP(D263,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J264","v":"--"},{"$f":"IF(LEFT(D264,2)=\"Tk\",\nVLOOKUP(D264,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B264=\"D\",'9   Trucks'!AN264/'9   Trucks'!T264,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Sh\",LEFT(J264,2)=\"Ex\"),VLOOKUP(J264,Equipment[],Equipment!$M$2)\n+VLOOKUP(J264,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J264,2)=\"Ld\",LEFT(J264,2)=\"Sh\"),VLOOKUP(J264,Equipment[],Equipment!$BA$2),\nIF(LEFT(J264,2)=\"Ex\",VLOOKUP(J264,Equipment[],Equipment!$BC$2)*VLOOKUP(J264,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D264,2)=\"Tk\",VLOOKUP(D264,Equipment[],Equipment!$M$2)\n+VLOOKUP(D264,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J265","v":"--"},{"$f":"IF(LEFT(D265,2)=\"Tk\",\nVLOOKUP(D265,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B265=\"D\",'9   Trucks'!AN265/'9   Trucks'!T265,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Sh\",LEFT(J265,2)=\"Ex\"),VLOOKUP(J265,Equipment[],Equipment!$M$2)\n+VLOOKUP(J265,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J265,2)=\"Ld\",LEFT(J265,2)=\"Sh\"),VLOOKUP(J265,Equipment[],Equipment!$BA$2),\nIF(LEFT(J265,2)=\"Ex\",VLOOKUP(J265,Equipment[],Equipment!$BC$2)*VLOOKUP(J265,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D265,2)=\"Tk\",VLOOKUP(D265,Equipment[],Equipment!$M$2)\n+VLOOKUP(D265,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J266","v":"--"},{"$f":"IF(LEFT(D266,2)=\"Tk\",\nVLOOKUP(D266,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B266=\"D\",'9   Trucks'!AN266/'9   Trucks'!T266,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Sh\",LEFT(J266,2)=\"Ex\"),VLOOKUP(J266,Equipment[],Equipment!$M$2)\n+VLOOKUP(J266,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J266,2)=\"Ld\",LEFT(J266,2)=\"Sh\"),VLOOKUP(J266,Equipment[],Equipment!$BA$2),\nIF(LEFT(J266,2)=\"Ex\",VLOOKUP(J266,Equipment[],Equipment!$BC$2)*VLOOKUP(J266,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D266,2)=\"Tk\",VLOOKUP(D266,Equipment[],Equipment!$M$2)\n+VLOOKUP(D266,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J267","v":"--"},{"$f":"IF(LEFT(D267,2)=\"Tk\",\nVLOOKUP(D267,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B267=\"D\",'9   Trucks'!AN267/'9   Trucks'!T267,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Sh\",LEFT(J267,2)=\"Ex\"),VLOOKUP(J267,Equipment[],Equipment!$M$2)\n+VLOOKUP(J267,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J267,2)=\"Ld\",LEFT(J267,2)=\"Sh\"),VLOOKUP(J267,Equipment[],Equipment!$BA$2),\nIF(LEFT(J267,2)=\"Ex\",VLOOKUP(J267,Equipment[],Equipment!$BC$2)*VLOOKUP(J267,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D267,2)=\"Tk\",VLOOKUP(D267,Equipment[],Equipment!$M$2)\n+VLOOKUP(D267,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J268","v":"--"},{"$f":"IF(LEFT(D268,2)=\"Tk\",\nVLOOKUP(D268,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B268=\"D\",'9   Trucks'!AN268/'9   Trucks'!T268,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Sh\",LEFT(J268,2)=\"Ex\"),VLOOKUP(J268,Equipment[],Equipment!$M$2)\n+VLOOKUP(J268,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J268,2)=\"Ld\",LEFT(J268,2)=\"Sh\"),VLOOKUP(J268,Equipment[],Equipment!$BA$2),\nIF(LEFT(J268,2)=\"Ex\",VLOOKUP(J268,Equipment[],Equipment!$BC$2)*VLOOKUP(J268,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D268,2)=\"Tk\",VLOOKUP(D268,Equipment[],Equipment!$M$2)\n+VLOOKUP(D268,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J269","v":"--"},{"$f":"IF(LEFT(D269,2)=\"Tk\",\nVLOOKUP(D269,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B269=\"D\",'9   Trucks'!AN269/'9   Trucks'!T269,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Sh\",LEFT(J269,2)=\"Ex\"),VLOOKUP(J269,Equipment[],Equipment!$M$2)\n+VLOOKUP(J269,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J269,2)=\"Ld\",LEFT(J269,2)=\"Sh\"),VLOOKUP(J269,Equipment[],Equipment!$BA$2),\nIF(LEFT(J269,2)=\"Ex\",VLOOKUP(J269,Equipment[],Equipment!$BC$2)*VLOOKUP(J269,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D269,2)=\"Tk\",VLOOKUP(D269,Equipment[],Equipment!$M$2)\n+VLOOKUP(D269,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J270","v":"--"},{"$f":"IF(LEFT(D270,2)=\"Tk\",\nVLOOKUP(D270,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B270=\"D\",'9   Trucks'!AN270/'9   Trucks'!T270,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Sh\",LEFT(J270,2)=\"Ex\"),VLOOKUP(J270,Equipment[],Equipment!$M$2)\n+VLOOKUP(J270,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J270,2)=\"Ld\",LEFT(J270,2)=\"Sh\"),VLOOKUP(J270,Equipment[],Equipment!$BA$2),\nIF(LEFT(J270,2)=\"Ex\",VLOOKUP(J270,Equipment[],Equipment!$BC$2)*VLOOKUP(J270,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D270,2)=\"Tk\",VLOOKUP(D270,Equipment[],Equipment!$M$2)\n+VLOOKUP(D270,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J271","v":"--"},{"$f":"IF(LEFT(D271,2)=\"Tk\",\nVLOOKUP(D271,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B271=\"D\",'9   Trucks'!AN271/'9   Trucks'!T271,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Sh\",LEFT(J271,2)=\"Ex\"),VLOOKUP(J271,Equipment[],Equipment!$M$2)\n+VLOOKUP(J271,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J271,2)=\"Ld\",LEFT(J271,2)=\"Sh\"),VLOOKUP(J271,Equipment[],Equipment!$BA$2),\nIF(LEFT(J271,2)=\"Ex\",VLOOKUP(J271,Equipment[],Equipment!$BC$2)*VLOOKUP(J271,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D271,2)=\"Tk\",VLOOKUP(D271,Equipment[],Equipment!$M$2)\n+VLOOKUP(D271,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J272","v":"--"},{"$f":"IF(LEFT(D272,2)=\"Tk\",\nVLOOKUP(D272,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B272=\"D\",'9   Trucks'!AN272/'9   Trucks'!T272,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Sh\",LEFT(J272,2)=\"Ex\"),VLOOKUP(J272,Equipment[],Equipment!$M$2)\n+VLOOKUP(J272,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J272,2)=\"Ld\",LEFT(J272,2)=\"Sh\"),VLOOKUP(J272,Equipment[],Equipment!$BA$2),\nIF(LEFT(J272,2)=\"Ex\",VLOOKUP(J272,Equipment[],Equipment!$BC$2)*VLOOKUP(J272,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D272,2)=\"Tk\",VLOOKUP(D272,Equipment[],Equipment!$M$2)\n+VLOOKUP(D272,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J273","v":"--"},{"$f":"IF(LEFT(D273,2)=\"Tk\",\nVLOOKUP(D273,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B273=\"D\",'9   Trucks'!AN273/'9   Trucks'!T273,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Sh\",LEFT(J273,2)=\"Ex\"),VLOOKUP(J273,Equipment[],Equipment!$M$2)\n+VLOOKUP(J273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J273,2)=\"Ld\",LEFT(J273,2)=\"Sh\"),VLOOKUP(J273,Equipment[],Equipment!$BA$2),\nIF(LEFT(J273,2)=\"Ex\",VLOOKUP(J273,Equipment[],Equipment!$BC$2)*VLOOKUP(J273,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D273,2)=\"Tk\",VLOOKUP(D273,Equipment[],Equipment!$M$2)\n+VLOOKUP(D273,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J274","v":"--"},{"$f":"IF(LEFT(D274,2)=\"Tk\",\nVLOOKUP(D274,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B274=\"D\",'9   Trucks'!AN274/'9   Trucks'!T274,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Sh\",LEFT(J274,2)=\"Ex\"),VLOOKUP(J274,Equipment[],Equipment!$M$2)\n+VLOOKUP(J274,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J274,2)=\"Ld\",LEFT(J274,2)=\"Sh\"),VLOOKUP(J274,Equipment[],Equipment!$BA$2),\nIF(LEFT(J274,2)=\"Ex\",VLOOKUP(J274,Equipment[],Equipment!$BC$2)*VLOOKUP(J274,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D274,2)=\"Tk\",VLOOKUP(D274,Equipment[],Equipment!$M$2)\n+VLOOKUP(D274,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J275","v":"--"},{"$f":"IF(LEFT(D275,2)=\"Tk\",\nVLOOKUP(D275,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B275=\"D\",'9   Trucks'!AN275/'9   Trucks'!T275,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Sh\",LEFT(J275,2)=\"Ex\"),VLOOKUP(J275,Equipment[],Equipment!$M$2)\n+VLOOKUP(J275,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J275,2)=\"Ld\",LEFT(J275,2)=\"Sh\"),VLOOKUP(J275,Equipment[],Equipment!$BA$2),\nIF(LEFT(J275,2)=\"Ex\",VLOOKUP(J275,Equipment[],Equipment!$BC$2)*VLOOKUP(J275,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},{"$f":"IF(O275>0,K275*L275*R275*ROUNDUP(P275,0)/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*ROUNDDOWN(P275,0)/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$V$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$W$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$X$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$Y$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$Z$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$AA$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$AB$14/O275,0)","v":0},{"$f":"IF(O275>0,K275*L275*R275*$AC$14/O275,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D275,2)=\"Tk\",VLOOKUP(D275,Equipment[],Equipment!$M$2)\n+VLOOKUP(D275,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"MAX(AD275,AN275)*(Q275+ROUNDUP(P275,0)*AO275)","v":0},{"$f":"MAX(AE275,AN275)*(Q275+ROUNDDOWN(P275,0)*AO275)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B275=\"D\",IF(AP275<AQ275,ROUNDUP(P275,0),\nIF(AQ275<AR275,ROUNDDOWN(P275,0),\nIF(AR275<AS275,9,\nIF(AS275<AT275,8,\nIF(AT275<AU275,7,\nIF(AU275<AV275,6,\nIF(AV275<AW275,5,\nIF(AW275<AX275,4,\nIF(AX275<AY275,3,2))))))))),\n0)","v":0},{"$f":"IF(BA275>ROUNDUP(P275,0),\nIF(AP275>AQ275,ROUNDDOWN(P275,0),ROUNDUP(P275,0)),BA275)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J276","v":"--"},{"$f":"IF(LEFT(D276,2)=\"Tk\",\nVLOOKUP(D276,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B276=\"D\",'9   Trucks'!AN276/'9   Trucks'!T276,0)","v":0},{"$f":"IF(B276=\"D\",L276*M276,0)","v":0},{"$f":"'9   Trucks'!$L$15:$L$319","v":0},{"$f":"IF(N276>0,O276/N276,0)","v":0},{"$f":"IF(OR(LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Sh\",LEFT(J276,2)=\"Ex\"),VLOOKUP(J276,Equipment[],Equipment!$M$2)\n+VLOOKUP(J276,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J276,2)=\"Ld\",LEFT(J276,2)=\"Sh\"),VLOOKUP(J276,Equipment[],Equipment!$BA$2),\nIF(LEFT(J276,2)=\"Ex\",VLOOKUP(J276,Equipment[],Equipment!$BC$2)*VLOOKUP(J276,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T276>0,S276/T276,0)","v":0},{"$f":"IF(U276>0,S276/U276,0)","v":0},{"$f":"IF(V276>0,S276/V276,0)","v":0},{"$f":"IF(W276>0,S276/W276,0)","v":0},{"$f":"IF(X276>0,S276/X276,0)","v":0},{"$f":"IF(Y276>0,S276/Y276,0)","v":0},{"$f":"IF(Z276>0,S276/Z276,0)","v":0},{"$f":"IF(AA276>0,S276/AA276,0)","v":0},{"$f":"IF(AB276>0,S276/AB276,0)","v":0},{"$f":"IF(AC276>0,S276/AC276,0)","v":0},{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D276,2)=\"Tk\",VLOOKUP(D276,Equipment[],Equipment!$M$2)\n+VLOOKUP(D276,Equipment[],Equipment!$BT$2),0)","v":0},0,0,{"$f":"MAX(AF276,AN276)*(Q276+$AR$14*AO276)","v":0},{"$f":"MAX(AG276,AN276)*(Q276+$AS$14*AO276)","v":0},{"$f":"MAX(AH276,AN276)*(Q276+$AT$14*AO276)","v":0},{"$f":"MAX(AI276,AN276)*(Q276+$AU$14*AO276)","v":0},{"$f":"MAX(AJ276,AN276)*(Q276+$AV$14*AO276)","v":0},{"$f":"MAX(AK276,AN276)*(Q276+$AW$14*AO276)","v":0},{"$f":"MAX(AL276,AN276)*(Q276+$AX$14*AO276)","v":0},{"$f":"MAX(AM276,AN276)*(Q276+$AY$14*AO276)","v":0},{"$f":"MIN(AP276:AY276)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J277","v":"--"},{"$f":"IF(LEFT(D277,2)=\"Tk\",\nVLOOKUP(D277,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B277=\"D\",'9   Trucks'!AN277/'9   Trucks'!T277,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J277,2)=\"Ld\",LEFT(J277,2)=\"Sh\",LEFT(J277,2)=\"Ex\"),VLOOKUP(J277,Equipment[],Equipment!$M$2)\n+VLOOKUP(J277,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J277,2)=\"Ld\",LEFT(J277,2)=\"Sh\"),VLOOKUP(J277,Equipment[],Equipment!$BA$2),\nIF(LEFT(J277,2)=\"Ex\",VLOOKUP(J277,Equipment[],Equipment!$BC$2)*VLOOKUP(J277,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D277,2)=\"Tk\",VLOOKUP(D277,Equipment[],Equipment!$M$2)\n+VLOOKUP(D277,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J278","v":"--"},{"$f":"IF(LEFT(D278,2)=\"Tk\",\nVLOOKUP(D278,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B278=\"D\",'9   Trucks'!AN278/'9   Trucks'!T278,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J278,2)=\"Ld\",LEFT(J278,2)=\"Sh\",LEFT(J278,2)=\"Ex\"),VLOOKUP(J278,Equipment[],Equipment!$M$2)\n+VLOOKUP(J278,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J278,2)=\"Ld\",LEFT(J278,2)=\"Sh\"),VLOOKUP(J278,Equipment[],Equipment!$BA$2),\nIF(LEFT(J278,2)=\"Ex\",VLOOKUP(J278,Equipment[],Equipment!$BC$2)*VLOOKUP(J278,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D278,2)=\"Tk\",VLOOKUP(D278,Equipment[],Equipment!$M$2)\n+VLOOKUP(D278,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J279","v":"--"},{"$f":"IF(LEFT(D279,2)=\"Tk\",\nVLOOKUP(D279,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B279=\"D\",'9   Trucks'!AN279/'9   Trucks'!T279,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J279,2)=\"Ld\",LEFT(J279,2)=\"Sh\",LEFT(J279,2)=\"Ex\"),VLOOKUP(J279,Equipment[],Equipment!$M$2)\n+VLOOKUP(J279,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J279,2)=\"Ld\",LEFT(J279,2)=\"Sh\"),VLOOKUP(J279,Equipment[],Equipment!$BA$2),\nIF(LEFT(J279,2)=\"Ex\",VLOOKUP(J279,Equipment[],Equipment!$BC$2)*VLOOKUP(J279,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D279,2)=\"Tk\",VLOOKUP(D279,Equipment[],Equipment!$M$2)\n+VLOOKUP(D279,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J280","v":"--"},{"$f":"IF(LEFT(D280,2)=\"Tk\",\nVLOOKUP(D280,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B280=\"D\",'9   Trucks'!AN280/'9   Trucks'!T280,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J280,2)=\"Ld\",LEFT(J280,2)=\"Sh\",LEFT(J280,2)=\"Ex\"),VLOOKUP(J280,Equipment[],Equipment!$M$2)\n+VLOOKUP(J280,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J280,2)=\"Ld\",LEFT(J280,2)=\"Sh\"),VLOOKUP(J280,Equipment[],Equipment!$BA$2),\nIF(LEFT(J280,2)=\"Ex\",VLOOKUP(J280,Equipment[],Equipment!$BC$2)*VLOOKUP(J280,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D280,2)=\"Tk\",VLOOKUP(D280,Equipment[],Equipment!$M$2)\n+VLOOKUP(D280,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J281","v":"--"},{"$f":"IF(LEFT(D281,2)=\"Tk\",\nVLOOKUP(D281,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B281=\"D\",'9   Trucks'!AN281/'9   Trucks'!T281,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J281,2)=\"Ld\",LEFT(J281,2)=\"Sh\",LEFT(J281,2)=\"Ex\"),VLOOKUP(J281,Equipment[],Equipment!$M$2)\n+VLOOKUP(J281,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J281,2)=\"Ld\",LEFT(J281,2)=\"Sh\"),VLOOKUP(J281,Equipment[],Equipment!$BA$2),\nIF(LEFT(J281,2)=\"Ex\",VLOOKUP(J281,Equipment[],Equipment!$BC$2)*VLOOKUP(J281,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D281,2)=\"Tk\",VLOOKUP(D281,Equipment[],Equipment!$M$2)\n+VLOOKUP(D281,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J282","v":"--"},{"$f":"IF(LEFT(D282,2)=\"Tk\",\nVLOOKUP(D282,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B282=\"D\",'9   Trucks'!AN282/'9   Trucks'!T282,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J282,2)=\"Ld\",LEFT(J282,2)=\"Sh\",LEFT(J282,2)=\"Ex\"),VLOOKUP(J282,Equipment[],Equipment!$M$2)\n+VLOOKUP(J282,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J282,2)=\"Ld\",LEFT(J282,2)=\"Sh\"),VLOOKUP(J282,Equipment[],Equipment!$BA$2),\nIF(LEFT(J282,2)=\"Ex\",VLOOKUP(J282,Equipment[],Equipment!$BC$2)*VLOOKUP(J282,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D282,2)=\"Tk\",VLOOKUP(D282,Equipment[],Equipment!$M$2)\n+VLOOKUP(D282,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J283","v":"--"},{"$f":"IF(LEFT(D283,2)=\"Tk\",\nVLOOKUP(D283,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B283=\"D\",'9   Trucks'!AN283/'9   Trucks'!T283,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J283,2)=\"Ld\",LEFT(J283,2)=\"Sh\",LEFT(J283,2)=\"Ex\"),VLOOKUP(J283,Equipment[],Equipment!$M$2)\n+VLOOKUP(J283,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J283,2)=\"Ld\",LEFT(J283,2)=\"Sh\"),VLOOKUP(J283,Equipment[],Equipment!$BA$2),\nIF(LEFT(J283,2)=\"Ex\",VLOOKUP(J283,Equipment[],Equipment!$BC$2)*VLOOKUP(J283,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D283,2)=\"Tk\",VLOOKUP(D283,Equipment[],Equipment!$M$2)\n+VLOOKUP(D283,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J284","v":"--"},{"$f":"IF(LEFT(D284,2)=\"Tk\",\nVLOOKUP(D284,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B284=\"D\",'9   Trucks'!AN284/'9   Trucks'!T284,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J284,2)=\"Ld\",LEFT(J284,2)=\"Sh\",LEFT(J284,2)=\"Ex\"),VLOOKUP(J284,Equipment[],Equipment!$M$2)\n+VLOOKUP(J284,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J284,2)=\"Ld\",LEFT(J284,2)=\"Sh\"),VLOOKUP(J284,Equipment[],Equipment!$BA$2),\nIF(LEFT(J284,2)=\"Ex\",VLOOKUP(J284,Equipment[],Equipment!$BC$2)*VLOOKUP(J284,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D284,2)=\"Tk\",VLOOKUP(D284,Equipment[],Equipment!$M$2)\n+VLOOKUP(D284,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J285","v":"--"},{"$f":"IF(LEFT(D285,2)=\"Tk\",\nVLOOKUP(D285,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B285=\"D\",'9   Trucks'!AN285/'9   Trucks'!T285,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J285,2)=\"Ld\",LEFT(J285,2)=\"Sh\",LEFT(J285,2)=\"Ex\"),VLOOKUP(J285,Equipment[],Equipment!$M$2)\n+VLOOKUP(J285,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J285,2)=\"Ld\",LEFT(J285,2)=\"Sh\"),VLOOKUP(J285,Equipment[],Equipment!$BA$2),\nIF(LEFT(J285,2)=\"Ex\",VLOOKUP(J285,Equipment[],Equipment!$BC$2)*VLOOKUP(J285,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D285,2)=\"Tk\",VLOOKUP(D285,Equipment[],Equipment!$M$2)\n+VLOOKUP(D285,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J286","v":"--"},{"$f":"IF(LEFT(D286,2)=\"Tk\",\nVLOOKUP(D286,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B286=\"D\",'9   Trucks'!AN286/'9   Trucks'!T286,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J286,2)=\"Ld\",LEFT(J286,2)=\"Sh\",LEFT(J286,2)=\"Ex\"),VLOOKUP(J286,Equipment[],Equipment!$M$2)\n+VLOOKUP(J286,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J286,2)=\"Ld\",LEFT(J286,2)=\"Sh\"),VLOOKUP(J286,Equipment[],Equipment!$BA$2),\nIF(LEFT(J286,2)=\"Ex\",VLOOKUP(J286,Equipment[],Equipment!$BC$2)*VLOOKUP(J286,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D286,2)=\"Tk\",VLOOKUP(D286,Equipment[],Equipment!$M$2)\n+VLOOKUP(D286,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J287","v":"--"},{"$f":"IF(LEFT(D287,2)=\"Tk\",\nVLOOKUP(D287,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B287=\"D\",'9   Trucks'!AN287/'9   Trucks'!T287,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J287,2)=\"Ld\",LEFT(J287,2)=\"Sh\",LEFT(J287,2)=\"Ex\"),VLOOKUP(J287,Equipment[],Equipment!$M$2)\n+VLOOKUP(J287,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J287,2)=\"Ld\",LEFT(J287,2)=\"Sh\"),VLOOKUP(J287,Equipment[],Equipment!$BA$2),\nIF(LEFT(J287,2)=\"Ex\",VLOOKUP(J287,Equipment[],Equipment!$BC$2)*VLOOKUP(J287,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D287,2)=\"Tk\",VLOOKUP(D287,Equipment[],Equipment!$M$2)\n+VLOOKUP(D287,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J288","v":"--"},{"$f":"IF(LEFT(D288,2)=\"Tk\",\nVLOOKUP(D288,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B288=\"D\",'9   Trucks'!AN288/'9   Trucks'!T288,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J288,2)=\"Ld\",LEFT(J288,2)=\"Sh\",LEFT(J288,2)=\"Ex\"),VLOOKUP(J288,Equipment[],Equipment!$M$2)\n+VLOOKUP(J288,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J288,2)=\"Ld\",LEFT(J288,2)=\"Sh\"),VLOOKUP(J288,Equipment[],Equipment!$BA$2),\nIF(LEFT(J288,2)=\"Ex\",VLOOKUP(J288,Equipment[],Equipment!$BC$2)*VLOOKUP(J288,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D288,2)=\"Tk\",VLOOKUP(D288,Equipment[],Equipment!$M$2)\n+VLOOKUP(D288,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'9   Trucks'!J289","v":"--"},{"$f":"IF(LEFT(D289,2)=\"Tk\",\nVLOOKUP(D289,Equipment[],Equipment!$AT$2),\n0)","v":0},{"$f":"'9   Trucks'!$T$15:$T$319","v":0},{"$f":"IF(B289=\"D\",'9   Trucks'!AN289/'9   Trucks'!T289,0)","v":0},0,{"$f":"'9   Trucks'!$L$15:$L$319","v":0},0,{"$f":"IF(OR(LEFT(J289,2)=\"Ld\",LEFT(J289,2)=\"Sh\",LEFT(J289,2)=\"Ex\"),VLOOKUP(J289,Equipment[],Equipment!$M$2)\n+VLOOKUP(J289,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"IF(OR(LEFT(J289,2)=\"Ld\",LEFT(J289,2)=\"Sh\"),VLOOKUP(J289,Equipment[],Equipment!$BA$2),\nIF(LEFT(J289,2)=\"Ex\",VLOOKUP(J289,Equipment[],Equipment!$BC$2)*VLOOKUP(J289,Equipment[],Equipment!$BE$2),\n0))","v":0},{"$f":"'9   Trucks'!$K$15:$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'9   Trucks'!$P$15:$P$319","v":0},{"$f":"IF(LEFT(D289,2)=\"Tk\",VLOOKUP(D289,Equipment[],Equipment!$M$2)\n+VLOOKUP(D289,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"19 Scraper Optimization","index":24,"n_rows":289,"n_cols":40,"rows_kept":289,"cut":false,"hidden":false,"merged":[[12,15,12,24],[12,26,12,36],[4,4,5,9]]}
[null,null,null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No Scrapers used in Tyrone RCE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Tyrone Mine"}]
[null,null,null,null,"Scraper Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,"This sheet calculates the most efficient number of scrapers (up to 10 or maximum) per dozer. The dozer assists scrapers for rough grading at waste rock stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Task Time for X Scrapers (hr)",null,null,null,null,null,null,null,null,null,null,"Cost of Using X Scrapers per Dozer ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Scraper R/T Task Time (min)","Pusher Cycle Time (min/cycle)","Max Number of Scrapers per Dozer","Dozer Type","Dozer Cost ($/hr)","Task Time for one Scraper (hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,"Scrapers Cost ($/hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,1,"Lowest Cost ($)","Optimum Number of Scrapers Per Dozer","Optimum Number of Scrapers Per Dozer Within Max"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T15","v":0},{"$f":"'11 Scrapers'!U15","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(K15>0,J15/K15,1),\n0)","v":0},{"$f":"IF(AND(B15=\"A\",C15=\"a\",LEFT(D15,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M15,2)=\"Dz\",VLOOKUP(M15,Equipment[],Equipment!$M$2)\n+VLOOKUP(M15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB15","v":0},{"$f":"IF(L15>0,O15/ROUNDUP(L15,0),0)","v":0},{"$f":"IF(L15>0,O15/ROUNDDOWN(L15,0),0)","v":0},{"$f":"O15/$R$14","v":0},{"$f":"O15/$S$14","v":0},{"$f":"O15/$T$14","v":0},{"$f":"O15/$U$14","v":0},{"$f":"O15/$V$14","v":0},{"$f":"O15/$W$14","v":0},{"$f":"O15/$X$14","v":0},{"$f":"O15/$Y$14","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$M$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P15*ROUNDUP(L15,0)*Z15)+(P15*N15)","v":0},{"$f":"(Q15*ROUNDDOWN(L15,0)*Z15)+(Q15*N15)","v":0},{"$f":"(R15*$AC$14*Z15)+(R15*N15)","v":0},{"$f":"(S15*$AD$14*Z15)+(S15*N15)","v":0},{"$f":"(T15*$AE$14*Z15)+(T15*N15)","v":0},{"$f":"(U15*$AF$14*Z15)+(U15*N15)","v":0},{"$f":"(V15*$AG$14*Z15)+(V15*N15)","v":0},{"$f":"(W15*$AH$14*Z15)+(W15*N15)","v":0},{"$f":"(X15*$AI$14*Z15)+(X15*N15)","v":0},{"$f":"(Y15*$AJ$14*Z15)+(Y15*N15)","v":0},{"$f":"(O15*$AK$14*Z15)+(O15*N15)","v":0},{"$f":"MIN(AA15:AK15)","v":0},{"$f":"IF(AND(B15=\"A\",LEFT(D15,2)=\"Sc\"),\nIF(AC15<AD15,9,\nIF(AD15<AE15,8,\nIF(AE15<AF15,7,\nIF(AF15<AG15,6,\nIF(AG15<AH15,5,\nIF(AH15<AI15,4,\nIF(AI15<AJ15,3,\nIF(AJ15<AK15,2,1)))))))),\n0)","v":0},{"$f":"IF(AM15<L15,AM15,\nIF(AA15>=AB15,ROUNDDOWN(L15,0),\nIF(AA15<AB15,ROUNDUP(L15,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T16","v":0},{"$f":"'11 Scrapers'!U16","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(K16>0,J16/K16,1),\n0)","v":0},{"$f":"IF(AND(B16=\"A\",C16=\"a\",LEFT(D16,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M16,2)=\"Dz\",VLOOKUP(M16,Equipment[],Equipment!$M$2)\n+VLOOKUP(M16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB16","v":0},{"$f":"IF(L16>0,O16/ROUNDUP(L16,0),0)","v":0},{"$f":"IF(L16>0,O16/ROUNDDOWN(L16,0),0)","v":0},{"$f":"O16/$R$14","v":0},{"$f":"O16/$S$14","v":0},{"$f":"O16/$T$14","v":0},{"$f":"O16/$U$14","v":0},{"$f":"O16/$V$14","v":0},{"$f":"O16/$W$14","v":0},{"$f":"O16/$X$14","v":0},{"$f":"O16/$Y$14","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$M$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P16*ROUNDUP(L16,0)*Z16)+(P16*N16)","v":0},{"$f":"(Q16*ROUNDDOWN(L16,0)*Z16)+(Q16*N16)","v":0},{"$f":"(R16*$AC$14*Z16)+(R16*N16)","v":0},{"$f":"(S16*$AD$14*Z16)+(S16*N16)","v":0},{"$f":"(T16*$AE$14*Z16)+(T16*N16)","v":0},{"$f":"(U16*$AF$14*Z16)+(U16*N16)","v":0},{"$f":"(V16*$AG$14*Z16)+(V16*N16)","v":0},{"$f":"(W16*$AH$14*Z16)+(W16*N16)","v":0},{"$f":"(X16*$AI$14*Z16)+(X16*N16)","v":0},{"$f":"(Y16*$AJ$14*Z16)+(Y16*N16)","v":0},{"$f":"(O16*$AK$14*Z16)+(O16*N16)","v":0},{"$f":"MIN(AA16:AK16)","v":0},{"$f":"IF(AND(B16=\"A\",LEFT(D16,2)=\"Sc\"),\nIF(AC16<AD16,9,\nIF(AD16<AE16,8,\nIF(AE16<AF16,7,\nIF(AF16<AG16,6,\nIF(AG16<AH16,5,\nIF(AH16<AI16,4,\nIF(AI16<AJ16,3,\nIF(AJ16<AK16,2,1)))))))),\n0)","v":0},{"$f":"IF(AM16<L16,AM16,\nIF(AA16>=AB16,ROUNDDOWN(L16,0),\nIF(AA16<AB16,ROUNDUP(L16,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T17","v":0},{"$f":"'11 Scrapers'!U17","v":0},0,0,{"$f":"IF(LEFT(M17,2)=\"Dz\",VLOOKUP(M17,Equipment[],Equipment!$M$2)\n+VLOOKUP(M17,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$M$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T18","v":0},{"$f":"'11 Scrapers'!U18","v":0},0,0,{"$f":"IF(LEFT(M18,2)=\"Dz\",VLOOKUP(M18,Equipment[],Equipment!$M$2)\n+VLOOKUP(M18,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$M$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T19","v":0},{"$f":"'11 Scrapers'!U19","v":0},0,0,{"$f":"IF(LEFT(M19,2)=\"Dz\",VLOOKUP(M19,Equipment[],Equipment!$M$2)\n+VLOOKUP(M19,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$M$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T20","v":0},{"$f":"'11 Scrapers'!U20","v":0},0,0,{"$f":"IF(LEFT(M20,2)=\"Dz\",VLOOKUP(M20,Equipment[],Equipment!$M$2)\n+VLOOKUP(M20,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$M$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T21","v":0},{"$f":"'11 Scrapers'!U21","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(K21>0,J21/K21,1),\n0)","v":0},{"$f":"IF(AND(B21=\"A\",C21=\"a\",LEFT(D21,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M21,2)=\"Dz\",VLOOKUP(M21,Equipment[],Equipment!$M$2)\n+VLOOKUP(M21,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB21","v":0},{"$f":"IF(L21>0,O21/ROUNDUP(L21,0),0)","v":0},{"$f":"IF(L21>0,O21/ROUNDDOWN(L21,0),0)","v":0},{"$f":"O21/$R$14","v":0},{"$f":"O21/$S$14","v":0},{"$f":"O21/$T$14","v":0},{"$f":"O21/$U$14","v":0},{"$f":"O21/$V$14","v":0},{"$f":"O21/$W$14","v":0},{"$f":"O21/$X$14","v":0},{"$f":"O21/$Y$14","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$M$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P21*ROUNDUP(L21,0)*Z21)+(P21*N21)","v":0},{"$f":"(Q21*ROUNDDOWN(L21,0)*Z21)+(Q21*N21)","v":0},{"$f":"(R21*$AC$14*Z21)+(R21*N21)","v":0},{"$f":"(S21*$AD$14*Z21)+(S21*N21)","v":0},{"$f":"(T21*$AE$14*Z21)+(T21*N21)","v":0},{"$f":"(U21*$AF$14*Z21)+(U21*N21)","v":0},{"$f":"(V21*$AG$14*Z21)+(V21*N21)","v":0},{"$f":"(W21*$AH$14*Z21)+(W21*N21)","v":0},{"$f":"(X21*$AI$14*Z21)+(X21*N21)","v":0},{"$f":"(Y21*$AJ$14*Z21)+(Y21*N21)","v":0},{"$f":"(O21*$AK$14*Z21)+(O21*N21)","v":0},{"$f":"MIN(AA21:AK21)","v":0},{"$f":"IF(AND(B21=\"A\",LEFT(D21,2)=\"Sc\"),\nIF(AC21<AD21,9,\nIF(AD21<AE21,8,\nIF(AE21<AF21,7,\nIF(AF21<AG21,6,\nIF(AG21<AH21,5,\nIF(AH21<AI21,4,\nIF(AI21<AJ21,3,\nIF(AJ21<AK21,2,1)))))))),\n0)","v":0},{"$f":"IF(AM21<L21,AM21,\nIF(AA21>=AB21,ROUNDDOWN(L21,0),\nIF(AA21<AB21,ROUNDUP(L21,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T22","v":0},{"$f":"'11 Scrapers'!U22","v":0},0,0,{"$f":"IF(LEFT(M22,2)=\"Dz\",VLOOKUP(M22,Equipment[],Equipment!$M$2)\n+VLOOKUP(M22,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$M$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T23","v":0},{"$f":"'11 Scrapers'!U23","v":0},0,0,{"$f":"IF(LEFT(M23,2)=\"Dz\",VLOOKUP(M23,Equipment[],Equipment!$M$2)\n+VLOOKUP(M23,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$M$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T24","v":0},{"$f":"'11 Scrapers'!U24","v":0},0,0,{"$f":"IF(LEFT(M24,2)=\"Dz\",VLOOKUP(M24,Equipment[],Equipment!$M$2)\n+VLOOKUP(M24,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$M$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T25","v":0},{"$f":"'11 Scrapers'!U25","v":0},0,0,{"$f":"IF(LEFT(M25,2)=\"Dz\",VLOOKUP(M25,Equipment[],Equipment!$M$2)\n+VLOOKUP(M25,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$M$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T26","v":0},{"$f":"'11 Scrapers'!U26","v":0},0,0,{"$f":"IF(LEFT(M26,2)=\"Dz\",VLOOKUP(M26,Equipment[],Equipment!$M$2)\n+VLOOKUP(M26,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$M$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T27","v":0},{"$f":"'11 Scrapers'!U27","v":0},0,0,{"$f":"IF(LEFT(M27,2)=\"Dz\",VLOOKUP(M27,Equipment[],Equipment!$M$2)\n+VLOOKUP(M27,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB27","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$M$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T28","v":0},{"$f":"'11 Scrapers'!U28","v":0},0,0,{"$f":"IF(LEFT(M28,2)=\"Dz\",VLOOKUP(M28,Equipment[],Equipment!$M$2)\n+VLOOKUP(M28,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$M$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T29","v":0},{"$f":"'11 Scrapers'!U29","v":0},0,0,{"$f":"IF(LEFT(M29,2)=\"Dz\",VLOOKUP(M29,Equipment[],Equipment!$M$2)\n+VLOOKUP(M29,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$M$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T30","v":0},{"$f":"'11 Scrapers'!U30","v":0},0,0,{"$f":"IF(LEFT(M30,2)=\"Dz\",VLOOKUP(M30,Equipment[],Equipment!$M$2)\n+VLOOKUP(M30,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$M$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T31","v":0},{"$f":"'11 Scrapers'!U31","v":0},0,0,{"$f":"IF(LEFT(M31,2)=\"Dz\",VLOOKUP(M31,Equipment[],Equipment!$M$2)\n+VLOOKUP(M31,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$M$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T32","v":0},{"$f":"'11 Scrapers'!U32","v":0},0,0,{"$f":"IF(LEFT(M32,2)=\"Dz\",VLOOKUP(M32,Equipment[],Equipment!$M$2)\n+VLOOKUP(M32,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$M$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T33","v":0},{"$f":"'11 Scrapers'!U33","v":0},0,0,{"$f":"IF(LEFT(M33,2)=\"Dz\",VLOOKUP(M33,Equipment[],Equipment!$M$2)\n+VLOOKUP(M33,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$M$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T34","v":0},{"$f":"'11 Scrapers'!U34","v":0},0,0,{"$f":"IF(LEFT(M34,2)=\"Dz\",VLOOKUP(M34,Equipment[],Equipment!$M$2)\n+VLOOKUP(M34,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$M$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T35","v":0},{"$f":"'11 Scrapers'!U35","v":0},0,0,{"$f":"IF(LEFT(M35,2)=\"Dz\",VLOOKUP(M35,Equipment[],Equipment!$M$2)\n+VLOOKUP(M35,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$M$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T36","v":0},{"$f":"'11 Scrapers'!U36","v":0},0,0,{"$f":"IF(LEFT(M36,2)=\"Dz\",VLOOKUP(M36,Equipment[],Equipment!$M$2)\n+VLOOKUP(M36,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$M$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T37","v":0},{"$f":"'11 Scrapers'!U37","v":0},0,0,{"$f":"IF(LEFT(M37,2)=\"Dz\",VLOOKUP(M37,Equipment[],Equipment!$M$2)\n+VLOOKUP(M37,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$M$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T38","v":0},{"$f":"'11 Scrapers'!U38","v":0},0,0,{"$f":"IF(LEFT(M38,2)=\"Dz\",VLOOKUP(M38,Equipment[],Equipment!$M$2)\n+VLOOKUP(M38,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB38","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$M$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T39","v":0},{"$f":"'11 Scrapers'!U39","v":0},0,0,{"$f":"IF(LEFT(M39,2)=\"Dz\",VLOOKUP(M39,Equipment[],Equipment!$M$2)\n+VLOOKUP(M39,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$M$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T40","v":0},{"$f":"'11 Scrapers'!U40","v":0},0,0,{"$f":"IF(LEFT(M40,2)=\"Dz\",VLOOKUP(M40,Equipment[],Equipment!$M$2)\n+VLOOKUP(M40,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$M$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T41","v":0},{"$f":"'11 Scrapers'!U41","v":0},0,0,{"$f":"IF(LEFT(M41,2)=\"Dz\",VLOOKUP(M41,Equipment[],Equipment!$M$2)\n+VLOOKUP(M41,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$M$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T42","v":0},{"$f":"'11 Scrapers'!U42","v":0},0,0,{"$f":"IF(LEFT(M42,2)=\"Dz\",VLOOKUP(M42,Equipment[],Equipment!$M$2)\n+VLOOKUP(M42,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$M$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T43","v":0},{"$f":"'11 Scrapers'!U43","v":0},0,0,{"$f":"IF(LEFT(M43,2)=\"Dz\",VLOOKUP(M43,Equipment[],Equipment!$M$2)\n+VLOOKUP(M43,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$M$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T44","v":0},{"$f":"'11 Scrapers'!U44","v":0},0,0,{"$f":"IF(LEFT(M44,2)=\"Dz\",VLOOKUP(M44,Equipment[],Equipment!$M$2)\n+VLOOKUP(M44,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$M$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T45","v":0},{"$f":"'11 Scrapers'!U45","v":0},0,0,{"$f":"IF(LEFT(M45,2)=\"Dz\",VLOOKUP(M45,Equipment[],Equipment!$M$2)\n+VLOOKUP(M45,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$M$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T46","v":0},{"$f":"'11 Scrapers'!U46","v":0},0,0,{"$f":"IF(LEFT(M46,2)=\"Dz\",VLOOKUP(M46,Equipment[],Equipment!$M$2)\n+VLOOKUP(M46,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$M$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T47","v":0},{"$f":"'11 Scrapers'!U47","v":0},0,0,{"$f":"IF(LEFT(M47,2)=\"Dz\",VLOOKUP(M47,Equipment[],Equipment!$M$2)\n+VLOOKUP(M47,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB47","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$M$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T48","v":0},{"$f":"'11 Scrapers'!U48","v":0},0,0,{"$f":"IF(LEFT(M48,2)=\"Dz\",VLOOKUP(M48,Equipment[],Equipment!$M$2)\n+VLOOKUP(M48,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$M$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T49","v":0},{"$f":"'11 Scrapers'!U49","v":0},0,0,{"$f":"IF(LEFT(M49,2)=\"Dz\",VLOOKUP(M49,Equipment[],Equipment!$M$2)\n+VLOOKUP(M49,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$M$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T50","v":0},{"$f":"'11 Scrapers'!U50","v":0},0,0,{"$f":"IF(LEFT(M50,2)=\"Dz\",VLOOKUP(M50,Equipment[],Equipment!$M$2)\n+VLOOKUP(M50,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$M$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T51","v":0},{"$f":"'11 Scrapers'!U51","v":0},0,0,{"$f":"IF(LEFT(M51,2)=\"Dz\",VLOOKUP(M51,Equipment[],Equipment!$M$2)\n+VLOOKUP(M51,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$M$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T52","v":0},{"$f":"'11 Scrapers'!U52","v":0},0,0,{"$f":"IF(LEFT(M52,2)=\"Dz\",VLOOKUP(M52,Equipment[],Equipment!$M$2)\n+VLOOKUP(M52,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$M$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T53","v":0},{"$f":"'11 Scrapers'!U53","v":0},0,0,{"$f":"IF(LEFT(M53,2)=\"Dz\",VLOOKUP(M53,Equipment[],Equipment!$M$2)\n+VLOOKUP(M53,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB53","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$M$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T54","v":0},{"$f":"'11 Scrapers'!U54","v":0},0,0,{"$f":"IF(LEFT(M54,2)=\"Dz\",VLOOKUP(M54,Equipment[],Equipment!$M$2)\n+VLOOKUP(M54,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$M$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T55","v":0},{"$f":"'11 Scrapers'!U55","v":0},0,0,{"$f":"IF(LEFT(M55,2)=\"Dz\",VLOOKUP(M55,Equipment[],Equipment!$M$2)\n+VLOOKUP(M55,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$M$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T56","v":0},{"$f":"'11 Scrapers'!U56","v":0},0,0,{"$f":"IF(LEFT(M56,2)=\"Dz\",VLOOKUP(M56,Equipment[],Equipment!$M$2)\n+VLOOKUP(M56,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$M$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T57","v":0},{"$f":"'11 Scrapers'!U57","v":0},0,0,{"$f":"IF(LEFT(M57,2)=\"Dz\",VLOOKUP(M57,Equipment[],Equipment!$M$2)\n+VLOOKUP(M57,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB57","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$M$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T58","v":0},{"$f":"'11 Scrapers'!U58","v":0},0,0,{"$f":"IF(LEFT(M58,2)=\"Dz\",VLOOKUP(M58,Equipment[],Equipment!$M$2)\n+VLOOKUP(M58,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$M$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T59","v":0},{"$f":"'11 Scrapers'!U59","v":0},0,0,{"$f":"IF(LEFT(M59,2)=\"Dz\",VLOOKUP(M59,Equipment[],Equipment!$M$2)\n+VLOOKUP(M59,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$M$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T60","v":0},{"$f":"'11 Scrapers'!U60","v":0},0,0,{"$f":"IF(LEFT(M60,2)=\"Dz\",VLOOKUP(M60,Equipment[],Equipment!$M$2)\n+VLOOKUP(M60,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$M$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T61","v":0},{"$f":"'11 Scrapers'!U61","v":0},0,0,{"$f":"IF(LEFT(M61,2)=\"Dz\",VLOOKUP(M61,Equipment[],Equipment!$M$2)\n+VLOOKUP(M61,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$M$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T62","v":0},{"$f":"'11 Scrapers'!U62","v":0},0,0,{"$f":"IF(LEFT(M62,2)=\"Dz\",VLOOKUP(M62,Equipment[],Equipment!$M$2)\n+VLOOKUP(M62,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$M$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T63","v":0},{"$f":"'11 Scrapers'!U63","v":0},0,0,{"$f":"IF(LEFT(M63,2)=\"Dz\",VLOOKUP(M63,Equipment[],Equipment!$M$2)\n+VLOOKUP(M63,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$M$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T64","v":0},{"$f":"'11 Scrapers'!U64","v":0},0,0,{"$f":"IF(LEFT(M64,2)=\"Dz\",VLOOKUP(M64,Equipment[],Equipment!$M$2)\n+VLOOKUP(M64,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$M$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T65","v":0},{"$f":"'11 Scrapers'!U65","v":0},0,0,{"$f":"IF(LEFT(M65,2)=\"Dz\",VLOOKUP(M65,Equipment[],Equipment!$M$2)\n+VLOOKUP(M65,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB65","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$M$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T66","v":0},{"$f":"'11 Scrapers'!U66","v":0},0,0,{"$f":"IF(LEFT(M66,2)=\"Dz\",VLOOKUP(M66,Equipment[],Equipment!$M$2)\n+VLOOKUP(M66,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB66","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$M$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T67","v":0},{"$f":"'11 Scrapers'!U67","v":0},0,0,{"$f":"IF(LEFT(M67,2)=\"Dz\",VLOOKUP(M67,Equipment[],Equipment!$M$2)\n+VLOOKUP(M67,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$M$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T68","v":0},{"$f":"'11 Scrapers'!U68","v":0},0,0,{"$f":"IF(LEFT(M68,2)=\"Dz\",VLOOKUP(M68,Equipment[],Equipment!$M$2)\n+VLOOKUP(M68,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$M$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T69","v":0},{"$f":"'11 Scrapers'!U69","v":0},0,0,{"$f":"IF(LEFT(M69,2)=\"Dz\",VLOOKUP(M69,Equipment[],Equipment!$M$2)\n+VLOOKUP(M69,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$M$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T70","v":0},{"$f":"'11 Scrapers'!U70","v":0},0,0,{"$f":"IF(LEFT(M70,2)=\"Dz\",VLOOKUP(M70,Equipment[],Equipment!$M$2)\n+VLOOKUP(M70,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$M$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T71","v":0},{"$f":"'11 Scrapers'!U71","v":0},0,0,{"$f":"IF(LEFT(M71,2)=\"Dz\",VLOOKUP(M71,Equipment[],Equipment!$M$2)\n+VLOOKUP(M71,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$M$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T72","v":0},{"$f":"'11 Scrapers'!U72","v":0},0,0,{"$f":"IF(LEFT(M72,2)=\"Dz\",VLOOKUP(M72,Equipment[],Equipment!$M$2)\n+VLOOKUP(M72,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$M$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T73","v":0},{"$f":"'11 Scrapers'!U73","v":0},0,0,{"$f":"IF(LEFT(M73,2)=\"Dz\",VLOOKUP(M73,Equipment[],Equipment!$M$2)\n+VLOOKUP(M73,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$M$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T74","v":0},{"$f":"'11 Scrapers'!U74","v":0},0,0,{"$f":"IF(LEFT(M74,2)=\"Dz\",VLOOKUP(M74,Equipment[],Equipment!$M$2)\n+VLOOKUP(M74,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$M$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T75","v":0},{"$f":"'11 Scrapers'!U75","v":0},0,0,{"$f":"IF(LEFT(M75,2)=\"Dz\",VLOOKUP(M75,Equipment[],Equipment!$M$2)\n+VLOOKUP(M75,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$M$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T76","v":0},{"$f":"'11 Scrapers'!U76","v":0},0,0,{"$f":"IF(LEFT(M76,2)=\"Dz\",VLOOKUP(M76,Equipment[],Equipment!$M$2)\n+VLOOKUP(M76,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$M$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'11 Scrapers'!T77","v":0},{"$f":"'11 Scrapers'!U77","v":0},0,0,{"$f":"IF(LEFT(M77,2)=\"Dz\",VLOOKUP(M77,Equipment[],Equipment!$M$2)\n+VLOOKUP(M77,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D77,2)=\"Sc\",VLOOKUP(D77,Equipment[],Equipment!$M$2)\n+VLOOKUP(D77,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"'11 Scrapers'!T78","v":0},{"$f":"'11 Scrapers'!U78","v":0},0,0,{"$f":"IF(LEFT(M78,2)=\"Dz\",VLOOKUP(M78,Equipment[],Equipment!$M$2)\n+VLOOKUP(M78,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB78","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D78,2)=\"Sc\",VLOOKUP(D78,Equipment[],Equipment!$M$2)\n+VLOOKUP(D78,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 319D L"},{"$f":"'11 Scrapers'!T79","v":0},{"$f":"'11 Scrapers'!U79","v":0},0,0,{"$f":"IF(LEFT(M79,2)=\"Dz\",VLOOKUP(M79,Equipment[],Equipment!$M$2)\n+VLOOKUP(M79,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB79","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D79,2)=\"Sc\",VLOOKUP(D79,Equipment[],Equipment!$M$2)\n+VLOOKUP(D79,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T80","v":0},{"$f":"'11 Scrapers'!U80","v":0},0,0,{"$f":"IF(LEFT(M80,2)=\"Dz\",VLOOKUP(M80,Equipment[],Equipment!$M$2)\n+VLOOKUP(M80,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D80,2)=\"Sc\",VLOOKUP(D80,Equipment[],Equipment!$M$2)\n+VLOOKUP(D80,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T81","v":0},{"$f":"'11 Scrapers'!U81","v":0},0,0,{"$f":"IF(LEFT(M81,2)=\"Dz\",VLOOKUP(M81,Equipment[],Equipment!$M$2)\n+VLOOKUP(M81,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB81","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D81,2)=\"Sc\",VLOOKUP(D81,Equipment[],Equipment!$M$2)\n+VLOOKUP(D81,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T82","v":0},{"$f":"'11 Scrapers'!U82","v":0},0,0,{"$f":"IF(LEFT(M82,2)=\"Dz\",VLOOKUP(M82,Equipment[],Equipment!$M$2)\n+VLOOKUP(M82,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB82","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D82,2)=\"Sc\",VLOOKUP(D82,Equipment[],Equipment!$M$2)\n+VLOOKUP(D82,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T83","v":0},{"$f":"'11 Scrapers'!U83","v":0},0,0,{"$f":"IF(LEFT(M83,2)=\"Dz\",VLOOKUP(M83,Equipment[],Equipment!$M$2)\n+VLOOKUP(M83,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB83","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D83,2)=\"Sc\",VLOOKUP(D83,Equipment[],Equipment!$M$2)\n+VLOOKUP(D83,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T84","v":0},{"$f":"'11 Scrapers'!U84","v":0},0,0,{"$f":"IF(LEFT(M84,2)=\"Dz\",VLOOKUP(M84,Equipment[],Equipment!$M$2)\n+VLOOKUP(M84,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D84,2)=\"Sc\",VLOOKUP(D84,Equipment[],Equipment!$M$2)\n+VLOOKUP(D84,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T85","v":0},{"$f":"'11 Scrapers'!U85","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",\nIF(K85>0,J85/K85,1),\n0)","v":0},{"$f":"IF(AND(B85=\"A\",C85=\"a\",LEFT(D85,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A85,\"0\"),\"-\",\"A-\",C85,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M85,2)=\"Dz\",VLOOKUP(M85,Equipment[],Equipment!$M$2)\n+VLOOKUP(M85,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB85","v":0},{"$f":"IF(L85>0,O85/ROUNDUP(L85,0),0)","v":0},{"$f":"IF(L85>0,O85/ROUNDDOWN(L85,0),0)","v":0},{"$f":"O85/$R$14","v":0},{"$f":"O85/$S$14","v":0},{"$f":"O85/$T$14","v":0},{"$f":"O85/$U$14","v":0},{"$f":"O85/$V$14","v":0},{"$f":"O85/$W$14","v":0},{"$f":"O85/$X$14","v":0},{"$f":"O85/$Y$14","v":0},{"$f":"IF(LEFT(D85,2)=\"Sc\",VLOOKUP(D85,Equipment[],Equipment!$M$2)\n+VLOOKUP(D85,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P85*ROUNDUP(L85,0)*Z85)+(P85*N85)","v":0},{"$f":"(Q85*ROUNDDOWN(L85,0)*Z85)+(Q85*N85)","v":0},{"$f":"(R85*$AC$14*Z85)+(R85*N85)","v":0},{"$f":"(S85*$AD$14*Z85)+(S85*N85)","v":0},{"$f":"(T85*$AE$14*Z85)+(T85*N85)","v":0},{"$f":"(U85*$AF$14*Z85)+(U85*N85)","v":0},{"$f":"(V85*$AG$14*Z85)+(V85*N85)","v":0},{"$f":"(W85*$AH$14*Z85)+(W85*N85)","v":0},{"$f":"(X85*$AI$14*Z85)+(X85*N85)","v":0},{"$f":"(Y85*$AJ$14*Z85)+(Y85*N85)","v":0},{"$f":"(O85*$AK$14*Z85)+(O85*N85)","v":0},{"$f":"MIN(AA85:AK85)","v":0},{"$f":"IF(AND(B85=\"A\",LEFT(D85,2)=\"Sc\"),\nIF(AC85<AD85,9,\nIF(AD85<AE85,8,\nIF(AE85<AF85,7,\nIF(AF85<AG85,6,\nIF(AG85<AH85,5,\nIF(AH85<AI85,4,\nIF(AI85<AJ85,3,\nIF(AJ85<AK85,2,1)))))))),\n0)","v":0},{"$f":"IF(AM85<L85,AM85,\nIF(AA85>=AB85,ROUNDDOWN(L85,0),\nIF(AA85<AB85,ROUNDUP(L85,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T86","v":0},{"$f":"'11 Scrapers'!U86","v":0},0,0,{"$f":"IF(LEFT(M86,2)=\"Dz\",VLOOKUP(M86,Equipment[],Equipment!$M$2)\n+VLOOKUP(M86,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB86","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D86,2)=\"Sc\",VLOOKUP(D86,Equipment[],Equipment!$M$2)\n+VLOOKUP(D86,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T87","v":0},{"$f":"'11 Scrapers'!U87","v":0},0,0,{"$f":"IF(LEFT(M87,2)=\"Dz\",VLOOKUP(M87,Equipment[],Equipment!$M$2)\n+VLOOKUP(M87,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB87","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D87,2)=\"Sc\",VLOOKUP(D87,Equipment[],Equipment!$M$2)\n+VLOOKUP(D87,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T88","v":0},{"$f":"'11 Scrapers'!U88","v":0},0,0,{"$f":"IF(LEFT(M88,2)=\"Dz\",VLOOKUP(M88,Equipment[],Equipment!$M$2)\n+VLOOKUP(M88,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB88","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D88,2)=\"Sc\",VLOOKUP(D88,Equipment[],Equipment!$M$2)\n+VLOOKUP(D88,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T89","v":0},{"$f":"'11 Scrapers'!U89","v":0},0,0,{"$f":"IF(LEFT(M89,2)=\"Dz\",VLOOKUP(M89,Equipment[],Equipment!$M$2)\n+VLOOKUP(M89,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB89","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D89,2)=\"Sc\",VLOOKUP(D89,Equipment[],Equipment!$M$2)\n+VLOOKUP(D89,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T90","v":0},{"$f":"'11 Scrapers'!U90","v":0},0,0,{"$f":"IF(LEFT(M90,2)=\"Dz\",VLOOKUP(M90,Equipment[],Equipment!$M$2)\n+VLOOKUP(M90,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB90","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D90,2)=\"Sc\",VLOOKUP(D90,Equipment[],Equipment!$M$2)\n+VLOOKUP(D90,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T91","v":0},{"$f":"'11 Scrapers'!U91","v":0},0,0,{"$f":"IF(LEFT(M91,2)=\"Dz\",VLOOKUP(M91,Equipment[],Equipment!$M$2)\n+VLOOKUP(M91,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D91,2)=\"Sc\",VLOOKUP(D91,Equipment[],Equipment!$M$2)\n+VLOOKUP(D91,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T92","v":0},{"$f":"'11 Scrapers'!U92","v":0},0,0,{"$f":"IF(LEFT(M92,2)=\"Dz\",VLOOKUP(M92,Equipment[],Equipment!$M$2)\n+VLOOKUP(M92,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB92","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D92,2)=\"Sc\",VLOOKUP(D92,Equipment[],Equipment!$M$2)\n+VLOOKUP(D92,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T93","v":0},{"$f":"'11 Scrapers'!U93","v":0},0,0,{"$f":"IF(LEFT(M93,2)=\"Dz\",VLOOKUP(M93,Equipment[],Equipment!$M$2)\n+VLOOKUP(M93,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D93,2)=\"Sc\",VLOOKUP(D93,Equipment[],Equipment!$M$2)\n+VLOOKUP(D93,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T94","v":0},{"$f":"'11 Scrapers'!U94","v":0},0,0,{"$f":"IF(LEFT(M94,2)=\"Dz\",VLOOKUP(M94,Equipment[],Equipment!$M$2)\n+VLOOKUP(M94,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D94,2)=\"Sc\",VLOOKUP(D94,Equipment[],Equipment!$M$2)\n+VLOOKUP(D94,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T95","v":0},{"$f":"'11 Scrapers'!U95","v":0},0,0,{"$f":"IF(LEFT(M95,2)=\"Dz\",VLOOKUP(M95,Equipment[],Equipment!$M$2)\n+VLOOKUP(M95,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB95","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D95,2)=\"Sc\",VLOOKUP(D95,Equipment[],Equipment!$M$2)\n+VLOOKUP(D95,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T96","v":0},{"$f":"'11 Scrapers'!U96","v":0},0,0,{"$f":"IF(LEFT(M96,2)=\"Dz\",VLOOKUP(M96,Equipment[],Equipment!$M$2)\n+VLOOKUP(M96,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB96","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D96,2)=\"Sc\",VLOOKUP(D96,Equipment[],Equipment!$M$2)\n+VLOOKUP(D96,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T97","v":0},{"$f":"'11 Scrapers'!U97","v":0},0,0,{"$f":"IF(LEFT(M97,2)=\"Dz\",VLOOKUP(M97,Equipment[],Equipment!$M$2)\n+VLOOKUP(M97,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D97,2)=\"Sc\",VLOOKUP(D97,Equipment[],Equipment!$M$2)\n+VLOOKUP(D97,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T98","v":0},{"$f":"'11 Scrapers'!U98","v":0},0,0,{"$f":"IF(LEFT(M98,2)=\"Dz\",VLOOKUP(M98,Equipment[],Equipment!$M$2)\n+VLOOKUP(M98,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB98","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D98,2)=\"Sc\",VLOOKUP(D98,Equipment[],Equipment!$M$2)\n+VLOOKUP(D98,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T99","v":0},{"$f":"'11 Scrapers'!U99","v":0},0,0,{"$f":"IF(LEFT(M99,2)=\"Dz\",VLOOKUP(M99,Equipment[],Equipment!$M$2)\n+VLOOKUP(M99,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB99","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D99,2)=\"Sc\",VLOOKUP(D99,Equipment[],Equipment!$M$2)\n+VLOOKUP(D99,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T100","v":0},{"$f":"'11 Scrapers'!U100","v":0},0,0,{"$f":"IF(LEFT(M100,2)=\"Dz\",VLOOKUP(M100,Equipment[],Equipment!$M$2)\n+VLOOKUP(M100,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D100,2)=\"Sc\",VLOOKUP(D100,Equipment[],Equipment!$M$2)\n+VLOOKUP(D100,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T101","v":0},{"$f":"'11 Scrapers'!U101","v":0},0,0,{"$f":"IF(LEFT(M101,2)=\"Dz\",VLOOKUP(M101,Equipment[],Equipment!$M$2)\n+VLOOKUP(M101,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D101,2)=\"Sc\",VLOOKUP(D101,Equipment[],Equipment!$M$2)\n+VLOOKUP(D101,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T102","v":0},{"$f":"'11 Scrapers'!U102","v":0},0,0,{"$f":"IF(LEFT(M102,2)=\"Dz\",VLOOKUP(M102,Equipment[],Equipment!$M$2)\n+VLOOKUP(M102,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D102,2)=\"Sc\",VLOOKUP(D102,Equipment[],Equipment!$M$2)\n+VLOOKUP(D102,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T103","v":0},{"$f":"'11 Scrapers'!U103","v":0},0,0,{"$f":"IF(LEFT(M103,2)=\"Dz\",VLOOKUP(M103,Equipment[],Equipment!$M$2)\n+VLOOKUP(M103,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB103","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D103,2)=\"Sc\",VLOOKUP(D103,Equipment[],Equipment!$M$2)\n+VLOOKUP(D103,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T104","v":0},{"$f":"'11 Scrapers'!U104","v":0},0,0,{"$f":"IF(LEFT(M104,2)=\"Dz\",VLOOKUP(M104,Equipment[],Equipment!$M$2)\n+VLOOKUP(M104,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB104","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D104,2)=\"Sc\",VLOOKUP(D104,Equipment[],Equipment!$M$2)\n+VLOOKUP(D104,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T105","v":0},{"$f":"'11 Scrapers'!U105","v":0},0,0,{"$f":"IF(LEFT(M105,2)=\"Dz\",VLOOKUP(M105,Equipment[],Equipment!$M$2)\n+VLOOKUP(M105,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB105","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D105,2)=\"Sc\",VLOOKUP(D105,Equipment[],Equipment!$M$2)\n+VLOOKUP(D105,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T106","v":0},{"$f":"'11 Scrapers'!U106","v":0},0,0,{"$f":"IF(LEFT(M106,2)=\"Dz\",VLOOKUP(M106,Equipment[],Equipment!$M$2)\n+VLOOKUP(M106,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB106","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D106,2)=\"Sc\",VLOOKUP(D106,Equipment[],Equipment!$M$2)\n+VLOOKUP(D106,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T107","v":0},{"$f":"'11 Scrapers'!U107","v":0},0,0,{"$f":"IF(LEFT(M107,2)=\"Dz\",VLOOKUP(M107,Equipment[],Equipment!$M$2)\n+VLOOKUP(M107,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB107","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D107,2)=\"Sc\",VLOOKUP(D107,Equipment[],Equipment!$M$2)\n+VLOOKUP(D107,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T108","v":0},{"$f":"'11 Scrapers'!U108","v":0},0,0,{"$f":"IF(LEFT(M108,2)=\"Dz\",VLOOKUP(M108,Equipment[],Equipment!$M$2)\n+VLOOKUP(M108,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB108","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D108,2)=\"Sc\",VLOOKUP(D108,Equipment[],Equipment!$M$2)\n+VLOOKUP(D108,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T109","v":0},{"$f":"'11 Scrapers'!U109","v":0},0,0,{"$f":"IF(LEFT(M109,2)=\"Dz\",VLOOKUP(M109,Equipment[],Equipment!$M$2)\n+VLOOKUP(M109,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D109,2)=\"Sc\",VLOOKUP(D109,Equipment[],Equipment!$M$2)\n+VLOOKUP(D109,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T110","v":0},{"$f":"'11 Scrapers'!U110","v":0},0,0,{"$f":"IF(LEFT(M110,2)=\"Dz\",VLOOKUP(M110,Equipment[],Equipment!$M$2)\n+VLOOKUP(M110,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D110,2)=\"Sc\",VLOOKUP(D110,Equipment[],Equipment!$M$2)\n+VLOOKUP(D110,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T111","v":0},{"$f":"'11 Scrapers'!U111","v":0},0,0,{"$f":"IF(LEFT(M111,2)=\"Dz\",VLOOKUP(M111,Equipment[],Equipment!$M$2)\n+VLOOKUP(M111,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB111","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D111,2)=\"Sc\",VLOOKUP(D111,Equipment[],Equipment!$M$2)\n+VLOOKUP(D111,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T112","v":0},{"$f":"'11 Scrapers'!U112","v":0},0,0,{"$f":"IF(LEFT(M112,2)=\"Dz\",VLOOKUP(M112,Equipment[],Equipment!$M$2)\n+VLOOKUP(M112,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D112,2)=\"Sc\",VLOOKUP(D112,Equipment[],Equipment!$M$2)\n+VLOOKUP(D112,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T113","v":0},{"$f":"'11 Scrapers'!U113","v":0},0,0,{"$f":"IF(LEFT(M113,2)=\"Dz\",VLOOKUP(M113,Equipment[],Equipment!$M$2)\n+VLOOKUP(M113,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D113,2)=\"Sc\",VLOOKUP(D113,Equipment[],Equipment!$M$2)\n+VLOOKUP(D113,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T114","v":0},{"$f":"'11 Scrapers'!U114","v":0},0,0,{"$f":"IF(LEFT(M114,2)=\"Dz\",VLOOKUP(M114,Equipment[],Equipment!$M$2)\n+VLOOKUP(M114,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB114","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D114,2)=\"Sc\",VLOOKUP(D114,Equipment[],Equipment!$M$2)\n+VLOOKUP(D114,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T115","v":0},{"$f":"'11 Scrapers'!U115","v":0},0,0,{"$f":"IF(LEFT(M115,2)=\"Dz\",VLOOKUP(M115,Equipment[],Equipment!$M$2)\n+VLOOKUP(M115,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D115,2)=\"Sc\",VLOOKUP(D115,Equipment[],Equipment!$M$2)\n+VLOOKUP(D115,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"'11 Scrapers'!T116","v":0},{"$f":"'11 Scrapers'!U116","v":0},0,0,{"$f":"IF(LEFT(M116,2)=\"Dz\",VLOOKUP(M116,Equipment[],Equipment!$M$2)\n+VLOOKUP(M116,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB116","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D116,2)=\"Sc\",VLOOKUP(D116,Equipment[],Equipment!$M$2)\n+VLOOKUP(D116,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T117","v":0},{"$f":"'11 Scrapers'!U117","v":0},0,0,{"$f":"IF(LEFT(M117,2)=\"Dz\",VLOOKUP(M117,Equipment[],Equipment!$M$2)\n+VLOOKUP(M117,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB117","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D117,2)=\"Sc\",VLOOKUP(D117,Equipment[],Equipment!$M$2)\n+VLOOKUP(D117,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Hitachi EX3600-5"},{"$f":"'11 Scrapers'!T118","v":0},{"$f":"'11 Scrapers'!U118","v":0},0,0,{"$f":"IF(LEFT(M118,2)=\"Dz\",VLOOKUP(M118,Equipment[],Equipment!$M$2)\n+VLOOKUP(M118,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB118","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D118,2)=\"Sc\",VLOOKUP(D118,Equipment[],Equipment!$M$2)\n+VLOOKUP(D118,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 988H"},{"$f":"'11 Scrapers'!T119","v":0},{"$f":"'11 Scrapers'!U119","v":0},0,0,{"$f":"IF(LEFT(M119,2)=\"Dz\",VLOOKUP(M119,Equipment[],Equipment!$M$2)\n+VLOOKUP(M119,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB119","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D119,2)=\"Sc\",VLOOKUP(D119,Equipment[],Equipment!$M$2)\n+VLOOKUP(D119,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T120","v":0},{"$f":"'11 Scrapers'!U120","v":0},0,0,{"$f":"IF(LEFT(M120,2)=\"Dz\",VLOOKUP(M120,Equipment[],Equipment!$M$2)\n+VLOOKUP(M120,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB120","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D120,2)=\"Sc\",VLOOKUP(D120,Equipment[],Equipment!$M$2)\n+VLOOKUP(D120,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T121","v":0},{"$f":"'11 Scrapers'!U121","v":0},0,0,{"$f":"IF(LEFT(M121,2)=\"Dz\",VLOOKUP(M121,Equipment[],Equipment!$M$2)\n+VLOOKUP(M121,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB121","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D121,2)=\"Sc\",VLOOKUP(D121,Equipment[],Equipment!$M$2)\n+VLOOKUP(D121,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T122","v":0},{"$f":"'11 Scrapers'!U122","v":0},0,0,{"$f":"IF(LEFT(M122,2)=\"Dz\",VLOOKUP(M122,Equipment[],Equipment!$M$2)\n+VLOOKUP(M122,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB122","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D122,2)=\"Sc\",VLOOKUP(D122,Equipment[],Equipment!$M$2)\n+VLOOKUP(D122,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T123","v":0},{"$f":"'11 Scrapers'!U123","v":0},0,0,{"$f":"IF(LEFT(M123,2)=\"Dz\",VLOOKUP(M123,Equipment[],Equipment!$M$2)\n+VLOOKUP(M123,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB123","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D123,2)=\"Sc\",VLOOKUP(D123,Equipment[],Equipment!$M$2)\n+VLOOKUP(D123,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T124","v":0},{"$f":"'11 Scrapers'!U124","v":0},0,0,{"$f":"IF(LEFT(M124,2)=\"Dz\",VLOOKUP(M124,Equipment[],Equipment!$M$2)\n+VLOOKUP(M124,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB124","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D124,2)=\"Sc\",VLOOKUP(D124,Equipment[],Equipment!$M$2)\n+VLOOKUP(D124,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T125","v":0},{"$f":"'11 Scrapers'!U125","v":0},0,0,{"$f":"IF(LEFT(M125,2)=\"Dz\",VLOOKUP(M125,Equipment[],Equipment!$M$2)\n+VLOOKUP(M125,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB125","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D125,2)=\"Sc\",VLOOKUP(D125,Equipment[],Equipment!$M$2)\n+VLOOKUP(D125,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T126","v":0},{"$f":"'11 Scrapers'!U126","v":0},0,0,{"$f":"IF(LEFT(M126,2)=\"Dz\",VLOOKUP(M126,Equipment[],Equipment!$M$2)\n+VLOOKUP(M126,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB126","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D126,2)=\"Sc\",VLOOKUP(D126,Equipment[],Equipment!$M$2)\n+VLOOKUP(D126,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T127","v":0},{"$f":"'11 Scrapers'!U127","v":0},0,0,{"$f":"IF(LEFT(M127,2)=\"Dz\",VLOOKUP(M127,Equipment[],Equipment!$M$2)\n+VLOOKUP(M127,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB127","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D127,2)=\"Sc\",VLOOKUP(D127,Equipment[],Equipment!$M$2)\n+VLOOKUP(D127,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T128","v":0},{"$f":"'11 Scrapers'!U128","v":0},0,0,{"$f":"IF(LEFT(M128,2)=\"Dz\",VLOOKUP(M128,Equipment[],Equipment!$M$2)\n+VLOOKUP(M128,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB128","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D128,2)=\"Sc\",VLOOKUP(D128,Equipment[],Equipment!$M$2)\n+VLOOKUP(D128,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T129","v":0},{"$f":"'11 Scrapers'!U129","v":0},0,0,{"$f":"IF(LEFT(M129,2)=\"Dz\",VLOOKUP(M129,Equipment[],Equipment!$M$2)\n+VLOOKUP(M129,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB129","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D129,2)=\"Sc\",VLOOKUP(D129,Equipment[],Equipment!$M$2)\n+VLOOKUP(D129,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T130","v":0},{"$f":"'11 Scrapers'!U130","v":0},0,0,{"$f":"IF(LEFT(M130,2)=\"Dz\",VLOOKUP(M130,Equipment[],Equipment!$M$2)\n+VLOOKUP(M130,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB130","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D130,2)=\"Sc\",VLOOKUP(D130,Equipment[],Equipment!$M$2)\n+VLOOKUP(D130,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T131","v":0},{"$f":"'11 Scrapers'!U131","v":0},0,0,{"$f":"IF(LEFT(M131,2)=\"Dz\",VLOOKUP(M131,Equipment[],Equipment!$M$2)\n+VLOOKUP(M131,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB131","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D131,2)=\"Sc\",VLOOKUP(D131,Equipment[],Equipment!$M$2)\n+VLOOKUP(D131,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T132","v":0},{"$f":"'11 Scrapers'!U132","v":0},0,0,{"$f":"IF(LEFT(M132,2)=\"Dz\",VLOOKUP(M132,Equipment[],Equipment!$M$2)\n+VLOOKUP(M132,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D132,2)=\"Sc\",VLOOKUP(D132,Equipment[],Equipment!$M$2)\n+VLOOKUP(D132,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T133","v":0},{"$f":"'11 Scrapers'!U133","v":0},0,0,{"$f":"IF(LEFT(M133,2)=\"Dz\",VLOOKUP(M133,Equipment[],Equipment!$M$2)\n+VLOOKUP(M133,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D133,2)=\"Sc\",VLOOKUP(D133,Equipment[],Equipment!$M$2)\n+VLOOKUP(D133,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T134","v":0},{"$f":"'11 Scrapers'!U134","v":0},0,0,{"$f":"IF(LEFT(M134,2)=\"Dz\",VLOOKUP(M134,Equipment[],Equipment!$M$2)\n+VLOOKUP(M134,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB134","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D134,2)=\"Sc\",VLOOKUP(D134,Equipment[],Equipment!$M$2)\n+VLOOKUP(D134,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T135","v":0},{"$f":"'11 Scrapers'!U135","v":0},0,0,{"$f":"IF(LEFT(M135,2)=\"Dz\",VLOOKUP(M135,Equipment[],Equipment!$M$2)\n+VLOOKUP(M135,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB135","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D135,2)=\"Sc\",VLOOKUP(D135,Equipment[],Equipment!$M$2)\n+VLOOKUP(D135,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T136","v":0},{"$f":"'11 Scrapers'!U136","v":0},0,0,{"$f":"IF(LEFT(M136,2)=\"Dz\",VLOOKUP(M136,Equipment[],Equipment!$M$2)\n+VLOOKUP(M136,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB136","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D136,2)=\"Sc\",VLOOKUP(D136,Equipment[],Equipment!$M$2)\n+VLOOKUP(D136,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Komatsu 730E"},{"$f":"'11 Scrapers'!T137","v":0},{"$f":"'11 Scrapers'!U137","v":0},0,0,{"$f":"IF(LEFT(M137,2)=\"Dz\",VLOOKUP(M137,Equipment[],Equipment!$M$2)\n+VLOOKUP(M137,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB137","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D137,2)=\"Sc\",VLOOKUP(D137,Equipment[],Equipment!$M$2)\n+VLOOKUP(D137,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"'11 Scrapers'!T138","v":0},{"$f":"'11 Scrapers'!U138","v":0},0,0,{"$f":"IF(LEFT(M138,2)=\"Dz\",VLOOKUP(M138,Equipment[],Equipment!$M$2)\n+VLOOKUP(M138,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB138","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D138,2)=\"Sc\",VLOOKUP(D138,Equipment[],Equipment!$M$2)\n+VLOOKUP(D138,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 769D"},{"$f":"'11 Scrapers'!T139","v":0},{"$f":"'11 Scrapers'!U139","v":0},0,0,{"$f":"IF(LEFT(M139,2)=\"Dz\",VLOOKUP(M139,Equipment[],Equipment!$M$2)\n+VLOOKUP(M139,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB139","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D139,2)=\"Sc\",VLOOKUP(D139,Equipment[],Equipment!$M$2)\n+VLOOKUP(D139,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T140","v":0},{"$f":"'11 Scrapers'!U140","v":0},0,0,{"$f":"IF(LEFT(M140,2)=\"Dz\",VLOOKUP(M140,Equipment[],Equipment!$M$2)\n+VLOOKUP(M140,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB140","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D140,2)=\"Sc\",VLOOKUP(D140,Equipment[],Equipment!$M$2)\n+VLOOKUP(D140,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T141","v":0},{"$f":"'11 Scrapers'!U141","v":0},0,0,{"$f":"IF(LEFT(M141,2)=\"Dz\",VLOOKUP(M141,Equipment[],Equipment!$M$2)\n+VLOOKUP(M141,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB141","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D141,2)=\"Sc\",VLOOKUP(D141,Equipment[],Equipment!$M$2)\n+VLOOKUP(D141,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T142","v":0},{"$f":"'11 Scrapers'!U142","v":0},0,0,{"$f":"IF(LEFT(M142,2)=\"Dz\",VLOOKUP(M142,Equipment[],Equipment!$M$2)\n+VLOOKUP(M142,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB142","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D142,2)=\"Sc\",VLOOKUP(D142,Equipment[],Equipment!$M$2)\n+VLOOKUP(D142,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T143","v":0},{"$f":"'11 Scrapers'!U143","v":0},0,0,{"$f":"IF(LEFT(M143,2)=\"Dz\",VLOOKUP(M143,Equipment[],Equipment!$M$2)\n+VLOOKUP(M143,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB143","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D143,2)=\"Sc\",VLOOKUP(D143,Equipment[],Equipment!$M$2)\n+VLOOKUP(D143,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T144","v":0},{"$f":"'11 Scrapers'!U144","v":0},0,0,{"$f":"IF(LEFT(M144,2)=\"Dz\",VLOOKUP(M144,Equipment[],Equipment!$M$2)\n+VLOOKUP(M144,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB144","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D144,2)=\"Sc\",VLOOKUP(D144,Equipment[],Equipment!$M$2)\n+VLOOKUP(D144,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T145","v":0},{"$f":"'11 Scrapers'!U145","v":0},0,0,{"$f":"IF(LEFT(M145,2)=\"Dz\",VLOOKUP(M145,Equipment[],Equipment!$M$2)\n+VLOOKUP(M145,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D145,2)=\"Sc\",VLOOKUP(D145,Equipment[],Equipment!$M$2)\n+VLOOKUP(D145,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T146","v":0},{"$f":"'11 Scrapers'!U146","v":0},0,0,{"$f":"IF(LEFT(M146,2)=\"Dz\",VLOOKUP(M146,Equipment[],Equipment!$M$2)\n+VLOOKUP(M146,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB146","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D146,2)=\"Sc\",VLOOKUP(D146,Equipment[],Equipment!$M$2)\n+VLOOKUP(D146,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T147","v":0},{"$f":"'11 Scrapers'!U147","v":0},0,0,{"$f":"IF(LEFT(M147,2)=\"Dz\",VLOOKUP(M147,Equipment[],Equipment!$M$2)\n+VLOOKUP(M147,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D147,2)=\"Sc\",VLOOKUP(D147,Equipment[],Equipment!$M$2)\n+VLOOKUP(D147,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T148","v":0},{"$f":"'11 Scrapers'!U148","v":0},0,0,{"$f":"IF(LEFT(M148,2)=\"Dz\",VLOOKUP(M148,Equipment[],Equipment!$M$2)\n+VLOOKUP(M148,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB148","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D148,2)=\"Sc\",VLOOKUP(D148,Equipment[],Equipment!$M$2)\n+VLOOKUP(D148,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T149","v":0},{"$f":"'11 Scrapers'!U149","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",\nIF(K149>0,J149/K149,1),\n0)","v":0},{"$f":"IF(AND(B149=\"A\",C149=\"a\",LEFT(D149,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A149,\"0\"),\"-\",\"A-\",C149,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M149,2)=\"Dz\",VLOOKUP(M149,Equipment[],Equipment!$M$2)\n+VLOOKUP(M149,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB149","v":0},{"$f":"IF(L149>0,O149/ROUNDUP(L149,0),0)","v":0},{"$f":"IF(L149>0,O149/ROUNDDOWN(L149,0),0)","v":0},{"$f":"O149/$R$14","v":0},{"$f":"O149/$S$14","v":0},{"$f":"O149/$T$14","v":0},{"$f":"O149/$U$14","v":0},{"$f":"O149/$V$14","v":0},{"$f":"O149/$W$14","v":0},{"$f":"O149/$X$14","v":0},{"$f":"O149/$Y$14","v":0},{"$f":"IF(LEFT(D149,2)=\"Sc\",VLOOKUP(D149,Equipment[],Equipment!$M$2)\n+VLOOKUP(D149,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P149*ROUNDUP(L149,0)*Z149)+(P149*N149)","v":0},{"$f":"(Q149*ROUNDDOWN(L149,0)*Z149)+(Q149*N149)","v":0},{"$f":"(R149*$AC$14*Z149)+(R149*N149)","v":0},{"$f":"(S149*$AD$14*Z149)+(S149*N149)","v":0},{"$f":"(T149*$AE$14*Z149)+(T149*N149)","v":0},{"$f":"(U149*$AF$14*Z149)+(U149*N149)","v":0},{"$f":"(V149*$AG$14*Z149)+(V149*N149)","v":0},{"$f":"(W149*$AH$14*Z149)+(W149*N149)","v":0},{"$f":"(X149*$AI$14*Z149)+(X149*N149)","v":0},{"$f":"(Y149*$AJ$14*Z149)+(Y149*N149)","v":0},{"$f":"(O149*$AK$14*Z149)+(O149*N149)","v":0},{"$f":"MIN(AA149:AK149)","v":0},{"$f":"IF(AND(B149=\"A\",LEFT(D149,2)=\"Sc\"),\nIF(AC149<AD149,9,\nIF(AD149<AE149,8,\nIF(AE149<AF149,7,\nIF(AF149<AG149,6,\nIF(AG149<AH149,5,\nIF(AH149<AI149,4,\nIF(AI149<AJ149,3,\nIF(AJ149<AK149,2,1)))))))),\n0)","v":0},{"$f":"IF(AM149<L149,AM149,\nIF(AA149>=AB149,ROUNDDOWN(L149,0),\nIF(AA149<AB149,ROUNDUP(L149,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T150","v":0},{"$f":"'11 Scrapers'!U150","v":0},0,0,{"$f":"IF(LEFT(M150,2)=\"Dz\",VLOOKUP(M150,Equipment[],Equipment!$M$2)\n+VLOOKUP(M150,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB150","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D150,2)=\"Sc\",VLOOKUP(D150,Equipment[],Equipment!$M$2)\n+VLOOKUP(D150,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T151","v":0},{"$f":"'11 Scrapers'!U151","v":0},0,0,{"$f":"IF(LEFT(M151,2)=\"Dz\",VLOOKUP(M151,Equipment[],Equipment!$M$2)\n+VLOOKUP(M151,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB151","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D151,2)=\"Sc\",VLOOKUP(D151,Equipment[],Equipment!$M$2)\n+VLOOKUP(D151,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T152","v":0},{"$f":"'11 Scrapers'!U152","v":0},0,0,{"$f":"IF(LEFT(M152,2)=\"Dz\",VLOOKUP(M152,Equipment[],Equipment!$M$2)\n+VLOOKUP(M152,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB152","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D152,2)=\"Sc\",VLOOKUP(D152,Equipment[],Equipment!$M$2)\n+VLOOKUP(D152,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T153","v":0},{"$f":"'11 Scrapers'!U153","v":0},0,0,{"$f":"IF(LEFT(M153,2)=\"Dz\",VLOOKUP(M153,Equipment[],Equipment!$M$2)\n+VLOOKUP(M153,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB153","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D153,2)=\"Sc\",VLOOKUP(D153,Equipment[],Equipment!$M$2)\n+VLOOKUP(D153,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T154","v":0},{"$f":"'11 Scrapers'!U154","v":0},0,0,{"$f":"IF(LEFT(M154,2)=\"Dz\",VLOOKUP(M154,Equipment[],Equipment!$M$2)\n+VLOOKUP(M154,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB154","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D154,2)=\"Sc\",VLOOKUP(D154,Equipment[],Equipment!$M$2)\n+VLOOKUP(D154,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T155","v":0},{"$f":"'11 Scrapers'!U155","v":0},0,0,{"$f":"IF(LEFT(M155,2)=\"Dz\",VLOOKUP(M155,Equipment[],Equipment!$M$2)\n+VLOOKUP(M155,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB155","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D155,2)=\"Sc\",VLOOKUP(D155,Equipment[],Equipment!$M$2)\n+VLOOKUP(D155,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat D11T CD"},{"$f":"'11 Scrapers'!T156","v":0},{"$f":"'11 Scrapers'!U156","v":0},0,0,{"$f":"IF(LEFT(M156,2)=\"Dz\",VLOOKUP(M156,Equipment[],Equipment!$M$2)\n+VLOOKUP(M156,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB156","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D156,2)=\"Sc\",VLOOKUP(D156,Equipment[],Equipment!$M$2)\n+VLOOKUP(D156,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 16M "},{"$f":"'11 Scrapers'!T157","v":0},{"$f":"'11 Scrapers'!U157","v":0},0,0,{"$f":"IF(LEFT(M157,2)=\"Dz\",VLOOKUP(M157,Equipment[],Equipment!$M$2)\n+VLOOKUP(M157,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB157","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D157,2)=\"Sc\",VLOOKUP(D157,Equipment[],Equipment!$M$2)\n+VLOOKUP(D157,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T158","v":0},{"$f":"'11 Scrapers'!U158","v":0},0,0,{"$f":"IF(LEFT(M158,2)=\"Dz\",VLOOKUP(M158,Equipment[],Equipment!$M$2)\n+VLOOKUP(M158,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB158","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D158,2)=\"Sc\",VLOOKUP(D158,Equipment[],Equipment!$M$2)\n+VLOOKUP(D158,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T159","v":0},{"$f":"'11 Scrapers'!U159","v":0},0,0,{"$f":"IF(LEFT(M159,2)=\"Dz\",VLOOKUP(M159,Equipment[],Equipment!$M$2)\n+VLOOKUP(M159,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB159","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D159,2)=\"Sc\",VLOOKUP(D159,Equipment[],Equipment!$M$2)\n+VLOOKUP(D159,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T160","v":0},{"$f":"'11 Scrapers'!U160","v":0},0,0,{"$f":"IF(LEFT(M160,2)=\"Dz\",VLOOKUP(M160,Equipment[],Equipment!$M$2)\n+VLOOKUP(M160,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB160","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D160,2)=\"Sc\",VLOOKUP(D160,Equipment[],Equipment!$M$2)\n+VLOOKUP(D160,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T161","v":0},{"$f":"'11 Scrapers'!U161","v":0},0,0,{"$f":"IF(LEFT(M161,2)=\"Dz\",VLOOKUP(M161,Equipment[],Equipment!$M$2)\n+VLOOKUP(M161,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB161","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D161,2)=\"Sc\",VLOOKUP(D161,Equipment[],Equipment!$M$2)\n+VLOOKUP(D161,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T162","v":0},{"$f":"'11 Scrapers'!U162","v":0},0,0,{"$f":"IF(LEFT(M162,2)=\"Dz\",VLOOKUP(M162,Equipment[],Equipment!$M$2)\n+VLOOKUP(M162,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB162","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D162,2)=\"Sc\",VLOOKUP(D162,Equipment[],Equipment!$M$2)\n+VLOOKUP(D162,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T163","v":0},{"$f":"'11 Scrapers'!U163","v":0},0,0,{"$f":"IF(LEFT(M163,2)=\"Dz\",VLOOKUP(M163,Equipment[],Equipment!$M$2)\n+VLOOKUP(M163,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB163","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D163,2)=\"Sc\",VLOOKUP(D163,Equipment[],Equipment!$M$2)\n+VLOOKUP(D163,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T164","v":0},{"$f":"'11 Scrapers'!U164","v":0},0,0,{"$f":"IF(LEFT(M164,2)=\"Dz\",VLOOKUP(M164,Equipment[],Equipment!$M$2)\n+VLOOKUP(M164,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB164","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D164,2)=\"Sc\",VLOOKUP(D164,Equipment[],Equipment!$M$2)\n+VLOOKUP(D164,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T165","v":0},{"$f":"'11 Scrapers'!U165","v":0},0,0,{"$f":"IF(LEFT(M165,2)=\"Dz\",VLOOKUP(M165,Equipment[],Equipment!$M$2)\n+VLOOKUP(M165,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB165","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D165,2)=\"Sc\",VLOOKUP(D165,Equipment[],Equipment!$M$2)\n+VLOOKUP(D165,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T166","v":0},{"$f":"'11 Scrapers'!U166","v":0},0,0,{"$f":"IF(LEFT(M166,2)=\"Dz\",VLOOKUP(M166,Equipment[],Equipment!$M$2)\n+VLOOKUP(M166,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D166,2)=\"Sc\",VLOOKUP(D166,Equipment[],Equipment!$M$2)\n+VLOOKUP(D166,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T167","v":0},{"$f":"'11 Scrapers'!U167","v":0},0,0,{"$f":"IF(LEFT(M167,2)=\"Dz\",VLOOKUP(M167,Equipment[],Equipment!$M$2)\n+VLOOKUP(M167,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D167,2)=\"Sc\",VLOOKUP(D167,Equipment[],Equipment!$M$2)\n+VLOOKUP(D167,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T168","v":0},{"$f":"'11 Scrapers'!U168","v":0},0,0,{"$f":"IF(LEFT(M168,2)=\"Dz\",VLOOKUP(M168,Equipment[],Equipment!$M$2)\n+VLOOKUP(M168,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB168","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D168,2)=\"Sc\",VLOOKUP(D168,Equipment[],Equipment!$M$2)\n+VLOOKUP(D168,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T169","v":0},{"$f":"'11 Scrapers'!U169","v":0},0,0,{"$f":"IF(LEFT(M169,2)=\"Dz\",VLOOKUP(M169,Equipment[],Equipment!$M$2)\n+VLOOKUP(M169,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB169","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D169,2)=\"Sc\",VLOOKUP(D169,Equipment[],Equipment!$M$2)\n+VLOOKUP(D169,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T170","v":0},{"$f":"'11 Scrapers'!U170","v":0},0,0,{"$f":"IF(LEFT(M170,2)=\"Dz\",VLOOKUP(M170,Equipment[],Equipment!$M$2)\n+VLOOKUP(M170,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB170","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D170,2)=\"Sc\",VLOOKUP(D170,Equipment[],Equipment!$M$2)\n+VLOOKUP(D170,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T171","v":0},{"$f":"'11 Scrapers'!U171","v":0},0,0,{"$f":"IF(LEFT(M171,2)=\"Dz\",VLOOKUP(M171,Equipment[],Equipment!$M$2)\n+VLOOKUP(M171,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB171","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D171,2)=\"Sc\",VLOOKUP(D171,Equipment[],Equipment!$M$2)\n+VLOOKUP(D171,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T172","v":0},{"$f":"'11 Scrapers'!U172","v":0},0,0,{"$f":"IF(LEFT(M172,2)=\"Dz\",VLOOKUP(M172,Equipment[],Equipment!$M$2)\n+VLOOKUP(M172,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB172","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D172,2)=\"Sc\",VLOOKUP(D172,Equipment[],Equipment!$M$2)\n+VLOOKUP(D172,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T173","v":0},{"$f":"'11 Scrapers'!U173","v":0},0,0,{"$f":"IF(LEFT(M173,2)=\"Dz\",VLOOKUP(M173,Equipment[],Equipment!$M$2)\n+VLOOKUP(M173,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB173","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D173,2)=\"Sc\",VLOOKUP(D173,Equipment[],Equipment!$M$2)\n+VLOOKUP(D173,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T174","v":0},{"$f":"'11 Scrapers'!U174","v":0},0,0,{"$f":"IF(LEFT(M174,2)=\"Dz\",VLOOKUP(M174,Equipment[],Equipment!$M$2)\n+VLOOKUP(M174,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB174","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D174,2)=\"Sc\",VLOOKUP(D174,Equipment[],Equipment!$M$2)\n+VLOOKUP(D174,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T175","v":0},{"$f":"'11 Scrapers'!U175","v":0},0,0,{"$f":"IF(LEFT(M175,2)=\"Dz\",VLOOKUP(M175,Equipment[],Equipment!$M$2)\n+VLOOKUP(M175,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB175","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D175,2)=\"Sc\",VLOOKUP(D175,Equipment[],Equipment!$M$2)\n+VLOOKUP(D175,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T176","v":0},{"$f":"'11 Scrapers'!U176","v":0},0,0,{"$f":"IF(LEFT(M176,2)=\"Dz\",VLOOKUP(M176,Equipment[],Equipment!$M$2)\n+VLOOKUP(M176,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB176","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D176,2)=\"Sc\",VLOOKUP(D176,Equipment[],Equipment!$M$2)\n+VLOOKUP(D176,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T177","v":0},{"$f":"'11 Scrapers'!U177","v":0},0,0,{"$f":"IF(LEFT(M177,2)=\"Dz\",VLOOKUP(M177,Equipment[],Equipment!$M$2)\n+VLOOKUP(M177,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB177","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D177,2)=\"Sc\",VLOOKUP(D177,Equipment[],Equipment!$M$2)\n+VLOOKUP(D177,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T178","v":0},{"$f":"'11 Scrapers'!U178","v":0},0,0,{"$f":"IF(LEFT(M178,2)=\"Dz\",VLOOKUP(M178,Equipment[],Equipment!$M$2)\n+VLOOKUP(M178,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB178","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D178,2)=\"Sc\",VLOOKUP(D178,Equipment[],Equipment!$M$2)\n+VLOOKUP(D178,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T179","v":0},{"$f":"'11 Scrapers'!U179","v":0},0,0,{"$f":"IF(LEFT(M179,2)=\"Dz\",VLOOKUP(M179,Equipment[],Equipment!$M$2)\n+VLOOKUP(M179,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB179","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D179,2)=\"Sc\",VLOOKUP(D179,Equipment[],Equipment!$M$2)\n+VLOOKUP(D179,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T180","v":0},{"$f":"'11 Scrapers'!U180","v":0},0,0,{"$f":"IF(LEFT(M180,2)=\"Dz\",VLOOKUP(M180,Equipment[],Equipment!$M$2)\n+VLOOKUP(M180,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB180","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D180,2)=\"Sc\",VLOOKUP(D180,Equipment[],Equipment!$M$2)\n+VLOOKUP(D180,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T181","v":0},{"$f":"'11 Scrapers'!U181","v":0},0,0,{"$f":"IF(LEFT(M181,2)=\"Dz\",VLOOKUP(M181,Equipment[],Equipment!$M$2)\n+VLOOKUP(M181,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB181","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D181,2)=\"Sc\",VLOOKUP(D181,Equipment[],Equipment!$M$2)\n+VLOOKUP(D181,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T182","v":0},{"$f":"'11 Scrapers'!U182","v":0},0,0,{"$f":"IF(LEFT(M182,2)=\"Dz\",VLOOKUP(M182,Equipment[],Equipment!$M$2)\n+VLOOKUP(M182,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D182,2)=\"Sc\",VLOOKUP(D182,Equipment[],Equipment!$M$2)\n+VLOOKUP(D182,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T183","v":0},{"$f":"'11 Scrapers'!U183","v":0},0,0,{"$f":"IF(LEFT(M183,2)=\"Dz\",VLOOKUP(M183,Equipment[],Equipment!$M$2)\n+VLOOKUP(M183,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D183,2)=\"Sc\",VLOOKUP(D183,Equipment[],Equipment!$M$2)\n+VLOOKUP(D183,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T184","v":0},{"$f":"'11 Scrapers'!U184","v":0},0,0,{"$f":"IF(LEFT(M184,2)=\"Dz\",VLOOKUP(M184,Equipment[],Equipment!$M$2)\n+VLOOKUP(M184,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D184,2)=\"Sc\",VLOOKUP(D184,Equipment[],Equipment!$M$2)\n+VLOOKUP(D184,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T185","v":0},{"$f":"'11 Scrapers'!U185","v":0},0,0,{"$f":"IF(LEFT(M185,2)=\"Dz\",VLOOKUP(M185,Equipment[],Equipment!$M$2)\n+VLOOKUP(M185,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB185","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D185,2)=\"Sc\",VLOOKUP(D185,Equipment[],Equipment!$M$2)\n+VLOOKUP(D185,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T186","v":0},{"$f":"'11 Scrapers'!U186","v":0},0,0,{"$f":"IF(LEFT(M186,2)=\"Dz\",VLOOKUP(M186,Equipment[],Equipment!$M$2)\n+VLOOKUP(M186,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB186","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D186,2)=\"Sc\",VLOOKUP(D186,Equipment[],Equipment!$M$2)\n+VLOOKUP(D186,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T187","v":0},{"$f":"'11 Scrapers'!U187","v":0},0,0,{"$f":"IF(LEFT(M187,2)=\"Dz\",VLOOKUP(M187,Equipment[],Equipment!$M$2)\n+VLOOKUP(M187,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB187","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D187,2)=\"Sc\",VLOOKUP(D187,Equipment[],Equipment!$M$2)\n+VLOOKUP(D187,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T188","v":0},{"$f":"'11 Scrapers'!U188","v":0},0,0,{"$f":"IF(LEFT(M188,2)=\"Dz\",VLOOKUP(M188,Equipment[],Equipment!$M$2)\n+VLOOKUP(M188,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB188","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D188,2)=\"Sc\",VLOOKUP(D188,Equipment[],Equipment!$M$2)\n+VLOOKUP(D188,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T189","v":0},{"$f":"'11 Scrapers'!U189","v":0},0,0,{"$f":"IF(LEFT(M189,2)=\"Dz\",VLOOKUP(M189,Equipment[],Equipment!$M$2)\n+VLOOKUP(M189,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB189","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D189,2)=\"Sc\",VLOOKUP(D189,Equipment[],Equipment!$M$2)\n+VLOOKUP(D189,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T190","v":0},{"$f":"'11 Scrapers'!U190","v":0},0,0,{"$f":"IF(LEFT(M190,2)=\"Dz\",VLOOKUP(M190,Equipment[],Equipment!$M$2)\n+VLOOKUP(M190,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB190","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D190,2)=\"Sc\",VLOOKUP(D190,Equipment[],Equipment!$M$2)\n+VLOOKUP(D190,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T191","v":0},{"$f":"'11 Scrapers'!U191","v":0},0,0,{"$f":"IF(LEFT(M191,2)=\"Dz\",VLOOKUP(M191,Equipment[],Equipment!$M$2)\n+VLOOKUP(M191,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB191","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D191,2)=\"Sc\",VLOOKUP(D191,Equipment[],Equipment!$M$2)\n+VLOOKUP(D191,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T192","v":0},{"$f":"'11 Scrapers'!U192","v":0},0,0,{"$f":"IF(LEFT(M192,2)=\"Dz\",VLOOKUP(M192,Equipment[],Equipment!$M$2)\n+VLOOKUP(M192,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB192","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D192,2)=\"Sc\",VLOOKUP(D192,Equipment[],Equipment!$M$2)\n+VLOOKUP(D192,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T193","v":0},{"$f":"'11 Scrapers'!U193","v":0},0,0,{"$f":"IF(LEFT(M193,2)=\"Dz\",VLOOKUP(M193,Equipment[],Equipment!$M$2)\n+VLOOKUP(M193,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB193","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D193,2)=\"Sc\",VLOOKUP(D193,Equipment[],Equipment!$M$2)\n+VLOOKUP(D193,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T194","v":0},{"$f":"'11 Scrapers'!U194","v":0},0,0,{"$f":"IF(LEFT(M194,2)=\"Dz\",VLOOKUP(M194,Equipment[],Equipment!$M$2)\n+VLOOKUP(M194,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB194","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D194,2)=\"Sc\",VLOOKUP(D194,Equipment[],Equipment!$M$2)\n+VLOOKUP(D194,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T195","v":0},{"$f":"'11 Scrapers'!U195","v":0},0,0,{"$f":"IF(LEFT(M195,2)=\"Dz\",VLOOKUP(M195,Equipment[],Equipment!$M$2)\n+VLOOKUP(M195,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB195","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D195,2)=\"Sc\",VLOOKUP(D195,Equipment[],Equipment!$M$2)\n+VLOOKUP(D195,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T196","v":0},{"$f":"'11 Scrapers'!U196","v":0},0,0,{"$f":"IF(LEFT(M196,2)=\"Dz\",VLOOKUP(M196,Equipment[],Equipment!$M$2)\n+VLOOKUP(M196,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB196","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D196,2)=\"Sc\",VLOOKUP(D196,Equipment[],Equipment!$M$2)\n+VLOOKUP(D196,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$K$15:$K$322","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'11 Scrapers'!T197","v":0},{"$f":"'11 Scrapers'!U197","v":0},0,0,{"$f":"IF(LEFT(M197,2)=\"Dz\",VLOOKUP(M197,Equipment[],Equipment!$M$2)\n+VLOOKUP(M197,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB197","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D197,2)=\"Sc\",VLOOKUP(D197,Equipment[],Equipment!$M$2)\n+VLOOKUP(D197,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T198","v":0},{"$f":"'11 Scrapers'!U198","v":0},0,0,{"$f":"IF(LEFT(M198,2)=\"Dz\",VLOOKUP(M198,Equipment[],Equipment!$M$2)\n+VLOOKUP(M198,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB198","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D198,2)=\"Sc\",VLOOKUP(D198,Equipment[],Equipment!$M$2)\n+VLOOKUP(D198,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T199","v":0},{"$f":"'11 Scrapers'!U199","v":0},0,0,{"$f":"IF(LEFT(M199,2)=\"Dz\",VLOOKUP(M199,Equipment[],Equipment!$M$2)\n+VLOOKUP(M199,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB199","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D199,2)=\"Sc\",VLOOKUP(D199,Equipment[],Equipment!$M$2)\n+VLOOKUP(D199,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T200","v":0},{"$f":"'11 Scrapers'!U200","v":0},0,0,{"$f":"IF(LEFT(M200,2)=\"Dz\",VLOOKUP(M200,Equipment[],Equipment!$M$2)\n+VLOOKUP(M200,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB200","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D200,2)=\"Sc\",VLOOKUP(D200,Equipment[],Equipment!$M$2)\n+VLOOKUP(D200,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T201","v":0},{"$f":"'11 Scrapers'!U201","v":0},0,0,{"$f":"IF(LEFT(M201,2)=\"Dz\",VLOOKUP(M201,Equipment[],Equipment!$M$2)\n+VLOOKUP(M201,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB201","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D201,2)=\"Sc\",VLOOKUP(D201,Equipment[],Equipment!$M$2)\n+VLOOKUP(D201,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T202","v":0},{"$f":"'11 Scrapers'!U202","v":0},0,0,{"$f":"IF(LEFT(M202,2)=\"Dz\",VLOOKUP(M202,Equipment[],Equipment!$M$2)\n+VLOOKUP(M202,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB202","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D202,2)=\"Sc\",VLOOKUP(D202,Equipment[],Equipment!$M$2)\n+VLOOKUP(D202,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T203","v":0},{"$f":"'11 Scrapers'!U203","v":0},0,0,{"$f":"IF(LEFT(M203,2)=\"Dz\",VLOOKUP(M203,Equipment[],Equipment!$M$2)\n+VLOOKUP(M203,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB203","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D203,2)=\"Sc\",VLOOKUP(D203,Equipment[],Equipment!$M$2)\n+VLOOKUP(D203,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T204","v":0},{"$f":"'11 Scrapers'!U204","v":0},0,0,{"$f":"IF(LEFT(M204,2)=\"Dz\",VLOOKUP(M204,Equipment[],Equipment!$M$2)\n+VLOOKUP(M204,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB204","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D204,2)=\"Sc\",VLOOKUP(D204,Equipment[],Equipment!$M$2)\n+VLOOKUP(D204,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T205","v":0},{"$f":"'11 Scrapers'!U205","v":0},0,0,{"$f":"IF(LEFT(M205,2)=\"Dz\",VLOOKUP(M205,Equipment[],Equipment!$M$2)\n+VLOOKUP(M205,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB205","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D205,2)=\"Sc\",VLOOKUP(D205,Equipment[],Equipment!$M$2)\n+VLOOKUP(D205,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T206","v":0},{"$f":"'11 Scrapers'!U206","v":0},0,0,{"$f":"IF(LEFT(M206,2)=\"Dz\",VLOOKUP(M206,Equipment[],Equipment!$M$2)\n+VLOOKUP(M206,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB206","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D206,2)=\"Sc\",VLOOKUP(D206,Equipment[],Equipment!$M$2)\n+VLOOKUP(D206,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T207","v":0},{"$f":"'11 Scrapers'!U207","v":0},0,0,{"$f":"IF(LEFT(M207,2)=\"Dz\",VLOOKUP(M207,Equipment[],Equipment!$M$2)\n+VLOOKUP(M207,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB207","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D207,2)=\"Sc\",VLOOKUP(D207,Equipment[],Equipment!$M$2)\n+VLOOKUP(D207,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T208","v":0},{"$f":"'11 Scrapers'!U208","v":0},0,0,{"$f":"IF(LEFT(M208,2)=\"Dz\",VLOOKUP(M208,Equipment[],Equipment!$M$2)\n+VLOOKUP(M208,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB208","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D208,2)=\"Sc\",VLOOKUP(D208,Equipment[],Equipment!$M$2)\n+VLOOKUP(D208,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T209","v":0},{"$f":"'11 Scrapers'!U209","v":0},0,0,{"$f":"IF(LEFT(M209,2)=\"Dz\",VLOOKUP(M209,Equipment[],Equipment!$M$2)\n+VLOOKUP(M209,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB209","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D209,2)=\"Sc\",VLOOKUP(D209,Equipment[],Equipment!$M$2)\n+VLOOKUP(D209,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T210","v":0},{"$f":"'11 Scrapers'!U210","v":0},0,0,{"$f":"IF(LEFT(M210,2)=\"Dz\",VLOOKUP(M210,Equipment[],Equipment!$M$2)\n+VLOOKUP(M210,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB210","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D210,2)=\"Sc\",VLOOKUP(D210,Equipment[],Equipment!$M$2)\n+VLOOKUP(D210,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T211","v":0},{"$f":"'11 Scrapers'!U211","v":0},0,0,{"$f":"IF(LEFT(M211,2)=\"Dz\",VLOOKUP(M211,Equipment[],Equipment!$M$2)\n+VLOOKUP(M211,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB211","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D211,2)=\"Sc\",VLOOKUP(D211,Equipment[],Equipment!$M$2)\n+VLOOKUP(D211,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T212","v":0},{"$f":"'11 Scrapers'!U212","v":0},0,0,{"$f":"IF(LEFT(M212,2)=\"Dz\",VLOOKUP(M212,Equipment[],Equipment!$M$2)\n+VLOOKUP(M212,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D212,2)=\"Sc\",VLOOKUP(D212,Equipment[],Equipment!$M$2)\n+VLOOKUP(D212,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T213","v":0},{"$f":"'11 Scrapers'!U213","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",\nIF(K213>0,J213/K213,1),\n0)","v":0},{"$f":"IF(AND(B213=\"A\",C213=\"a\",LEFT(D213,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A213,\"0\"),\"-\",\"A-\",C213,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M213,2)=\"Dz\",VLOOKUP(M213,Equipment[],Equipment!$M$2)\n+VLOOKUP(M213,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB213","v":0},{"$f":"IF(L213>0,O213/ROUNDUP(L213,0),0)","v":0},{"$f":"IF(L213>0,O213/ROUNDDOWN(L213,0),0)","v":0},{"$f":"O213/$R$14","v":0},{"$f":"O213/$S$14","v":0},{"$f":"O213/$T$14","v":0},{"$f":"O213/$U$14","v":0},{"$f":"O213/$V$14","v":0},{"$f":"O213/$W$14","v":0},{"$f":"O213/$X$14","v":0},{"$f":"O213/$Y$14","v":0},{"$f":"IF(LEFT(D213,2)=\"Sc\",VLOOKUP(D213,Equipment[],Equipment!$M$2)\n+VLOOKUP(D213,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P213*ROUNDUP(L213,0)*Z213)+(P213*N213)","v":0},{"$f":"(Q213*ROUNDDOWN(L213,0)*Z213)+(Q213*N213)","v":0},{"$f":"(R213*$AC$14*Z213)+(R213*N213)","v":0},{"$f":"(S213*$AD$14*Z213)+(S213*N213)","v":0},{"$f":"(T213*$AE$14*Z213)+(T213*N213)","v":0},{"$f":"(U213*$AF$14*Z213)+(U213*N213)","v":0},{"$f":"(V213*$AG$14*Z213)+(V213*N213)","v":0},{"$f":"(W213*$AH$14*Z213)+(W213*N213)","v":0},{"$f":"(X213*$AI$14*Z213)+(X213*N213)","v":0},{"$f":"(Y213*$AJ$14*Z213)+(Y213*N213)","v":0},{"$f":"(O213*$AK$14*Z213)+(O213*N213)","v":0},{"$f":"MIN(AA213:AK213)","v":0},{"$f":"IF(AND(B213=\"A\",LEFT(D213,2)=\"Sc\"),\nIF(AC213<AD213,9,\nIF(AD213<AE213,8,\nIF(AE213<AF213,7,\nIF(AF213<AG213,6,\nIF(AG213<AH213,5,\nIF(AH213<AI213,4,\nIF(AI213<AJ213,3,\nIF(AJ213<AK213,2,1)))))))),\n0)","v":0},{"$f":"IF(AM213<L213,AM213,\nIF(AA213>=AB213,ROUNDDOWN(L213,0),\nIF(AA213<AB213,ROUNDUP(L213,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T214","v":0},{"$f":"'11 Scrapers'!U214","v":0},0,0,{"$f":"IF(LEFT(M214,2)=\"Dz\",VLOOKUP(M214,Equipment[],Equipment!$M$2)\n+VLOOKUP(M214,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB214","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D214,2)=\"Sc\",VLOOKUP(D214,Equipment[],Equipment!$M$2)\n+VLOOKUP(D214,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T215","v":0},{"$f":"'11 Scrapers'!U215","v":0},0,0,{"$f":"IF(LEFT(M215,2)=\"Dz\",VLOOKUP(M215,Equipment[],Equipment!$M$2)\n+VLOOKUP(M215,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB215","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D215,2)=\"Sc\",VLOOKUP(D215,Equipment[],Equipment!$M$2)\n+VLOOKUP(D215,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T216","v":0},{"$f":"'11 Scrapers'!U216","v":0},0,0,{"$f":"IF(LEFT(M216,2)=\"Dz\",VLOOKUP(M216,Equipment[],Equipment!$M$2)\n+VLOOKUP(M216,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB216","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D216,2)=\"Sc\",VLOOKUP(D216,Equipment[],Equipment!$M$2)\n+VLOOKUP(D216,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T217","v":0},{"$f":"'11 Scrapers'!U217","v":0},0,0,{"$f":"IF(LEFT(M217,2)=\"Dz\",VLOOKUP(M217,Equipment[],Equipment!$M$2)\n+VLOOKUP(M217,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB217","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D217,2)=\"Sc\",VLOOKUP(D217,Equipment[],Equipment!$M$2)\n+VLOOKUP(D217,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T218","v":0},{"$f":"'11 Scrapers'!U218","v":0},0,0,{"$f":"IF(LEFT(M218,2)=\"Dz\",VLOOKUP(M218,Equipment[],Equipment!$M$2)\n+VLOOKUP(M218,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB218","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D218,2)=\"Sc\",VLOOKUP(D218,Equipment[],Equipment!$M$2)\n+VLOOKUP(D218,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T219","v":0},{"$f":"'11 Scrapers'!U219","v":0},0,0,{"$f":"IF(LEFT(M219,2)=\"Dz\",VLOOKUP(M219,Equipment[],Equipment!$M$2)\n+VLOOKUP(M219,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB219","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D219,2)=\"Sc\",VLOOKUP(D219,Equipment[],Equipment!$M$2)\n+VLOOKUP(D219,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T220","v":0},{"$f":"'11 Scrapers'!U220","v":0},0,0,{"$f":"IF(LEFT(M220,2)=\"Dz\",VLOOKUP(M220,Equipment[],Equipment!$M$2)\n+VLOOKUP(M220,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB220","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D220,2)=\"Sc\",VLOOKUP(D220,Equipment[],Equipment!$M$2)\n+VLOOKUP(D220,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T221","v":0},{"$f":"'11 Scrapers'!U221","v":0},0,0,{"$f":"IF(LEFT(M221,2)=\"Dz\",VLOOKUP(M221,Equipment[],Equipment!$M$2)\n+VLOOKUP(M221,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB221","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D221,2)=\"Sc\",VLOOKUP(D221,Equipment[],Equipment!$M$2)\n+VLOOKUP(D221,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T222","v":0},{"$f":"'11 Scrapers'!U222","v":0},0,0,{"$f":"IF(LEFT(M222,2)=\"Dz\",VLOOKUP(M222,Equipment[],Equipment!$M$2)\n+VLOOKUP(M222,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB222","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D222,2)=\"Sc\",VLOOKUP(D222,Equipment[],Equipment!$M$2)\n+VLOOKUP(D222,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T223","v":0},{"$f":"'11 Scrapers'!U223","v":0},0,0,{"$f":"IF(LEFT(M223,2)=\"Dz\",VLOOKUP(M223,Equipment[],Equipment!$M$2)\n+VLOOKUP(M223,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB223","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D223,2)=\"Sc\",VLOOKUP(D223,Equipment[],Equipment!$M$2)\n+VLOOKUP(D223,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T224","v":0},{"$f":"'11 Scrapers'!U224","v":0},0,0,{"$f":"IF(LEFT(M224,2)=\"Dz\",VLOOKUP(M224,Equipment[],Equipment!$M$2)\n+VLOOKUP(M224,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB224","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D224,2)=\"Sc\",VLOOKUP(D224,Equipment[],Equipment!$M$2)\n+VLOOKUP(D224,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T225","v":0},{"$f":"'11 Scrapers'!U225","v":0},0,0,{"$f":"IF(LEFT(M225,2)=\"Dz\",VLOOKUP(M225,Equipment[],Equipment!$M$2)\n+VLOOKUP(M225,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB225","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D225,2)=\"Sc\",VLOOKUP(D225,Equipment[],Equipment!$M$2)\n+VLOOKUP(D225,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T226","v":0},{"$f":"'11 Scrapers'!U226","v":0},0,0,{"$f":"IF(LEFT(M226,2)=\"Dz\",VLOOKUP(M226,Equipment[],Equipment!$M$2)\n+VLOOKUP(M226,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB226","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D226,2)=\"Sc\",VLOOKUP(D226,Equipment[],Equipment!$M$2)\n+VLOOKUP(D226,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T227","v":0},{"$f":"'11 Scrapers'!U227","v":0},0,0,{"$f":"IF(LEFT(M227,2)=\"Dz\",VLOOKUP(M227,Equipment[],Equipment!$M$2)\n+VLOOKUP(M227,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB227","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D227,2)=\"Sc\",VLOOKUP(D227,Equipment[],Equipment!$M$2)\n+VLOOKUP(D227,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T228","v":0},{"$f":"'11 Scrapers'!U228","v":0},0,0,{"$f":"IF(LEFT(M228,2)=\"Dz\",VLOOKUP(M228,Equipment[],Equipment!$M$2)\n+VLOOKUP(M228,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB228","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D228,2)=\"Sc\",VLOOKUP(D228,Equipment[],Equipment!$M$2)\n+VLOOKUP(D228,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T229","v":0},{"$f":"'11 Scrapers'!U229","v":0},0,0,{"$f":"IF(LEFT(M229,2)=\"Dz\",VLOOKUP(M229,Equipment[],Equipment!$M$2)\n+VLOOKUP(M229,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB229","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D229,2)=\"Sc\",VLOOKUP(D229,Equipment[],Equipment!$M$2)\n+VLOOKUP(D229,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T230","v":0},{"$f":"'11 Scrapers'!U230","v":0},0,0,{"$f":"IF(LEFT(M230,2)=\"Dz\",VLOOKUP(M230,Equipment[],Equipment!$M$2)\n+VLOOKUP(M230,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB230","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D230,2)=\"Sc\",VLOOKUP(D230,Equipment[],Equipment!$M$2)\n+VLOOKUP(D230,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T231","v":0},{"$f":"'11 Scrapers'!U231","v":0},0,0,{"$f":"IF(LEFT(M231,2)=\"Dz\",VLOOKUP(M231,Equipment[],Equipment!$M$2)\n+VLOOKUP(M231,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB231","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D231,2)=\"Sc\",VLOOKUP(D231,Equipment[],Equipment!$M$2)\n+VLOOKUP(D231,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T232","v":0},{"$f":"'11 Scrapers'!U232","v":0},0,0,{"$f":"IF(LEFT(M232,2)=\"Dz\",VLOOKUP(M232,Equipment[],Equipment!$M$2)\n+VLOOKUP(M232,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB232","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D232,2)=\"Sc\",VLOOKUP(D232,Equipment[],Equipment!$M$2)\n+VLOOKUP(D232,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T233","v":0},{"$f":"'11 Scrapers'!U233","v":0},0,0,{"$f":"IF(LEFT(M233,2)=\"Dz\",VLOOKUP(M233,Equipment[],Equipment!$M$2)\n+VLOOKUP(M233,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB233","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D233,2)=\"Sc\",VLOOKUP(D233,Equipment[],Equipment!$M$2)\n+VLOOKUP(D233,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T234","v":0},{"$f":"'11 Scrapers'!U234","v":0},0,0,{"$f":"IF(LEFT(M234,2)=\"Dz\",VLOOKUP(M234,Equipment[],Equipment!$M$2)\n+VLOOKUP(M234,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB234","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D234,2)=\"Sc\",VLOOKUP(D234,Equipment[],Equipment!$M$2)\n+VLOOKUP(D234,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T235","v":0},{"$f":"'11 Scrapers'!U235","v":0},0,0,{"$f":"IF(LEFT(M235,2)=\"Dz\",VLOOKUP(M235,Equipment[],Equipment!$M$2)\n+VLOOKUP(M235,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB235","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D235,2)=\"Sc\",VLOOKUP(D235,Equipment[],Equipment!$M$2)\n+VLOOKUP(D235,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T236","v":0},{"$f":"'11 Scrapers'!U236","v":0},0,0,{"$f":"IF(LEFT(M236,2)=\"Dz\",VLOOKUP(M236,Equipment[],Equipment!$M$2)\n+VLOOKUP(M236,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB236","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D236,2)=\"Sc\",VLOOKUP(D236,Equipment[],Equipment!$M$2)\n+VLOOKUP(D236,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T237","v":0},{"$f":"'11 Scrapers'!U237","v":0},0,0,{"$f":"IF(LEFT(M237,2)=\"Dz\",VLOOKUP(M237,Equipment[],Equipment!$M$2)\n+VLOOKUP(M237,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB237","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D237,2)=\"Sc\",VLOOKUP(D237,Equipment[],Equipment!$M$2)\n+VLOOKUP(D237,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T238","v":0},{"$f":"'11 Scrapers'!U238","v":0},0,0,{"$f":"IF(LEFT(M238,2)=\"Dz\",VLOOKUP(M238,Equipment[],Equipment!$M$2)\n+VLOOKUP(M238,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D238,2)=\"Sc\",VLOOKUP(D238,Equipment[],Equipment!$M$2)\n+VLOOKUP(D238,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T239","v":0},{"$f":"'11 Scrapers'!U239","v":0},0,0,{"$f":"IF(LEFT(M239,2)=\"Dz\",VLOOKUP(M239,Equipment[],Equipment!$M$2)\n+VLOOKUP(M239,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB239","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D239,2)=\"Sc\",VLOOKUP(D239,Equipment[],Equipment!$M$2)\n+VLOOKUP(D239,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T240","v":0},{"$f":"'11 Scrapers'!U240","v":0},0,0,{"$f":"IF(LEFT(M240,2)=\"Dz\",VLOOKUP(M240,Equipment[],Equipment!$M$2)\n+VLOOKUP(M240,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB240","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D240,2)=\"Sc\",VLOOKUP(D240,Equipment[],Equipment!$M$2)\n+VLOOKUP(D240,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T241","v":0},{"$f":"'11 Scrapers'!U241","v":0},0,0,{"$f":"IF(LEFT(M241,2)=\"Dz\",VLOOKUP(M241,Equipment[],Equipment!$M$2)\n+VLOOKUP(M241,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB241","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D241,2)=\"Sc\",VLOOKUP(D241,Equipment[],Equipment!$M$2)\n+VLOOKUP(D241,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T242","v":0},{"$f":"'11 Scrapers'!U242","v":0},0,0,{"$f":"IF(LEFT(M242,2)=\"Dz\",VLOOKUP(M242,Equipment[],Equipment!$M$2)\n+VLOOKUP(M242,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB242","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D242,2)=\"Sc\",VLOOKUP(D242,Equipment[],Equipment!$M$2)\n+VLOOKUP(D242,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T243","v":0},{"$f":"'11 Scrapers'!U243","v":0},0,0,{"$f":"IF(LEFT(M243,2)=\"Dz\",VLOOKUP(M243,Equipment[],Equipment!$M$2)\n+VLOOKUP(M243,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB243","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D243,2)=\"Sc\",VLOOKUP(D243,Equipment[],Equipment!$M$2)\n+VLOOKUP(D243,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T244","v":0},{"$f":"'11 Scrapers'!U244","v":0},0,0,{"$f":"IF(LEFT(M244,2)=\"Dz\",VLOOKUP(M244,Equipment[],Equipment!$M$2)\n+VLOOKUP(M244,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB244","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D244,2)=\"Sc\",VLOOKUP(D244,Equipment[],Equipment!$M$2)\n+VLOOKUP(D244,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T245","v":0},{"$f":"'11 Scrapers'!U245","v":0},0,0,{"$f":"IF(LEFT(M245,2)=\"Dz\",VLOOKUP(M245,Equipment[],Equipment!$M$2)\n+VLOOKUP(M245,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB245","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D245,2)=\"Sc\",VLOOKUP(D245,Equipment[],Equipment!$M$2)\n+VLOOKUP(D245,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T246","v":0},{"$f":"'11 Scrapers'!U246","v":0},0,0,{"$f":"IF(LEFT(M246,2)=\"Dz\",VLOOKUP(M246,Equipment[],Equipment!$M$2)\n+VLOOKUP(M246,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB246","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D246,2)=\"Sc\",VLOOKUP(D246,Equipment[],Equipment!$M$2)\n+VLOOKUP(D246,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T247","v":0},{"$f":"'11 Scrapers'!U247","v":0},0,0,{"$f":"IF(LEFT(M247,2)=\"Dz\",VLOOKUP(M247,Equipment[],Equipment!$M$2)\n+VLOOKUP(M247,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB247","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D247,2)=\"Sc\",VLOOKUP(D247,Equipment[],Equipment!$M$2)\n+VLOOKUP(D247,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T248","v":0},{"$f":"'11 Scrapers'!U248","v":0},0,0,{"$f":"IF(LEFT(M248,2)=\"Dz\",VLOOKUP(M248,Equipment[],Equipment!$M$2)\n+VLOOKUP(M248,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB248","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D248,2)=\"Sc\",VLOOKUP(D248,Equipment[],Equipment!$M$2)\n+VLOOKUP(D248,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T249","v":0},{"$f":"'11 Scrapers'!U249","v":0},0,0,{"$f":"IF(LEFT(M249,2)=\"Dz\",VLOOKUP(M249,Equipment[],Equipment!$M$2)\n+VLOOKUP(M249,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB249","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D249,2)=\"Sc\",VLOOKUP(D249,Equipment[],Equipment!$M$2)\n+VLOOKUP(D249,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T250","v":0},{"$f":"'11 Scrapers'!U250","v":0},0,0,{"$f":"IF(LEFT(M250,2)=\"Dz\",VLOOKUP(M250,Equipment[],Equipment!$M$2)\n+VLOOKUP(M250,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB250","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D250,2)=\"Sc\",VLOOKUP(D250,Equipment[],Equipment!$M$2)\n+VLOOKUP(D250,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T251","v":0},{"$f":"'11 Scrapers'!U251","v":0},0,0,{"$f":"IF(LEFT(M251,2)=\"Dz\",VLOOKUP(M251,Equipment[],Equipment!$M$2)\n+VLOOKUP(M251,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB251","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D251,2)=\"Sc\",VLOOKUP(D251,Equipment[],Equipment!$M$2)\n+VLOOKUP(D251,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T252","v":0},{"$f":"'11 Scrapers'!U252","v":0},0,0,{"$f":"IF(LEFT(M252,2)=\"Dz\",VLOOKUP(M252,Equipment[],Equipment!$M$2)\n+VLOOKUP(M252,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB252","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D252,2)=\"Sc\",VLOOKUP(D252,Equipment[],Equipment!$M$2)\n+VLOOKUP(D252,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T253","v":0},{"$f":"'11 Scrapers'!U253","v":0},0,0,{"$f":"IF(LEFT(M253,2)=\"Dz\",VLOOKUP(M253,Equipment[],Equipment!$M$2)\n+VLOOKUP(M253,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB253","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D253,2)=\"Sc\",VLOOKUP(D253,Equipment[],Equipment!$M$2)\n+VLOOKUP(D253,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T254","v":0},{"$f":"'11 Scrapers'!U254","v":0},0,0,{"$f":"IF(LEFT(M254,2)=\"Dz\",VLOOKUP(M254,Equipment[],Equipment!$M$2)\n+VLOOKUP(M254,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB254","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D254,2)=\"Sc\",VLOOKUP(D254,Equipment[],Equipment!$M$2)\n+VLOOKUP(D254,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T255","v":0},{"$f":"'11 Scrapers'!U255","v":0},0,0,{"$f":"IF(LEFT(M255,2)=\"Dz\",VLOOKUP(M255,Equipment[],Equipment!$M$2)\n+VLOOKUP(M255,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB255","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D255,2)=\"Sc\",VLOOKUP(D255,Equipment[],Equipment!$M$2)\n+VLOOKUP(D255,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T256","v":0},{"$f":"'11 Scrapers'!U256","v":0},0,0,{"$f":"IF(LEFT(M256,2)=\"Dz\",VLOOKUP(M256,Equipment[],Equipment!$M$2)\n+VLOOKUP(M256,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D256,2)=\"Sc\",VLOOKUP(D256,Equipment[],Equipment!$M$2)\n+VLOOKUP(D256,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T257","v":0},{"$f":"'11 Scrapers'!U257","v":0},0,0,{"$f":"IF(LEFT(M257,2)=\"Dz\",VLOOKUP(M257,Equipment[],Equipment!$M$2)\n+VLOOKUP(M257,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D257,2)=\"Sc\",VLOOKUP(D257,Equipment[],Equipment!$M$2)\n+VLOOKUP(D257,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T258","v":0},{"$f":"'11 Scrapers'!U258","v":0},0,0,{"$f":"IF(LEFT(M258,2)=\"Dz\",VLOOKUP(M258,Equipment[],Equipment!$M$2)\n+VLOOKUP(M258,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D258,2)=\"Sc\",VLOOKUP(D258,Equipment[],Equipment!$M$2)\n+VLOOKUP(D258,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T259","v":0},{"$f":"'11 Scrapers'!U259","v":0},0,0,{"$f":"IF(LEFT(M259,2)=\"Dz\",VLOOKUP(M259,Equipment[],Equipment!$M$2)\n+VLOOKUP(M259,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D259,2)=\"Sc\",VLOOKUP(D259,Equipment[],Equipment!$M$2)\n+VLOOKUP(D259,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T260","v":0},{"$f":"'11 Scrapers'!U260","v":0},0,0,{"$f":"IF(LEFT(M260,2)=\"Dz\",VLOOKUP(M260,Equipment[],Equipment!$M$2)\n+VLOOKUP(M260,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D260,2)=\"Sc\",VLOOKUP(D260,Equipment[],Equipment!$M$2)\n+VLOOKUP(D260,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T261","v":0},{"$f":"'11 Scrapers'!U261","v":0},0,0,{"$f":"IF(LEFT(M261,2)=\"Dz\",VLOOKUP(M261,Equipment[],Equipment!$M$2)\n+VLOOKUP(M261,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D261,2)=\"Sc\",VLOOKUP(D261,Equipment[],Equipment!$M$2)\n+VLOOKUP(D261,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T262","v":0},{"$f":"'11 Scrapers'!U262","v":0},0,0,{"$f":"IF(LEFT(M262,2)=\"Dz\",VLOOKUP(M262,Equipment[],Equipment!$M$2)\n+VLOOKUP(M262,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D262,2)=\"Sc\",VLOOKUP(D262,Equipment[],Equipment!$M$2)\n+VLOOKUP(D262,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T263","v":0},{"$f":"'11 Scrapers'!U263","v":0},0,0,{"$f":"IF(LEFT(M263,2)=\"Dz\",VLOOKUP(M263,Equipment[],Equipment!$M$2)\n+VLOOKUP(M263,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D263,2)=\"Sc\",VLOOKUP(D263,Equipment[],Equipment!$M$2)\n+VLOOKUP(D263,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T264","v":0},{"$f":"'11 Scrapers'!U264","v":0},0,0,{"$f":"IF(LEFT(M264,2)=\"Dz\",VLOOKUP(M264,Equipment[],Equipment!$M$2)\n+VLOOKUP(M264,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D264,2)=\"Sc\",VLOOKUP(D264,Equipment[],Equipment!$M$2)\n+VLOOKUP(D264,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T265","v":0},{"$f":"'11 Scrapers'!U265","v":0},0,0,{"$f":"IF(LEFT(M265,2)=\"Dz\",VLOOKUP(M265,Equipment[],Equipment!$M$2)\n+VLOOKUP(M265,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D265,2)=\"Sc\",VLOOKUP(D265,Equipment[],Equipment!$M$2)\n+VLOOKUP(D265,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T266","v":0},{"$f":"'11 Scrapers'!U266","v":0},0,0,{"$f":"IF(LEFT(M266,2)=\"Dz\",VLOOKUP(M266,Equipment[],Equipment!$M$2)\n+VLOOKUP(M266,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D266,2)=\"Sc\",VLOOKUP(D266,Equipment[],Equipment!$M$2)\n+VLOOKUP(D266,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T267","v":0},{"$f":"'11 Scrapers'!U267","v":0},0,0,{"$f":"IF(LEFT(M267,2)=\"Dz\",VLOOKUP(M267,Equipment[],Equipment!$M$2)\n+VLOOKUP(M267,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D267,2)=\"Sc\",VLOOKUP(D267,Equipment[],Equipment!$M$2)\n+VLOOKUP(D267,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T268","v":0},{"$f":"'11 Scrapers'!U268","v":0},0,0,{"$f":"IF(LEFT(M268,2)=\"Dz\",VLOOKUP(M268,Equipment[],Equipment!$M$2)\n+VLOOKUP(M268,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D268,2)=\"Sc\",VLOOKUP(D268,Equipment[],Equipment!$M$2)\n+VLOOKUP(D268,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T269","v":0},{"$f":"'11 Scrapers'!U269","v":0},0,0,{"$f":"IF(LEFT(M269,2)=\"Dz\",VLOOKUP(M269,Equipment[],Equipment!$M$2)\n+VLOOKUP(M269,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D269,2)=\"Sc\",VLOOKUP(D269,Equipment[],Equipment!$M$2)\n+VLOOKUP(D269,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T270","v":0},{"$f":"'11 Scrapers'!U270","v":0},0,0,{"$f":"IF(LEFT(M270,2)=\"Dz\",VLOOKUP(M270,Equipment[],Equipment!$M$2)\n+VLOOKUP(M270,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D270,2)=\"Sc\",VLOOKUP(D270,Equipment[],Equipment!$M$2)\n+VLOOKUP(D270,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T271","v":0},{"$f":"'11 Scrapers'!U271","v":0},0,0,{"$f":"IF(LEFT(M271,2)=\"Dz\",VLOOKUP(M271,Equipment[],Equipment!$M$2)\n+VLOOKUP(M271,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D271,2)=\"Sc\",VLOOKUP(D271,Equipment[],Equipment!$M$2)\n+VLOOKUP(D271,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T272","v":0},{"$f":"'11 Scrapers'!U272","v":0},0,0,{"$f":"IF(LEFT(M272,2)=\"Dz\",VLOOKUP(M272,Equipment[],Equipment!$M$2)\n+VLOOKUP(M272,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D272,2)=\"Sc\",VLOOKUP(D272,Equipment[],Equipment!$M$2)\n+VLOOKUP(D272,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T273","v":0},{"$f":"'11 Scrapers'!U273","v":0},0,0,{"$f":"IF(LEFT(M273,2)=\"Dz\",VLOOKUP(M273,Equipment[],Equipment!$M$2)\n+VLOOKUP(M273,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB273","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D273,2)=\"Sc\",VLOOKUP(D273,Equipment[],Equipment!$M$2)\n+VLOOKUP(D273,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T274","v":0},{"$f":"'11 Scrapers'!U274","v":0},0,0,{"$f":"IF(LEFT(M274,2)=\"Dz\",VLOOKUP(M274,Equipment[],Equipment!$M$2)\n+VLOOKUP(M274,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB274","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D274,2)=\"Sc\",VLOOKUP(D274,Equipment[],Equipment!$M$2)\n+VLOOKUP(D274,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T275","v":0},{"$f":"'11 Scrapers'!U275","v":0},0,0,{"$f":"IF(LEFT(M275,2)=\"Dz\",VLOOKUP(M275,Equipment[],Equipment!$M$2)\n+VLOOKUP(M275,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB275","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D275,2)=\"Sc\",VLOOKUP(D275,Equipment[],Equipment!$M$2)\n+VLOOKUP(D275,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T276","v":0},{"$f":"'11 Scrapers'!U276","v":0},0,0,{"$f":"IF(LEFT(M276,2)=\"Dz\",VLOOKUP(M276,Equipment[],Equipment!$M$2)\n+VLOOKUP(M276,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB276","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D276,2)=\"Sc\",VLOOKUP(D276,Equipment[],Equipment!$M$2)\n+VLOOKUP(D276,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T277","v":0},{"$f":"'11 Scrapers'!U277","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",\nIF(K277>0,J277/K277,1),\n0)","v":0},{"$f":"IF(AND(B277=\"A\",C277=\"a\",LEFT(D277,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$273,CONCATENATE(TEXT(A277,\"0\"),\"-\",\"A-\",C277,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M277,2)=\"Dz\",VLOOKUP(M277,Equipment[],Equipment!$M$2)\n+VLOOKUP(M277,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB277","v":0},{"$f":"IF(L277>0,O277/ROUNDUP(L277,0),0)","v":0},{"$f":"IF(L277>0,O277/ROUNDDOWN(L277,0),0)","v":0},{"$f":"O277/$R$14","v":0},{"$f":"O277/$S$14","v":0},{"$f":"O277/$T$14","v":0},{"$f":"O277/$U$14","v":0},{"$f":"O277/$V$14","v":0},{"$f":"O277/$W$14","v":0},{"$f":"O277/$X$14","v":0},{"$f":"O277/$Y$14","v":0},{"$f":"IF(LEFT(D277,2)=\"Sc\",VLOOKUP(D277,Equipment[],Equipment!$M$2)\n+VLOOKUP(D277,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"(P277*ROUNDUP(L277,0)*Z277)+(P277*N277)","v":0},{"$f":"(Q277*ROUNDDOWN(L277,0)*Z277)+(Q277*N277)","v":0},{"$f":"(R277*$AC$14*Z277)+(R277*N277)","v":0},{"$f":"(S277*$AD$14*Z277)+(S277*N277)","v":0},{"$f":"(T277*$AE$14*Z277)+(T277*N277)","v":0},{"$f":"(U277*$AF$14*Z277)+(U277*N277)","v":0},{"$f":"(V277*$AG$14*Z277)+(V277*N277)","v":0},{"$f":"(W277*$AH$14*Z277)+(W277*N277)","v":0},{"$f":"(X277*$AI$14*Z277)+(X277*N277)","v":0},{"$f":"(Y277*$AJ$14*Z277)+(Y277*N277)","v":0},{"$f":"(O277*$AK$14*Z277)+(O277*N277)","v":0},{"$f":"MIN(AA277:AK277)","v":0},{"$f":"IF(AND(B277=\"A\",LEFT(D277,2)=\"Sc\"),\nIF(AC277<AD277,9,\nIF(AD277<AE277,8,\nIF(AE277<AF277,7,\nIF(AF277<AG277,6,\nIF(AG277<AH277,5,\nIF(AH277<AI277,4,\nIF(AI277<AJ277,3,\nIF(AJ277<AK277,2,1)))))))),\n0)","v":0},{"$f":"IF(AM277<L277,AM277,\nIF(AA277>=AB277,ROUNDDOWN(L277,0),\nIF(AA277<AB277,ROUNDUP(L277,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T278","v":0},{"$f":"'11 Scrapers'!U278","v":0},0,0,{"$f":"IF(LEFT(M278,2)=\"Dz\",VLOOKUP(M278,Equipment[],Equipment!$M$2)\n+VLOOKUP(M278,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB278","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D278,2)=\"Sc\",VLOOKUP(D278,Equipment[],Equipment!$M$2)\n+VLOOKUP(D278,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T279","v":0},{"$f":"'11 Scrapers'!U279","v":0},0,0,{"$f":"IF(LEFT(M279,2)=\"Dz\",VLOOKUP(M279,Equipment[],Equipment!$M$2)\n+VLOOKUP(M279,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB279","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D279,2)=\"Sc\",VLOOKUP(D279,Equipment[],Equipment!$M$2)\n+VLOOKUP(D279,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T280","v":0},{"$f":"'11 Scrapers'!U280","v":0},0,0,{"$f":"IF(LEFT(M280,2)=\"Dz\",VLOOKUP(M280,Equipment[],Equipment!$M$2)\n+VLOOKUP(M280,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB280","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D280,2)=\"Sc\",VLOOKUP(D280,Equipment[],Equipment!$M$2)\n+VLOOKUP(D280,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T281","v":0},{"$f":"'11 Scrapers'!U281","v":0},0,0,{"$f":"IF(LEFT(M281,2)=\"Dz\",VLOOKUP(M281,Equipment[],Equipment!$M$2)\n+VLOOKUP(M281,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB281","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D281,2)=\"Sc\",VLOOKUP(D281,Equipment[],Equipment!$M$2)\n+VLOOKUP(D281,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T282","v":0},{"$f":"'11 Scrapers'!U282","v":0},0,0,{"$f":"IF(LEFT(M282,2)=\"Dz\",VLOOKUP(M282,Equipment[],Equipment!$M$2)\n+VLOOKUP(M282,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB282","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D282,2)=\"Sc\",VLOOKUP(D282,Equipment[],Equipment!$M$2)\n+VLOOKUP(D282,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T283","v":0},{"$f":"'11 Scrapers'!U283","v":0},0,0,{"$f":"IF(LEFT(M283,2)=\"Dz\",VLOOKUP(M283,Equipment[],Equipment!$M$2)\n+VLOOKUP(M283,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB283","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D283,2)=\"Sc\",VLOOKUP(D283,Equipment[],Equipment!$M$2)\n+VLOOKUP(D283,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T284","v":0},{"$f":"'11 Scrapers'!U284","v":0},0,0,{"$f":"IF(LEFT(M284,2)=\"Dz\",VLOOKUP(M284,Equipment[],Equipment!$M$2)\n+VLOOKUP(M284,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB284","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D284,2)=\"Sc\",VLOOKUP(D284,Equipment[],Equipment!$M$2)\n+VLOOKUP(D284,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T285","v":0},{"$f":"'11 Scrapers'!U285","v":0},0,0,{"$f":"IF(LEFT(M285,2)=\"Dz\",VLOOKUP(M285,Equipment[],Equipment!$M$2)\n+VLOOKUP(M285,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB285","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D285,2)=\"Sc\",VLOOKUP(D285,Equipment[],Equipment!$M$2)\n+VLOOKUP(D285,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T286","v":0},{"$f":"'11 Scrapers'!U286","v":0},0,0,{"$f":"IF(LEFT(M286,2)=\"Dz\",VLOOKUP(M286,Equipment[],Equipment!$M$2)\n+VLOOKUP(M286,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB286","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D286,2)=\"Sc\",VLOOKUP(D286,Equipment[],Equipment!$M$2)\n+VLOOKUP(D286,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T287","v":0},{"$f":"'11 Scrapers'!U287","v":0},0,0,{"$f":"IF(LEFT(M287,2)=\"Dz\",VLOOKUP(M287,Equipment[],Equipment!$M$2)\n+VLOOKUP(M287,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB287","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D287,2)=\"Sc\",VLOOKUP(D287,Equipment[],Equipment!$M$2)\n+VLOOKUP(D287,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T288","v":0},{"$f":"'11 Scrapers'!U288","v":0},0,0,{"$f":"IF(LEFT(M288,2)=\"Dz\",VLOOKUP(M288,Equipment[],Equipment!$M$2)\n+VLOOKUP(M288,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB288","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D288,2)=\"Sc\",VLOOKUP(D288,Equipment[],Equipment!$M$2)\n+VLOOKUP(D288,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"'3   Material'!$K$15:$K$322","v":"-"},{"$f":"'11 Scrapers'!T289","v":0},{"$f":"'11 Scrapers'!U289","v":0},0,0,{"$f":"IF(LEFT(M289,2)=\"Dz\",VLOOKUP(M289,Equipment[],Equipment!$M$2)\n+VLOOKUP(M289,Equipment[],Equipment!$BT$2),0)","v":0},{"$f":"'11 Scrapers'!AB289","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D289,2)=\"Sc\",VLOOKUP(D289,Equipment[],Equipment!$M$2)\n+VLOOKUP(D289,Equipment[],Equipment!$BT$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1 Full SiteVeg Maint","index":25,"n_rows":291,"n_cols":26,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,"Vegetation Maintenance Costs - Full site",null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #1"]
[null,null,null,null,null,"Based on observations of previously reclaimed areas, the annual vegetation failure is conservatively estimated to be 2% failure every year for a total of 12 years, starting the year reclamation is completed.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[null,null,null,null,null,"Vegetation maintenance begins at each facility sub-area/location the year that reclamation is completed for that facility sub-area/location."]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Assumptions/Inputs: "]
[null,null,null,null,null,"Reclamation Start =","2015-01-01"]
[null,null,null,null,null,"Reclamation End =",{"$f":"G7+$G$9*365.25-1","v":"2115-01-01"}]
[null,null,null,null,null,"No. Years Reclamation =",100]
[null,null,null,null,null,"No. Years Veg Maint =",12]
[null,null,null,null,null,"% loss per year =",0.02]
[null,null,null,null,null,"Borrow areas have only 2 years of veg maint"]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Area (ac)","Approx. Year Reclamation Start","Approx. Date Veg Maintenance Start","Approx. Date Veg Maintenance Complete","Number of Years of Veg Maintenance","% Loss Per Year","Veg Maint Area (ac)","Fuel Unit Cost ($/ac)","Veg Maint Unit Cost ($/ac)","Fuel Cost ($)","Veg Maint Cost ($)","Maint. Description",null,null,null,null,"Year O&M Start","Year Veg Maint Complete"]
[{"$f":"'3   Material'!$A$15:$A$322","v":3401},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3401-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B15=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":45},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AD$2)))","v":"2011-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2023-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":8.9965776865160851},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I15*N15*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":8.0969199178644775},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},{"$f":"P15*O15","v":31.158000443531833},{"$f":"Q15*O15","v":6640.4475065143743},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2011},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2023}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3402},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3402-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1C Waste Stockpile "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B16=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":111.7},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AD$2)))","v":"2012-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2024-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":9.9986310746064344},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I16*N16*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":22.336941820670773},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},{"$f":"P16*O16","v":85.95545592837783},{"$f":"Q16*O16","v":18318.976983948047},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2012},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2024}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3403},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3403-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B17=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":34},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AD$2)))","v":"2010-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2022-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":7.9972621492128679},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I17*N17*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.4381382614647507},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},20.926662988090353,4459.9269876375774,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2010},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2022}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3404},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3404-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B18=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":38.200000000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AD$2)))","v":"2010-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2022-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":7.9972621492128679},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I18*N18*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":6.1099082819986323},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},23.511721357207399,5010.8591449339847,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2010},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2022}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3405},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3405-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B19=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":7.7},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AD$2)))","v":"2010-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2022-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":7.9972621492128679},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I19*N19*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.2315783709787818},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},4.7392736767145793,1010.0422883767454,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2010},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2022}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3406},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3406-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B20=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":4},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AD$2)))","v":"2011-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2023-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":8.9965776865160851},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I20*N20*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.71972621492128686},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},2.7696000394250517,590.26200057905544,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2011},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2023}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3407},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3407-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B21=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":18.3},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AD$2)))","v":"2011-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2023-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":8.9965776865160851},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I21*N21*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":3.2927474332648874},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},12.670920180369611,2700.4486526491787,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2011},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2023}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3408},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3408-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B22=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":27.2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AD$2)))","v":"2012-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2024-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":9.9986310746064344},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I22*N22*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.4392553045859007},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},20.930961515236142,4460.8430972550314,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2012},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2024}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3409},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3409-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-No Man's Land-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 7A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B23=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":4},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AD$2)))","v":"2012-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2024-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":9.9986310746064344},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I23*N23*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.79989048596851475},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},{"$f":"P23*O23","v":3.0780825757700208},{"$f":"Q23*O23","v":656.0063378316222},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2012},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2024}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3410},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3410-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Tailing Impoundment, Reclaimed 1A Tailing Impoundment, Reclaimed 1X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B24=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":1547},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AD$2)))","v":"2009-09-21"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2021-09-21"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":6.7214236824093083},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I24*N24*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":207.960848733744},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},800.26038083778235,170552.8909060549,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2009},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2021}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3411},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3411-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 2 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B25=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":606},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AD$2)))","v":"2009-09-21"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2021-09-21"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":6.7214236824093083},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I25*N25*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":81.463655030800822},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},313.48273483367558,66809.988292869602,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2009},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2021}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3412},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3412-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3X Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B26=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":365},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AD$2)))","v":"2005-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2017-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":2.9158110882956878},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I26*N26*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":21.285420944558521},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},81.909066899383987,17456.603482584702,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2005},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2017}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3413},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3413-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mangas Valley Tailing Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 3 Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B27=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":643},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AD$2)))","v":"2006-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2018-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":3.915126625598905},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I27*N27*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":50.348528405201918},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},193.74768261190968,41291.844713362421,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2006},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2018}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3414},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3414-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B28=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":58},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AD$2)))","v":"2004-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2016-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":1.9164955509924708},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I28*N28*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.2231348391512662},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},8.5549118685831633,1823.237768069815,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2004},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2016}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3415},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3415-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Burro Mountain Tailing Impoundment "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B29=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":1.3},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AD$2)))","v":"2005-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2017-12-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":2.9158110882956878},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I29*N29*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":7.581108829568789E-2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.29173092320328547,62.174204184548259,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2005},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2017}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3416},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3416-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-East Mine Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed 1 Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B30=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":500},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AD$2)))","v":"2009-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2021-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":6.9979466119096507},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I30*N30*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":69.979466119096514},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},269.2900829568789,57391.573093429157,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2009},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2021}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3417},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3417-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area Initial "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B31=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":45},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AD$2)))","v":"2007-04-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2019-04-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":4.2464065708418888},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I31*N31*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":3.8217659137576998},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},14.706652065708418,3134.3073897150921,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2007},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2019}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3418},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3418-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Reclaimed Former Mill & Concentrator Area (11 redo) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B32=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":11},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AD$2)))","v":"2010-08-10"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2022-08-10"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":7.6057494866529778},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I32*N32*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.6732648870636551},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},6.4389408098562635,1372.2783181447637,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2010},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2022}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3419},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3419-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Mining Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Copper Mt. Reclamation Area "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B33=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":514},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AC$2)))","v":"-"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AD$2)))","v":"2015-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2027-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I33*N33*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":123.35999999999999},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},474.70531679999999,101170.02671549999,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2015},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2027}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1003},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1003-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Area outside of pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B34=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I34*N34*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B35=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I35*N35*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1202},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1202-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B36=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I36*N36*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1304},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1304-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes (total area, volume outside of pullback)-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B37=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I37*N37*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P37*O37","v":0},{"$f":"Q37*O37","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1303},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1303-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B38=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I38*N38*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1502},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1502-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B39=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I39*N39*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2302},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2302-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B40=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I40*N40*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1402},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1402-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B41=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I41*N41*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1802-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B42=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I42*N42*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1602},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1602-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B43=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I43*N43*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1702},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1702-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B44=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I44*N44*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2002},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Outslopes - Regrade benches from pullback-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B45=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I45*N45*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B46=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I46*N46*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B47=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I47*N47*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B48=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I48*N48*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B49=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I49*N49*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B50=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I50*N50*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B51=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I51*N51*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B52=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I52*N52*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B53=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I53*N53*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B54=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I54*N54*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B55=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I55*N55*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B56=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I56*N56*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B57=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I57*N57*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B58=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I58*N58*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B59=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I59*N59*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2101},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2101-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-North-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B60=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I60*N60*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2102},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2102-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-South-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"9AX Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B61=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I61*N61*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B62=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I62*N62*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2802},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2802-A-a-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sloped Areas-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B63=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I63*N63*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"1A Leach, 1B Leach  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B64=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I64*N64*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1201},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1201-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2B Waste, 2A Leach, 2B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B65=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I65*N65*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach, 3B Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B66=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I66*N66*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1501},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1501-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"5A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B67=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I67*N67*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Entire Pit-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B68=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I68*N68*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1401},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1401-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 1) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B69=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I69*N69*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1801},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1801-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B70=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I70*N70*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1601},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1601-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6B Leach, 6D Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B71=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I71*N71*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6C Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B72=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I72*N72*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2301},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2301-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"6A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B73=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I73*N73*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2001},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2001-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Top-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"9A Waste  "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B74=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I74*N74*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Sludge Disposal Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B75=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I75*N75*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Surface Impoundments closed at year 99; some closed year 6-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B76=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I76*N76*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"E"},{"$f":"'3   Material'!$C$15:$C$322","v":"c"},{"$f":"'3   Material'!$D$15:$D$322","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Rip-Tailing Launder Line-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B77=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A77,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A77,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I77*N77*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments closed at year 99; some closed year 6-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B78=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A78,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A78,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I78*N78*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"K"},{"$f":"'3   Material'!$C$15:$C$322","v":"a"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ex1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-K-a-Ex1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Perforate Liner-Surface Impoundments graded over at closure-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B79=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A79,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A79,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I79*N79*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B80=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A80,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A80,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I80*N80*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B81=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A81,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A81,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I81*N81*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B82=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A82,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A82,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I82*N82*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B83=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A83,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A83,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I83*N83*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B84=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A84,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A84,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I84*N84*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B85=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A85,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A85,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I85*N85*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B86=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A86,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A86,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I86*N86*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B87=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A87,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A87,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I87*N87*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B88=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A88,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A88,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I88*N88*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B89=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A89,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A89,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I89*N89*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B90=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A90,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A90,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I90*N90*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B91=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A91,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A91,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I91*N91*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B92=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A92,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A92,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I92*N92*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B93=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A93,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A93,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I93*N93*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B94=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A94,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A94,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I94*N94*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B95=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A95,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A95,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I95*N95*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B96=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A96,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A96,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I96*N96*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B97=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A97,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A97,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I97*N97*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B98=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A98,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A98,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I98*N98*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"B"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B99=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A99,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A99,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I99*N99*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B100=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A100,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A100,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I100*N100*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B101=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A101,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A101,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I101*N101*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P101*O101","v":0},{"$f":"Q101*O101","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B102=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A102,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A102,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I102*N102*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B103=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A103,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A103,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I103*N103*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B104=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A104,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A104,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I104*N104*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B105=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A105,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A105,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I105*N105*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B106=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A106,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A106,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I106*N106*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B107=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A107,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A107,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I107*N107*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B108=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A108,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A108,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I108*N108*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B109=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A109,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A109,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I109*N109*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B110=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A110,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A110,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I110*N110*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B111=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A111,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A111,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I111*N111*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B112=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A112,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A112,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I112*N112*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B113=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A113,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A113,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I113*N113*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B114=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A114,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A114,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I114*N114*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B115=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A115,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A115,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I115*N115*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B116=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A116,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A116,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I116*N116*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B117=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A117,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A117,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I117*N117*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B118=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A118,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A118,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I118*N118*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"C"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Ld2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-C-b-Ld2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B119=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A119,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A119,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I119*N119*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Outslopes Pullback-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B120=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A120,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A120,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I120*N120*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Pit Backfill-Backfill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B121=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A121,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A121,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I121*N121*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B122=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A122,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A122,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I122*N122*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B123=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A123,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A123,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I123*N123*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B124=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A124,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A124,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I124*N124*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B125=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A125,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A125,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I125*N125*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B126=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A126,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A126,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I126*N126*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B127=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A127,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A127,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I127*N127*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B128=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A128,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A128,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I128*N128*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B129=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A129,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A129,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I129*N129*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B130=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A130,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A130,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I130*N130*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B131=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A131,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A131,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I131*N131*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B132=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A132,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A132,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I132*N132*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B133=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A133,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A133,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I133*N133*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B134=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A134,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A134,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I134*N134*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B135=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A135,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A135,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I135*N135*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B136=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A136,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A136,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I136*N136*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B137=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A137,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A137,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I137*N137*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B138=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A138,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A138,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I138*N138*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"D"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Tk2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-D-b-Tk2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B139=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A139,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A139,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I139*N139*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B140=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A140,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A140,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I140*N140*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Top (Haul Road)-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B141=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A141,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A141,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I141*N141*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B142=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A142,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A142,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I142*N142*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B143=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A143,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A143,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I143*N143*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B144=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A144,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A144,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I144*N144*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B145=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A145,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A145,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I145*N145*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B146=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A146,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A146,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I146*N146*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B147=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A147,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A147,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I147*N147*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B148=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A148,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A148,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I148*N148*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Sludge Disposal Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B149=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A149,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A149,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I149*N149*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B150=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A150,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A150,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I150*N150*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B151=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A151,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A151,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I151*N151*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Surface Impoundments closed at year 99; some closed year 6-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B152=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A152,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A152,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I152*N152*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B153=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A153,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A153,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I153*N153*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B154=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A154,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A154,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I154*N154*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B155=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A155,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A155,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I155*N155*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-A-d-Dz2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Launder Line-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B156=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A156,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A156,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I156*N156*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"A"},{"$f":"'3   Material'!$C$15:$C$322","v":"d"},{"$f":"'3   Material'!$D$15:$D$322","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade-Tailing Pumphouse-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B157=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A157,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A157,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I157*N157*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B158=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A158,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A158,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I158*N158*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B159=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A159,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A159,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I159*N159*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B160=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A160,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A160,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I160*N160*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B161=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A161,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A161,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I161*N161*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B162=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A162,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A162,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I162*N162*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B163=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A163,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A163,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I163*N163*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B164=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A164,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A164,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I164*N164*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B165=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A165,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A165,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I165*N165*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P165*O165","v":0},{"$f":"Q165*O165","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B166=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A166,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A166,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I166*N166*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B167=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A167,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A167,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I167*N167*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B168=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A168,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A168,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I168*N168*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B169=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A169,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A169,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I169*N169*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B170=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A170,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A170,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I170*N170*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B171=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A171,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A171,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I171*N171*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B172=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A172,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A172,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I172*N172*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B173=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A173,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A173,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I173*N173*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B174=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A174,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A174,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I174*N174*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B175=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A175,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A175,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I175*N175*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B176=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A176,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A176,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I176*N176*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2803},{"$f":"'3   Material'!$B$15:$B$322","v":"J"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U2"},{"$f":"'3   Material'!$E$15:$E$322","v":"2803-J-e-U2"},{"$f":"'3   Material'!$F$15:$F$322","v":"Revegetate-Revegetation Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Other Borrow Areas "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B177=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A177,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A177,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I177*N177*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"1A Leach, 1B Leach "},{"$f":"IF(B178=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A178,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A178,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I178*N178*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Top (Haul Road)"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1C Waste"},{"$f":"IF(B179=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A179,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A179,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I179*N179*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"IF(B180=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A180,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A180,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I180*N180*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B181=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A181,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A181,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I181*N181*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"5A Waste"},{"$f":"IF(B182=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A182,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A182,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I182*N182*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Pit"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B183=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A183,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A183,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I183*N183*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6A Leach"},{"$f":"IF(B184=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A184,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A184,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I184*N184*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 1)"},{"$f":"IF(B185=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A185,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A185,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I185*N185*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"IF(B186=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A186,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A186,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I186*N186*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Sludge Disposal Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"8A Waste, 8C Waste"},{"$f":"IF(B187=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A187,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A187,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I187*N187*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6B Leach, 6D Leach"},{"$f":"IF(B188=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A188,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A188,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I188*N188*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"6C Leach"},{"$f":"IF(B189=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A189,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A189,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I189*N189*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Surface Impoundments closed at year 99; some closed year 6"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Cntmnt-1"},{"$f":"IF(B190=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A190,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A190,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I190*N190*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$322","v":" Gila Borrow Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"Unplanned Disturbance Area"},{"$f":"IF(B191=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A191,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A191,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I191*N191*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9A Waste "},{"$f":"IF(B192=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A192,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A192,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I192*N192*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$322","v":" Borrow Area A"},{"$f":"'3   Material'!$H$15:$H$322","v":"9AX Waste"},{"$f":"IF(B193=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A193,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A193,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I193*N193*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1302},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"1302-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Outslopes Pullback"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"3A Leach, 3B Waste"},{"$f":"IF(B194=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A194,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A194,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I194*N194*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2201},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"f"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2201-P-f-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Pit Backfill"},{"$f":"'3   Material'!$G$15:$G$322","v":" Leach Stockpile"},{"$f":"'3   Material'!$H$15:$H$322","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"IF(B195=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A195,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A195,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I195*N195*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Launder Line"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed Tailing Launder Line"},{"$f":"IF(B196=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A196,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A196,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I196*N196*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"P"},{"$f":"'3   Material'!$C$15:$C$322","v":"b"},{"$f":"'3   Material'!$D$15:$D$322","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$322","v":"Road Maintenance-Tailing Pumphouse"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"IF(B197=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A197,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A197,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I197*N197*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3002},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3002-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"2-inch ID wells (avg. TD = 36 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B198=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A198,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A198,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I198*N198*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3003},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3003-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells (avg. TD = 113 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B199=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A199,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A199,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I199*N199*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3004},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3004-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"4-inch ID wells, avg. total depth = 172 ft (28% Year 19 and  rest Year 99 of closure) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B200=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A200,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A200,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I200*N200*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B201=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A201,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A201,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I201*N201*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3005},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3005-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"6-inch ID wells (avg. TD = 135 ft) "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B202=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A202,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A202,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I202*N202*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3006},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3006-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-04 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B203=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A203,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A203,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I203*N203*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3007},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3007-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-05 (5\" x 200') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B204=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A204,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A204,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I204*N204*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3008},{"$f":"'3   Material'!$B$15:$B$322","v":"O"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U20"},{"$f":"'3   Material'!$E$15:$E$322","v":"3008-O-e-U20"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"286-2008-06 (4\" x 60.5') Well "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B205=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A205,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A205,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I205*N205*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3009},{"$f":"'3   Material'!$B$15:$B$322","v":"N"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U19"},{"$f":"'3   Material'!$E$15:$E$322","v":"3009-N-e-U19"},{"$f":"'3   Material'!$F$15:$F$322","v":"Plug and Abandon Well-Wells-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Exploration Holes "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B206=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A206,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A206,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I206*N206*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3100},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"3100-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Seep 5E Collection System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Seep 5E Collection System"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B207=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A207,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A207,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I207*N207*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2501},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2501-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Preliminary Earthworks-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B208=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A208,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A208,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I208*N208*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2502},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2502-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Overflow Pond & Booster Station-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B209=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A209,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A209,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I209*N209*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2503},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2503-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 5 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B210=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A210,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A210,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I210*N210*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2504},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2504-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 6 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B211=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A211,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A211,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I211*N211*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2505},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2505-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 7 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B212=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A212,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A212,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I212*N212*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2506},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2506-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 8 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B213=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A213,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A213,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I213*N213*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2507},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2507-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 10 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B214=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A214,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A214,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I214*N214*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2508},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2508-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Canyon 11 Deep Collection-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B215=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A215,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A215,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I215*N215*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2509},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2509-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Bolster Existing Surface PLS Catchments-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B216=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A216,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A216,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I216*N216*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2510},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2510-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Finger Drain System-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B217=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A217,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A217,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I217*N217*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2511},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2511-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Breach of Existing Seepage Collection Trenches-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B218=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A218,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A218,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I218*N218*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2512},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2512-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Concrete Pad for Above-Ground Tank-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B219=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A219,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A219,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I219*N219*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2513},{"$f":"'3   Material'!$B$15:$B$322","v":"L"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U33"},{"$f":"'3   Material'!$E$15:$E$322","v":"2513-L-e-U33"},{"$f":"'3   Material'!$F$15:$F$322","v":"Replace Infrastructure-Electrical Hookup-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"3A Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B220=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A220,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A220,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I220*N220*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B221=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A221,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A221,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I221*N221*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"U"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U30"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$322","v":"Vehicle Gates-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B222=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A222,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A222,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I222*N222*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2400},{"$f":"'3   Material'!$B$15:$B$322","v":"V"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U31"},{"$f":"'3   Material'!$E$15:$E$322","v":"2400-V-e-U31"},{"$f":"'3   Material'!$F$15:$F$322","v":"Signs Every 500 ft-Conditional Waiver Pits-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B223=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A223,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A223,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I223*N223*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"S"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U29"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-S-e-U29"},{"$f":"'3   Material'!$F$15:$F$322","v":"Fencing-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B224=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A224,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A224,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I224*N224*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B225=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A225,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A225,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I225*N225*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B226=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A226,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A226,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I226*N226*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B227=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A227,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A227,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I227*N227*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B228=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A228,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A228,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I228*N228*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B229=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A229,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A229,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I229*N229*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P229*O229","v":0},{"$f":"Q229*O229","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B230=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A230,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A230,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I230*N230*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B231=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A231,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A231,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I231*N231*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B232=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A232,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A232,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I232*N232*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B233=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A233,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A233,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I233*N233*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"F"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U3"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$322","v":"Grade Benches-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B234=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A234,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A234,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I234*N234*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B235=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A235,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A235,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I235*N235*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B236=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A236,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A236,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I236*N236*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B237=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A237,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A237,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I237*N237*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B238=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A238,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A238,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I238*N238*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B239=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A239,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A239,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I239*N239*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B240=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A240,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A240,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I240*N240*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B241=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A241,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A241,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I241*N241*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B242=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A242,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A242,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I242*N242*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B243=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A243,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A243,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I243*N243*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"G"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U5"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-G-e-U5"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrains-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B244=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A244,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A244,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I244*N244*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B245=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A245,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A245,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I245*N245*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B246=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A246,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A246,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I246*N246*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B247=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A247,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A247,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I247*N247*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B248=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A248,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A248,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I248*N248*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B249=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A249,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A249,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I249*N249*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B250=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A250,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A250,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I250*N250*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B251=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A251,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A251,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I251*N251*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B252=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A252,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A252,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I252*N252*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B253=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A253,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A253,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I253*N253*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U6"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-Gb-e-U6"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Downdrain Dissipators-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B254=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A254,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A254,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I254*N254*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B255=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A255,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A255,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I255*N255*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B256=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A256,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A256,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I256*N256*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B257=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A257,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A257,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I257*N257*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B258=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A258,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A258,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I258*N258*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B259=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A259,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A259,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I259*N259*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B260=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A260,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A260,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I260*N260*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B261=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A261,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A261,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I261*N261*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B262=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A262,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A262,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I262*N262*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B263=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A263,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A263,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I263*N263*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B264=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A264,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A264,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I264*N264*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"H"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7a"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-H-e-U7a"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/ Riprap-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B265=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A265,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A265,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I265*N265*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"Hb"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U7b"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-Hb-e-U7b"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Channels w/o Riprap-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B266=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A266,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A266,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I266*N266*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"R"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U28"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-R-e-U28"},{"$f":"'3   Material'!$F$15:$F$322","v":"Construct Berms-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B267=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A267,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A267,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I267*N267*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"T"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U35"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-T-e-U35"},{"$f":"'3   Material'!$F$15:$F$322","v":"Build Grade Control Walls-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B268=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A268,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A268,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I268*N268*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 1A Leach, 1B Leach "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B269=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":273},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A269,Quantities[],Quantities!$AC$2)))","v":"2022-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A269,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I269*N269*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":65.52},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},252.1294776,53734.274889749991,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Top (Haul Road)-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B270=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":17.00413},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A270,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A270,Quantities[],Quantities!$AD$2)))","v":"2019-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I270*N270*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":4.0809911999999997},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},15.704184666455999,3346.903280882947,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2019},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2031}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2B Waste, 2A Leach, 2B Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B271=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":486.99169999999998},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A271,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A271,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I271*N271*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":116.87800799999999},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},449.76176892504003,95854.014200830265,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 3A Leach, 3B Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B272=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":455},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A272,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A272,Quantities[],Quantities!$AD$2)))","v":"2028-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2040-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I272*N272*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":109.19999999999999},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},420.21579600000001,89557.124816249983,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2028},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2040}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1500},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 5A Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B273=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":371},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A273,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A273,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I273*N273*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":89.039999999999992},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},342.63749519999999,73023.501773249984,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" San Salvador Pit, San Salvador Waste Backfill"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B274=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":115},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A274,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A274,Quantities[],Quantities!$AD$2)))","v":"2019-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I274*N274*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":27.6},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},106.20838800000001,22635.317261249998,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2019},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2031}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6A Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B275=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":65},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A275,Quantities[],Quantities!$AC$2)))","v":"2018-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A275,Quantities[],Quantities!$AD$2)))","v":"2019-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I275*N275*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":15.600000000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},60.030828000000007,12793.87497375,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2019},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2031}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1400},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 1)"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B276=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":183},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A276,Quantities[],Quantities!$AC$2)))","v":"2022-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A276,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I276*N276*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":43.92},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},169.00986960000003,36019.678772250001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B277=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":375},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A277,Quantities[],Quantities!$AC$2)))","v":"2022-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A277,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I277*N277*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":90},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},346.33170000000001,73810.817156249992,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Sludge Disposal Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 8A Waste, 8C Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B278=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":47.36},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A278,Quantities[],Quantities!$AC$2)))","v":"2019-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A278,Quantities[],Quantities!$AD$2)))","v":"2021-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2033-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I278*N278*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":11.366400000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},43.739384832000006,9321.8141347199999,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2021},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2033}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6B Leach, 6D Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B279=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":54},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A279,Quantities[],Quantities!$AC$2)))","v":"2022-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A279,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I279*N279*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":12.96},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},49.871764800000008,10628.757670500001,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":1700},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"1700-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 6C Leach"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B280=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":66},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A280,Quantities[],Quantities!$AC$2)))","v":"2022-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A280,Quantities[],Quantities!$AD$2)))","v":"2028-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2040-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I280*N280*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":15.84},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},60.954379200000005,12990.703819499999,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2028},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2040}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2000},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9A Waste "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B281=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":129},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A281,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A281,Quantities[],Quantities!$AD$2)))","v":"2019-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I281*N281*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":30.96},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},119.13810480000001,25390.921101749998,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2019},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2031}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2600},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2600-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Launder Line-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed Tailing Launder Line"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B282=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":7.4042011019283747},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A282,Quantities[],Quantities!$AC$2)))","v":"2023-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A282,Quantities[],Quantities!$AD$2)))","v":"2025-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2037-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I282*N282*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.7770082644628098},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},6.838158812727273,1457.36035659344,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2025},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2037}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2900},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2900-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Tailing Pumphouse-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B283=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":7},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A283,Quantities[],Quantities!$AC$2)))","v":"2024-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A283,Quantities[],Quantities!$AD$2)))","v":"2026-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2038-12-31T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I283*N283*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.6800000000000002},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},6.4648584000000007,1377.80192025,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2026},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2038}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2701},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2701-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments closed at year 99; some closed year 6-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments closed at year 99; some closed year 6 "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B284=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":21.23},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A284,Quantities[],Quantities!$AC$2)))","v":"2023-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A284,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I284*N284*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":5.0952000000000002},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},19.606991976000003,4178.6763952724996,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2702},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2702-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Surface Impoundments graded over at closure-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":"Surface Impoundments graded over at closure "},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B285=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":0.48},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A285,Quantities[],Quantities!$AC$2)))","v":"2023-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A285,Quantities[],Quantities!$AD$2)))","v":"2027-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2039-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I285*N285*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0.1152},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},0.44330457600000001,94.477845959999996,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2027},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2039}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3300},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Unplanned Disturbance Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B286=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":200},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A286,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A286,Quantities[],Quantities!$AD$2)))","v":"2019-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I286*N286*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":48},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},184.71024,39365.76915,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2019},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2031}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2100},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" 9AX Waste"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B287=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":63.7},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A287,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A287,Quantities[],Quantities!$AD$2)))","v":"2028-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2040-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I287*N287*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":15.288},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},58.830211440000006,12537.997474275,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2028},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2040}]
[{"$f":"'3   Material'!$A$15:$A$322","v":2800},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"2800-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Borrow Areas-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Other Borrow Areas"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B288=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":169.1},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A288,Quantities[],Quantities!$AC$2)))","v":"2006-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A288,Quantities[],Quantities!$AD$2)))","v":"2015-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2016-12-31T12:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":2},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I288*N288*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":6.7640000000000002},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},26.028751320000001,5547.2929693875003,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2015},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2016}]
[{"$f":"'3   Material'!$A$15:$A$322","v":3200},{"$f":"'3   Material'!$B$15:$B$322","v":"M"},{"$f":"'3   Material'!$C$15:$C$322","v":"e"},{"$f":"'3   Material'!$D$15:$D$322","v":"U"},{"$f":"'3   Material'!$E$15:$E$322","v":"3200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$322","v":"Post-Closure O&M-Demo Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$322","v":" Building Demo Area"},{"$f":"'3   Material'!$H$15:$H$322","v":"-"},{"$f":"IF(B289=\"M\",'4   Earthwork'!$I$15:$I$320,0)","v":47.580844379760329},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A289,Quantities[],Quantities!$AC$2)))","v":"2017-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A289,Quantities[],Quantities!$AD$2)))","v":"2020-01-01T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Item]]=Quantities!$A$63,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+2*365.25,\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25))","v":"2032-01-01T18:00:00"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I289*N289*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":11.419402651142478},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":3.8481300000000003},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":820.12019062499996},43.94334592394091,9365.2826790786003,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2020},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2032}]
[]
[null,null,null,null,null,null,null,"TOTAL O&M AREA",{"$f":"SUM(I15:I289)","v":7734.2508754816872},"AC",null,null,null,"TOTAL VEG MAINT AREA",{"$f":"SUM(O15:O289)","v":1338.7612121689933},"AC","TOTAL",{"$f":"SUM(R15:R289)","v":5151.7271833838695},{"$f":"SUM(S15:S289)","v":1097945.1005253908}]

{"sheet":"2 Full Site O&M","index":26,"n_rows":138,"n_cols":37,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #2"]
["Operations & Maintenance -Full Site",null,null,"Reclamation begins",{"$f":"'1 Full SiteVeg Maint'!$G$7","v":"2015-01-01"},"(Year 0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2020-04-29"},null,"O&M",null,null,null,"Veg Maint Complete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reclaimed Acres","Cum. Percent",null,"Year","Reclaimed Acres","Percent","Cum. Percent"]
["EROSION CONTROL [1]",null,null,null,null,null,null,"ROAD MAINTENANCE [2]",null,null,null,null,null,null,"TAILING COVER MAINTENANCE [3]",null,null,null,null,null,null,"GROUNDWATER MONITORING [4]",null,null,null,null,null,null,null,2004,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD5,VegMaint[Total Area (ac)])","v":58},{"$f":"AE5/$AE$30","v":7.4991102478800522E-3},null,2015,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH5,VegMaint[Total Area (ac)])","v":0},{"$f":"AI5/$AE$30","v":0},{"$f":"AJ5","v":0}]
[null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,"Years 0-1","Years 2-6",null,null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,2005,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD6,VegMaint[Total Area (ac)])","v":366.3},{"$f":"AE6/$AE$30+AF5","v":5.48598703133708E-2},null,2016,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH6,VegMaint[Total Area (ac)])","v":227.1},{"$f":"AI6/$AE$30","v":2.9362895470578618E-2},{"$f":"AJ6+AK5","v":2.9362895470578618E-2}]
["Equipment Base:",{"$f":"E134","v":2923.3627272727272},{"$f":"B7","v":2923.3627272727272},{"$f":"B7","v":2923.3627272727272},"$/day",null,null,"Equipment Base:",{"$f":"$K$132","v":4945.9595454545452},{"$f":"I7","v":4945.9595454545452},{"$f":"I7","v":4945.9595454545452},"$/month",null,null,"Equipment Base:",{"$f":"$R$136","v":2144.2936363636363},{"$f":"P7","v":2144.2936363636363},"$/day",null,null,null,"Equipment Base:",{"$f":"Y136","v":825.44},{"$f":"Y137","v":825.44},{"$f":"Y138","v":825.44},"$/day",null,null,null,2006,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD7,VegMaint[Total Area (ac)])","v":643},{"$f":"AE7/$AE$30+AF6","v":0.13799655806142033},null,2017,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH7,VegMaint[Total Area (ac)])","v":366.3},4.7360760065490747E-2,{"$f":"AJ7+AK6","v":7.6723655536069357E-2}]
["Fuel Base",{"$f":"F134","v":382.26239999999996},{"$f":"B8","v":382.26239999999996},{"$f":"B8","v":382.26239999999996},null,null,null,"Fuel Base",{"$f":"$L$132","v":1240.3200000000002},{"$f":"I8","v":1240.3200000000002},{"$f":"I8","v":1240.3200000000002},null,null,null,"Fuel Base",{"$f":"$S$136","v":269.56799999999998},{"$f":"P8","v":269.56799999999998},"$/day",null,null,null,"Aqueous Chemistry Base:",{"$f":"Z136","v":1457.5},{"$f":"Z137","v":1457.5},{"$f":"Z138","v":1457.5},"$/day",null,null,null,2007,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD8,VegMaint[Total Area (ac)])","v":45},0.14381483325374106,null,2018,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH8,VegMaint[Total Area (ac)])","v":643},8.313668774804954E-2,0.15986034328411891]
["Time:",10,8,5,"day/yr",null,null,"Time:",4,4,4,"months/yr",null,null,"Time:",10,10,"day/yr",null,null,null,"Time:",20,10,5,"day/yr",null,null,null,2008,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD9,VegMaint[Total Area (ac)])","v":0},0.14381483325374106,null,2019,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH9,VegMaint[Total Area (ac)])","v":45},5.81827519232073E-3,0.16567861847643964]
["Equiment Annual:",{"$f":"B7*B9","v":29233.627272727274},{"$f":"C7*C9","v":23386.901818181817},14616.813636363637,"$/yr",null,null,"Equipment Annual:",{"$f":"I7*I9","v":19783.838181818181},{"$f":"J7*J9","v":19783.838181818181},{"$f":"K7*K9","v":19783.838181818181},"$/yr",null,null,"Equiment Annual:",{"$f":"P7*P9","v":21442.936363636363},{"$f":"Q7*Q9","v":21442.936363636363},"$/yr",null,null,null,"Equipment Annual:",{"$f":"W7*W9","v":16508.800000000003},{"$f":"X7*X9","v":8254.4000000000015},4127.2000000000007,"$/yr",null,null,null,2009,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD10,VegMaint[Total Area (ac)])","v":2653},0.48683447959211656,null,2020,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH10,VegMaint[Total Area (ac)])","v":0},0,0.16567861847643964]
["Fuel Annual:",{"$f":"B8*B9","v":3822.6239999999998},{"$f":"C8*C9","v":3058.0991999999997},1911.3119999999999,"$/yr",null,null,"Fuel Annual:",{"$f":"I8*I9","v":4961.2800000000007},{"$f":"J8*J9","v":4961.2800000000007},4961.2800000000007,"$/yr",null,null,"Fuel Annual:",{"$f":"P8*P9","v":2695.68},{"$f":"Q8*Q9","v":2695.68},"$/yr",null,null,null,"Aqueous Chemistry Annual:",{"$f":"W8*W9","v":29150},{"$f":"X8*X9","v":14575},7287.5,"$/yr",null,null,null,2010,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD11,VegMaint[Total Area (ac)])","v":90.9},0.49858739548060443,null,2021,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH11,VegMaint[Total Area (ac)])","v":2653},0.34301964633837551,0.50869826481481517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD12,VegMaint[Total Area (ac)])","v":67.3},0.50728894926823076,null,2022,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH12,VegMaint[Total Area (ac)])","v":90.9},1.1752915888487876E-2,0.5204511807033031]
[null,"Annual Current Equipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Euipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Cost",null,null,null,null,null,null,"Annual Current Cost",null,null,null,"Total Reclaimed Area per Year \n(acres)","Percent Reclaimed",null,2012,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD13,VegMaint[Total Area (ac)])","v":142.9},0.52576520537895588,null,2023,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH13,VegMaint[Total Area (ac)])","v":67.3},8.7015537876263364E-3,0.52915273449092948]
["Year","($)","($)","Notes",null,null,null,"Year","($)","($)","Notes",null,null,null,"Year","($)","Notes",null,null,null,null,"Year","($)","Notes",null,null,null,null,null,2013,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD14,VegMaint[Total Area (ac)])","v":0},0.52576520537895588,null,2024,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH14,VegMaint[Total Area (ac)])","v":142.9},1.8476256110725165E-2,0.5476289906016546]
[0,{"$f":"$B$10*AB15","v":15370.024047017305},{"$f":"$B$11*AB15","v":2009.8026924465262},"Weighted based on total reclaimed area",null,null,null,0,{"$f":"$I$10*AB15","v":10401.653744847667},{"$f":"$I$11*AB15","v":2608.4683981425073},"Weighted based on total reclaimed area",null,null,null,0,{"$f":"P10","v":21442.936363636363},null,null,null,null,null,0,{"$f":"$W$10+$W$11*AB15","v":31834.85573679657},"Weighted based on total reclaimed area",null,null,{"$f":"SUM(AE5:AE15)","v":4066.4000000000005},{"$f":"AA15/$AE$30","v":0.52576520537895599},null,2014,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD15,VegMaint[Total Area (ac)])","v":0},0.52576520537895588,null,2025,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH15,VegMaint[Total Area (ac)])","v":0},0,0.5476289906016546]
[1,17951.979444055847,2347.4222623880528,"Weighted based on total reclaimed area",null,null,null,1,12148.990375062463,3046.6556799571708,"Weighted based on total reclaimed area",null,null,null,1,{"$f":"P10","v":21442.936363636363},null,null,null,null,null,1,34409.425054572916,"Weighted based on total reclaimed area",null,null,{"$f":"AE16+AA15","v":4749.5000000000009},0.61408662279838477,null,2015,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD16,VegMaint[Total Area (ac)])","v":683.1},0.61408662279838455,null,2026,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH16,VegMaint[Total Area (ac)])","v":0},0,0.5476289906016546]
[2,17951.979444055847,2347.4222623880528,"Weighted based on total reclaimed area",null,null,null,2,12148.990375062463,3046.6556799571708,"Weighted based on total reclaimed area",null,null,null,2,{"$f":"$Q$10","v":21442.936363636363},null,null,null,null,null,2,34409.425054572916,"Weighted based on total reclaimed area",null,null,4749.5000000000009,0.61408662279838477,null,2016,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD17,VegMaint[Total Area (ac)])","v":0},0.61408662279838455,null,2027,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH17,VegMaint[Total Area (ac)])","v":514},6.6457632196730121E-2,0.61408662279838477]
[3,17951.979444055847,2347.4222623880528,"Weighted based on total reclaimed area",null,null,null,3,12148.990375062463,3046.6556799571708,"Weighted based on total reclaimed area",null,null,null,3,{"$f":"$Q$10","v":21442.936363636363},null,null,null,null,null,3,34409.425054572916,"Weighted based on total reclaimed area",null,null,4749.5000000000009,0.61408662279838477,null,2017,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD18,VegMaint[Total Area (ac)])","v":0},0.61408662279838455,null,2028,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH18,VegMaint[Total Area (ac)])","v":0},0,0.61408662279838477]
[4,17951.979444055847,2347.4222623880528,"Weighted based on total reclaimed area",null,null,null,4,12148.990375062463,3046.6556799571708,"Weighted based on total reclaimed area",null,null,null,4,21442.936363636363,null,null,null,null,null,4,34409.425054572916,"Weighted based on total reclaimed area",null,null,4749.5000000000009,0.61408662279838477,null,2018,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD19,VegMaint[Total Area (ac)])","v":0},0.61408662279838455,null,2029,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH19,VegMaint[Total Area (ac)])","v":0},0,0.61408662279838477]
[5,19940.14984709795,2607.3977976802012,"Weighted based on total reclaimed area",null,null,null,5,13494.48339803606,3384.0708753136141,"Weighted based on total reclaimed area",null,null,null,5,21442.936363636363,null,null,null,null,null,5,36391.907991363492,"Weighted based on total reclaimed area",null,null,5275.5041300000012,0.68209632903476802,null,2019,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD20,VegMaint[Total Area (ac)])","v":526.00413000000003},0.68209632903476791,null,2030,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH20,VegMaint[Total Area (ac)])","v":0},0,0.61408662279838477]
[6,20119.99411285988,2630.9144485614038,"Weighted based on total reclaimed area",null,null,null,6,13616.192887541705,3414.5924985974875,"Weighted based on total reclaimed area",null,null,null,6,21442.936363636363,null,null,null,null,null,6,{"$f":"$W$10+$W$11*AB21","v":36571.237785030629},"Weighted based on total reclaimed area",null,null,5323.0849743797617,0.68824829451219993,null,2020,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD21,VegMaint[Total Area (ac)])","v":47.580844379760329},0.68824829451219971,null,2031,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH21,VegMaint[Total Area (ac)])","v":526.00413000000003},6.8009706236383305E-2,0.68209632903476813]
[7,20299.00363943541,2654.3219479501176,"Weighted based on total reclaimed area",null,null,null,7,13737.337467847621,3444.9724571200204,"Weighted based on total reclaimed area",null,null,null,7,0,null,null,null,null,null,7,36749.735227410791,"Weighted based on total reclaimed area",null,null,5370.4449743797613,0.69437170591460673,null,2021,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD22,VegMaint[Total Area (ac)])","v":47.36},0.69437170591460662,null,2032,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH22,VegMaint[Total Area (ac)])","v":47.580844379760329},6.1519654774318394E-3,0.68824829451219993]
[8,20299.00363943541,2654.3219479501176,"Weighted based on total reclaimed area",null,null,null,8,13737.337467847621,3444.9724571200204,"Weighted based on total reclaimed area",null,null,null,8,0,null,null,null,null,null,8,36749.735227410791,"Weighted based on total reclaimed area",null,null,5370.4449743797613,0.69437170591460673,null,2022,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD23,VegMaint[Total Area (ac)])","v":0},0.69437170591460662,null,2033,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH23,VegMaint[Total Area (ac)])","v":47.36},6.1234114024068843E-3,0.69437170591460684]
[9,20299.00363943541,2654.3219479501176,"Weighted based on total reclaimed area",null,null,null,9,13737.337467847621,3444.9724571200204,"Weighted based on total reclaimed area",null,null,null,9,0,null,null,null,null,null,9,36749.735227410791,"Weighted based on total reclaimed area",null,null,5370.4449743797613,0.69437170591460673,null,2023,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD24,VegMaint[Total Area (ac)])","v":0},0.69437170591460662,null,2034,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH24,VegMaint[Total Area (ac)])","v":0},0,0.69437170591460684]
[10,20299.00363943541,2654.3219479501176,"Weighted based on total reclaimed area",null,null,null,10,13737.337467847621,3444.9724571200204,"Weighted based on total reclaimed area",null,null,null,10,0,null,null,null,null,null,10,36749.735227410791,"Weighted based on total reclaimed area",null,null,5370.4449743797613,0.69437170591460673,null,2024,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD25,VegMaint[Total Area (ac)])","v":0},0.69437170591460662,null,2035,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH25,VegMaint[Total Area (ac)])","v":0},0,0.69437170591460684]
[11,20326.989757128107,2657.981446108211,"Weighted based on total reclaimed area",null,null,null,11,13756.277054735157,3449.7220205146377,"Weighted based on total reclaimed area",null,null,null,11,0,null,null,null,null,null,11,36777.641286523169,"Weighted based on total reclaimed area",null,null,5377.8491754816896,0.69532903212772457,null,2025,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD26,VegMaint[Total Area (ac)])","v":7.4042011019283747},0.69532903212772446,null,2036,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH26,VegMaint[Total Area (ac)])","v":0},0,0.69437170591460684]
[12,{"$f":"$B$10*AB27","v":20353.448090870268},{"$f":"$B$11*AB27","v":2661.4411694131309},"Weighted based on total reclaimed area",null,null,null,12,13774.182714831049,3454.2123015462626,"Weighted based on total reclaimed area",null,null,null,12,0,null,null,null,null,null,12,36804.023932145239,"Weighted based on total reclaimed area",null,null,5384.8491754816896,0.69623409715764117,null,2026,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD27,VegMaint[Total Area (ac)])","v":7},0.69623409715764106,null,2037,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH27,VegMaint[Total Area (ac)])","v":7.4042011019283747},9.573262131178595E-4,0.69532903212772468]
[13,27023.600452864248,3533.6382548019174,"Weighted based on total reclaimed area",null,null,null,13,18288.203973522777,4586.2132401156014,"Weighted based on total reclaimed area",null,null,null,13,0,null,null,null,null,null,13,43455.095300682442,"Weighted based on total reclaimed area",null,null,7149.5508754816892,0.92440121100111272,null,2027,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD28,VegMaint[Total Area (ac)])","v":1764.7017000000001},0.92440121100111261,null,2038,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH28,VegMaint[Total Area (ac)])","v":7},9.0506502991655798E-4,0.69623409715764129]
[14,29233.627272727274,3822.6239999999998,"Weighted based on total reclaimed area",null,null,null,14,19783.838181818181,4961.2800000000007,"Weighted based on total reclaimed area",null,null,null,14,0,null,null,null,null,null,14,{"$f":"$W$10+$W$11*AB29","v":45658.8},"Weighted based on total reclaimed area",null,null,7734.250875481689,1,null,2028,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$321,AD29,VegMaint[Total Area (ac)])","v":584.70000000000005},1,null,2039,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$321,AH29,VegMaint[Total Area (ac)])","v":1764.7017000000001},0.22816711384347155,0.92440121100111283]
[15,{"$f":"$B$10","v":29233.627272727274},{"$f":"$B$11","v":3822.6239999999998},null,null,null,null,15,{"$f":"$I$10","v":19783.838181818181},{"$f":"$I$11","v":4961.2800000000007},null,null,null,null,15,0,null,null,null,null,null,15,{"$f":"$W$10+$W$11","v":45658.8},null,null,null,null,null,null,"Total",{"$f":"SUM(AE5:AE29)","v":7734.250875481689},null,null,"Total",{"$f":"SUM(AI5:AI29)","v":7149.5508754816892},{"$f":"SUM(AJ5:AJ29)","v":0.92440121100111283}]
[16,29233.627272727274,3822.6239999999998,null,null,null,null,16,19783.838181818181,4961.2800000000007,null,null,null,null,16,0,null,null,null,null,null,16,{"$f":"$W$10+$W$11","v":45658.8}]
[17,29233.627272727274,3822.6239999999998,null,null,null,null,17,19783.838181818181,4961.2800000000007,null,null,null,null,17,0,null,null,null,null,null,17,45658.8]
[18,29233.627272727274,3822.6239999999998,null,null,null,null,18,19783.838181818181,4961.2800000000007,null,null,null,null,18,0,null,null,null,null,null,18,45658.8]
[19,29233.627272727274,3822.6239999999998,null,null,null,null,19,19783.838181818181,4961.2800000000007,null,null,null,null,19,0,null,null,null,null,null,19,45658.8]
[20,{"$f":"$C$10","v":23386.901818181817},{"$f":"$C$11","v":3058.0991999999997},null,null,null,null,20,{"$f":"$J$10","v":19783.838181818181},{"$f":"$J$11","v":4961.2800000000007},null,null,null,null,20,0,null,null,null,null,null,20,{"$f":"$X$10+$X$11","v":22829.4}]
[21,{"$f":"$C$10","v":23386.901818181817},{"$f":"$C$11","v":3058.0991999999997},null,null,null,null,21,{"$f":"$J$10","v":19783.838181818181},{"$f":"$J$11","v":4961.2800000000007},null,null,null,null,21,0,null,null,null,null,null,21,{"$f":"$X$10+$X$11","v":22829.4}]
[22,23386.901818181817,3058.0991999999997,null,null,null,null,22,19783.838181818181,4961.2800000000007,null,null,null,null,22,0,null,null,null,null,null,22,22829.4]
[23,23386.901818181817,3058.0991999999997,null,null,null,null,23,19783.838181818181,4961.2800000000007,null,null,null,null,23,0,null,null,null,null,null,23,22829.4]
[24,23386.901818181817,3058.0991999999997,null,null,null,null,24,19783.838181818181,4961.2800000000007,null,null,null,null,24,0,null,null,null,null,null,24,22829.4]
[25,23386.901818181817,3058.0991999999997,null,null,null,null,25,19783.838181818181,4961.2800000000007,null,null,null,null,25,0,null,null,null,null,null,25,22829.4]
[26,23386.901818181817,3058.0991999999997,null,null,null,null,26,19783.838181818181,4961.2800000000007,null,null,null,null,26,0,null,null,null,null,null,26,22829.4]
[27,23386.901818181817,3058.0991999999997,null,null,null,null,27,19783.838181818181,4961.2800000000007,null,null,null,null,27,0,null,null,null,null,null,27,22829.4]
[28,23386.901818181817,3058.0991999999997,null,null,null,null,28,19783.838181818181,4961.2800000000007,null,null,null,null,28,0,null,null,null,null,null,28,22829.4]
[29,23386.901818181817,3058.0991999999997,null,null,null,null,29,19783.838181818181,4961.2800000000007,null,null,null,null,29,0,null,null,null,null,null,29,22829.4]
[30,23386.901818181817,3058.0991999999997,null,null,null,null,30,19783.838181818181,4961.2800000000007,null,null,null,null,30,0,null,null,null,null,null,30,22829.4]
[31,23386.901818181817,3058.0991999999997,null,null,null,null,31,19783.838181818181,4961.2800000000007,null,null,null,null,31,0,null,null,null,null,null,31,22829.4]
[32,23386.901818181817,3058.0991999999997,null,null,null,null,32,19783.838181818181,4961.2800000000007,null,null,null,null,32,0,null,null,null,null,null,32,22829.4]
[33,23386.901818181817,3058.0991999999997,null,null,null,null,33,19783.838181818181,4961.2800000000007,null,null,null,null,33,0,null,null,null,null,null,33,22829.4]
[34,23386.901818181817,3058.0991999999997,null,null,null,null,34,19783.838181818181,4961.2800000000007,null,null,null,null,34,0,null,null,null,null,null,34,22829.4]
[35,23386.901818181817,3058.0991999999997,null,null,null,null,35,19783.838181818181,4961.2800000000007,null,null,null,null,35,0,null,null,null,null,null,35,22829.4]
[36,23386.901818181817,3058.0991999999997,null,null,null,null,36,19783.838181818181,4961.2800000000007,null,null,null,null,36,0,null,null,null,null,null,36,22829.4]
[37,23386.901818181817,3058.0991999999997,null,null,null,null,37,19783.838181818181,4961.2800000000007,null,null,null,null,37,0,null,null,null,null,null,37,22829.4]
[38,23386.901818181817,3058.0991999999997,null,null,null,null,38,19783.838181818181,4961.2800000000007,null,null,null,null,38,0,null,null,null,null,null,38,22829.4]
[39,23386.901818181817,3058.0991999999997,null,null,null,null,39,19783.838181818181,4961.2800000000007,null,null,null,null,39,0,null,null,null,null,null,39,22829.4]
[40,{"$f":"$D$10","v":14616.813636363637},{"$f":"$D$11","v":1911.3119999999999},null,null,null,null,40,{"$f":"$K$10","v":19783.838181818181},{"$f":"$K$11","v":4961.2800000000007},null,null,null,null,40,0,null,null,null,null,null,40,{"$f":"$Y$10+$Y$11","v":11414.7}]
[41,{"$f":"$D$10","v":14616.813636363637},{"$f":"$D$11","v":1911.3119999999999},null,null,null,null,41,{"$f":"$K$10","v":19783.838181818181},{"$f":"$K$11","v":4961.2800000000007},null,null,null,null,41,0,null,null,null,null,null,41,{"$f":"$Y$10+$Y$11","v":11414.7}]
[42,14616.813636363637,1911.3119999999999,null,null,null,null,42,19783.838181818181,4961.2800000000007,null,null,null,null,42,0,null,null,null,null,null,42,11414.7]
[43,14616.813636363637,1911.3119999999999,null,null,null,null,43,19783.838181818181,4961.2800000000007,null,null,null,null,43,0,null,null,null,null,null,43,11414.7]
[44,14616.813636363637,1911.3119999999999,null,null,null,null,44,19783.838181818181,4961.2800000000007,null,null,null,null,44,0,null,null,null,null,null,44,11414.7]
[45,14616.813636363637,1911.3119999999999,null,null,null,null,45,19783.838181818181,4961.2800000000007,null,null,null,null,45,0,null,null,null,null,null,45,11414.7]
[46,14616.813636363637,1911.3119999999999,null,null,null,null,46,19783.838181818181,4961.2800000000007,null,null,null,null,46,0,null,null,null,null,null,46,11414.7]
[47,14616.813636363637,1911.3119999999999,null,null,null,null,47,19783.838181818181,4961.2800000000007,null,null,null,null,47,0,null,null,null,null,null,47,11414.7]
[48,14616.813636363637,1911.3119999999999,null,null,null,null,48,19783.838181818181,4961.2800000000007,null,null,null,null,48,0,null,null,null,null,null,48,11414.7]
[49,14616.813636363637,1911.3119999999999,null,null,null,null,49,19783.838181818181,4961.2800000000007,null,null,null,null,49,0,null,null,null,null,null,49,11414.7]
[50,14616.813636363637,1911.3119999999999,null,null,null,null,50,19783.838181818181,4961.2800000000007,null,null,null,null,50,0,null,null,null,null,null,50,11414.7]
[51,14616.813636363637,1911.3119999999999,null,null,null,null,51,19783.838181818181,4961.2800000000007,null,null,null,null,51,0,null,null,null,null,null,51,11414.7]
[52,14616.813636363637,1911.3119999999999,null,null,null,null,52,19783.838181818181,4961.2800000000007,null,null,null,null,52,0,null,null,null,null,null,52,11414.7]
[53,14616.813636363637,1911.3119999999999,null,null,null,null,53,19783.838181818181,4961.2800000000007,null,null,null,null,53,0,null,null,null,null,null,53,11414.7]
[54,14616.813636363637,1911.3119999999999,null,null,null,null,54,19783.838181818181,4961.2800000000007,null,null,null,null,54,0,null,null,null,null,null,54,11414.7]
[55,14616.813636363637,1911.3119999999999,null,null,null,null,55,19783.838181818181,4961.2800000000007,null,null,null,null,55,0,null,null,null,null,null,55,11414.7]
[56,14616.813636363637,1911.3119999999999,null,null,null,null,56,19783.838181818181,4961.2800000000007,null,null,null,null,56,0,null,null,null,null,null,56,11414.7]
[57,14616.813636363637,1911.3119999999999,null,null,null,null,57,19783.838181818181,4961.2800000000007,null,null,null,null,57,0,null,null,null,null,null,57,11414.7]
[58,14616.813636363637,1911.3119999999999,null,null,null,null,58,19783.838181818181,4961.2800000000007,null,null,null,null,58,0,null,null,null,null,null,58,11414.7]
[59,14616.813636363637,1911.3119999999999,null,null,null,null,59,19783.838181818181,4961.2800000000007,null,null,null,null,59,0,null,null,null,null,null,59,11414.7]
[60,14616.813636363637,1911.3119999999999,null,null,null,null,60,19783.838181818181,4961.2800000000007,null,null,null,null,60,0,null,null,null,null,null,60,11414.7]
[61,14616.813636363637,1911.3119999999999,null,null,null,null,61,19783.838181818181,4961.2800000000007,null,null,null,null,61,0,null,null,null,null,null,61,11414.7]
[62,14616.813636363637,1911.3119999999999,null,null,null,null,62,19783.838181818181,4961.2800000000007,null,null,null,null,62,0,null,null,null,null,null,62,11414.7]
[63,14616.813636363637,1911.3119999999999,null,null,null,null,63,19783.838181818181,4961.2800000000007,null,null,null,null,63,0,null,null,null,null,null,63,11414.7]
[64,14616.813636363637,1911.3119999999999,null,null,null,null,64,19783.838181818181,4961.2800000000007,null,null,null,null,64,0,null,null,null,null,null,64,11414.7]
[65,14616.813636363637,1911.3119999999999,null,null,null,null,65,19783.838181818181,4961.2800000000007,null,null,null,null,65,0,null,null,null,null,null,65,11414.7]
[66,14616.813636363637,1911.3119999999999,null,null,null,null,66,19783.838181818181,4961.2800000000007,null,null,null,null,66,0,null,null,null,null,null,66,11414.7]
[67,14616.813636363637,1911.3119999999999,null,null,null,null,67,19783.838181818181,4961.2800000000007,null,null,null,null,67,0,null,null,null,null,null,67,11414.7]
[68,14616.813636363637,1911.3119999999999,null,null,null,null,68,19783.838181818181,4961.2800000000007,null,null,null,null,68,0,null,null,null,null,null,68,11414.7]
[69,14616.813636363637,1911.3119999999999,null,null,null,null,69,19783.838181818181,4961.2800000000007,null,null,null,null,69,0,null,null,null,null,null,69,11414.7]
[70,14616.813636363637,1911.3119999999999,null,null,null,null,70,19783.838181818181,4961.2800000000007,null,null,null,null,70,0,null,null,null,null,null,70,11414.7]
[71,14616.813636363637,1911.3119999999999,null,null,null,null,71,19783.838181818181,4961.2800000000007,null,null,null,null,71,0,null,null,null,null,null,71,11414.7]
[72,14616.813636363637,1911.3119999999999,null,null,null,null,72,19783.838181818181,4961.2800000000007,null,null,null,null,72,0,null,null,null,null,null,72,11414.7]
[73,14616.813636363637,1911.3119999999999,null,null,null,null,73,19783.838181818181,4961.2800000000007,null,null,null,null,73,0,null,null,null,null,null,73,11414.7]
[74,14616.813636363637,1911.3119999999999,null,null,null,null,74,19783.838181818181,4961.2800000000007,null,null,null,null,74,0,null,null,null,null,null,74,11414.7]
[75,14616.813636363637,1911.3119999999999,null,null,null,null,75,19783.838181818181,4961.2800000000007,null,null,null,null,75,0,null,null,null,null,null,75,11414.7]
[76,14616.813636363637,1911.3119999999999,null,null,null,null,76,19783.838181818181,4961.2800000000007,null,null,null,null,76,0,null,null,null,null,null,76,11414.7]
[77,14616.813636363637,1911.3119999999999,null,null,null,null,77,19783.838181818181,4961.2800000000007,null,null,null,null,77,0,null,null,null,null,null,77,11414.7]
[78,14616.813636363637,1911.3119999999999,null,null,null,null,78,19783.838181818181,4961.2800000000007,null,null,null,null,78,0,null,null,null,null,null,78,11414.7]
[79,14616.813636363637,1911.3119999999999,null,null,null,null,79,19783.838181818181,4961.2800000000007,null,null,null,null,79,0,null,null,null,null,null,79,11414.7]
[80,14616.813636363637,1911.3119999999999,null,null,null,null,80,19783.838181818181,4961.2800000000007,null,null,null,null,80,0,null,null,null,null,null,80,11414.7]
[81,14616.813636363637,1911.3119999999999,null,null,null,null,81,19783.838181818181,4961.2800000000007,null,null,null,null,81,0,null,null,null,null,null,81,11414.7]
[82,14616.813636363637,1911.3119999999999,null,null,null,null,82,19783.838181818181,4961.2800000000007,null,null,null,null,82,0,null,null,null,null,null,82,11414.7]
[83,14616.813636363637,1911.3119999999999,null,null,null,null,83,19783.838181818181,4961.2800000000007,null,null,null,null,83,0,null,null,null,null,null,83,11414.7]
[84,14616.813636363637,1911.3119999999999,null,null,null,null,84,19783.838181818181,4961.2800000000007,null,null,null,null,84,0,null,null,null,null,null,84,11414.7]
[85,14616.813636363637,1911.3119999999999,null,null,null,null,85,19783.838181818181,4961.2800000000007,null,null,null,null,85,0,null,null,null,null,null,85,11414.7]
[86,14616.813636363637,1911.3119999999999,null,null,null,null,86,19783.838181818181,4961.2800000000007,null,null,null,null,86,0,null,null,null,null,null,86,11414.7]
[87,14616.813636363637,1911.3119999999999,null,null,null,null,87,19783.838181818181,4961.2800000000007,null,null,null,null,87,0,null,null,null,null,null,87,11414.7]
[88,14616.813636363637,1911.3119999999999,null,null,null,null,88,19783.838181818181,4961.2800000000007,null,null,null,null,88,0,null,null,null,null,null,88,11414.7]
[89,14616.813636363637,1911.3119999999999,null,null,null,null,89,19783.838181818181,4961.2800000000007,null,null,null,null,89,0,null,null,null,null,null,89,11414.7]
[90,14616.813636363637,1911.3119999999999,null,null,null,null,90,19783.838181818181,4961.2800000000007,null,null,null,null,90,0,null,null,null,null,null,90,11414.7]
[91,14616.813636363637,1911.3119999999999,null,null,null,null,91,19783.838181818181,4961.2800000000007,null,null,null,null,91,0,null,null,null,null,null,91,11414.7]
[92,14616.813636363637,1911.3119999999999,null,null,null,null,92,19783.838181818181,4961.2800000000007,null,null,null,null,92,0,null,null,null,null,null,92,11414.7]
[93,14616.813636363637,1911.3119999999999,null,null,null,null,93,19783.838181818181,4961.2800000000007,null,null,null,null,93,0,null,null,null,null,null,93,11414.7]
[94,14616.813636363637,1911.3119999999999,null,null,null,null,94,19783.838181818181,4961.2800000000007,null,null,null,null,94,0,null,null,null,null,null,94,11414.7]
[95,14616.813636363637,1911.3119999999999,null,null,null,null,95,19783.838181818181,4961.2800000000007,null,null,null,null,95,0,null,null,null,null,null,95,11414.7]
[96,14616.813636363637,1911.3119999999999,null,null,null,null,96,19783.838181818181,4961.2800000000007,null,null,null,null,96,0,null,null,null,null,null,96,11414.7]
[97,14616.813636363637,1911.3119999999999,null,null,null,null,97,19783.838181818181,4961.2800000000007,null,null,null,null,97,0,null,null,null,null,null,97,11414.7]
[98,14616.813636363637,1911.3119999999999,null,null,null,null,98,19783.838181818181,4961.2800000000007,null,null,null,null,98,0,null,null,null,null,null,98,11414.7]
[99,14616.813636363637,1911.3119999999999,null,null,null,null,99,19783.838181818181,4961.2800000000007,null,null,null,null,99,0,null,null,null,null,null,99,11414.7]
["Capital Cost",{"$f":"SUM(B15:B114)","v":1796286.7568236252},{"$f":"SUM(C15:C114)","v":234884.6006503643},null,null,null,null,"Capital Cost",{"$f":"SUM(I15:I114)","v":1888286.3887815156},{"$f":"SUM(J15:J114)","v":473533.87188254},null,null,null,null,"Capital Cost",{"$f":"SUM(P15:P114)","v":150100.55454545456},null,null,null,null,null,"Direct Cost",{"$f":"SUM(W15:W114)","v":1921894.2031604734}]
[]
["Total Capital Cost Erosion Control, Road Maintenance, Tailing Cover Maintenance, and Groundwater Monitoring",{"$f":"B115+I115+P115+W115","v":5756567.9033110691},{"$f":"C115+J115","v":708418.47253290424}]
[]
["[1] Erosion Control",null,null,null,null,null,null,"[2] Road Maintenance Crew",null,null,null,null,null,null,"[3] Tailing Cover Maintenance ",null,null,null,null,null,null,"[3] Groundwater Monitoring"]
["Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch "]
["Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2019 NM Department of Labor Type H (Heavy Engineering) labor rates.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modified Crew B-13A (1 Labor Foreman, 2 laborers, 1 equip. operators (med.), 1 truck drivers (heavy), 1 crawler loader (4 cy), 1 dump trucks (8 cy, 220 HP) )",null,null,null,null,null,null,"Aqueous Chemistry Sample Numbers - From the CCP in consultation with NMED and the DP-1340 requirements"]
[]
[null,"#","$/hour","$/day",null,null,null,null,"Equipment","Fuel","Labor","Equipment Subtotal","Fuel Subtotal",null,null,"#","$/hour","$/day",null,null,null,null,"#","$/hour","$/day"]
["Labor Foreman (outside)",1,{"$f":"Equipment!$C$64","v":23.84},{"$f":"8*B125*C125","v":190.72},null,null,null,null,"Cost","Cost","Rate","24 hrs/month","24 hrs/month",null,"Labor Foreman (outside)",1,{"$f":"Equipment!$C$64","v":23.84},{"$f":"8*P125*Q125","v":190.72},null,null,null,"Labor Foreman (outside)",1,{"$f":"Equipment!C64","v":23.84},{"$f":"8*W125*X125","v":190.72}]
["Laborers",2,{"$f":"Equipment!$C$63","v":23.09},{"$f":"8*B126*C126","v":369.44},null,null,null,null,"($/hr)","($/hr)","($/hr)","($/month)","($/month)",null,"Laborers",2,{"$f":"Equipment!$C$63","v":23.09},{"$f":"8*P126*Q126","v":369.44},null,null,null,"Laborers",1,{"$f":"Equipment!C63","v":23.09},{"$f":"8*W126*X126","v":184.72}]
["Equipment Operators (med)",1,{"$f":"Equipment!$C$61","v":27.520000000000003},220.16000000000003,null,null,null,"Cat 14M Motor Grader",{"$f":"Equipment!M20","v":86.711704545454538},{"$f":"Equipment!E20","v":19.398599999999998},{"$f":"Equipment!$BT$20","v":27.410000000000004},{"$f":"24*(I127+K127)","v":2738.9209090909089},{"$f":"24*(K127)","v":657.84000000000015},null,"Equipment Operators (med)",1,{"$f":"Equipment!$C$61","v":27.520000000000003},{"$f":"8*P127*Q127","v":220.16000000000003}]
["Truck Drivers (heavy)",2,{"$f":"Equipment!$C$65","v":24.27},388.32,null,null,null,"6,000-gal Water Truck",{"$f":"Equipment!M32","v":67.689943181818194},{"$f":"Equipment!E32","v":26.324999999999999},{"$f":"Equipment!$BT$32","v":24.27},{"$f":"24*(I128+K128)","v":2207.0386363636367},{"$f":"24*(K128)","v":582.48},null,"Truck Drivers (heavy)",1,{"$f":"Equipment!$C$65","v":24.27},194.16,null,null,null,null,null,"$/year","$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Equipment",1,{"$f":"8000*W129","v":8000},{"$f":"X129/$W$9","v":400}]
[null,null,"equipment $/hr","fuel $/hr","equipment $/day","fuel $/day",null,null,null,null,null,null,null,null,null,null,"equipment $/hr","fuel $/hr","equipment $/day","fuel $/day",null,"Misc. Field Equipment",1,{"$f":"25*40*W130","v":1000},{"$f":"X130/$W$9","v":50}]
[{"$f":"Equipment!B17","v":"Cat 966H"},1,{"$f":"(Equipment!M17)","v":73.113068181818178},{"$f":"(Equipment!E17)","v":19.609200000000001},{"$f":"C131*8*B131","v":584.90454545454543},{"$f":"D131*8*B131","v":156.87360000000001},null,null,null,null,"Equipment Cost","Fuel Cost",null,null,{"$f":"Equipment!B17","v":"Cat 966H"},1,{"$f":"(Equipment!M17)","v":73.113068181818178},{"$f":"(Equipment!E17)","v":19.609200000000001},{"$f":"Q131*8*P131","v":584.90454545454543},{"$f":"R131*8*P131","v":156.87360000000001},null,"Aqueous Chemistry Years 0-19",53,{"$f":"W131*550","v":29150},1457.5]
[{"$f":"Equipment!B30","v":"Cat 725"},2,{"$f":"(Equipment!M30)","v":73.11363636363636},{"$f":"(Equipment!E30)","v":14.086799999999998},{"$f":"C132*8*B132","v":1169.8181818181818},{"$f":"D132*8*B132","v":225.38879999999997},null,null,null,"Total Direct Cost",{"$f":"L127+L128","v":4945.9595454545452},{"$f":"M127+M128","v":1240.3200000000002},"$/month",null,{"$f":"Equipment!B30","v":"Cat 725"},1,{"$f":"(Equipment!M30)","v":73.11363636363636},{"$f":"(Equipment!E30)","v":14.086799999999998},{"$f":"Q132*8*P132","v":584.90909090909088},{"$f":"R132*8*P132","v":112.69439999999999},null,"Aqueous Chemistry Years 20-39",{"$f":"W131/2","v":26.5},{"$f":"W132*550","v":14575},{"$f":"X132/$X$9","v":1457.5}]
[null,null,null,null,"Equipment Cost","Fuel Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 40-99",{"$f":"W131/4","v":13.25},{"$f":"W133*550","v":7287.5},{"$f":"X133/$Y$9","v":1457.5}]
[null,null,null,"Total Direct Cost",{"$f":"D125+D126+D127+D128+E131+E132","v":2923.3627272727272},{"$f":"F131+F132","v":382.26239999999996},"$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Cost","Fuel Cost",null,null,null,null,null,"Equipment & Fuel Cost","Aqueous Chemistry Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost",{"$f":"R125+R126+R127+R128+S131+S132","v":2144.2936363636363},{"$f":"T131+T132","v":269.56799999999998},"$/day",null,null,null,"Total Direct Cost Years 0-19",{"$f":"Y125+Y126+Y129+Y130","v":825.44},{"$f":"Y131","v":1457.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 20-39",{"$f":"Y125+Y126+Y129+Y130","v":825.44},{"$f":"Y132","v":1457.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 40-99",{"$f":"Y125+Y126+Y129+Y130","v":825.44},1457.5]

{"sheet":"3 Full Site O&M Summ","index":27,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,23,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"O&M Worksheet #3"]
[null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
["Tyrone Mine"]
["Operations and Maintenance Summary"]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,0]
[null,"Earthmoving",null,0]
[null,"Vegetation",null,{"$f":"'1 Full SiteVeg Maint'!S291+'1 Full SiteVeg Maint'!R291","v":1103096.8277087747}]
[null,"Other",null,{"$f":"'2 Full Site O&M'!B117+'2 Full Site O&M'!C117","v":6464986.3758439738}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D8:D11)","v":7568083.203552749}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.17499999999999999,{"$f":"C14*D$12","v":1324414.560621731}]
[]
[]
["TOTAL COST",null,null,{"$f":"D12+D14","v":8892497.76417448}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":"1 BuildingDemo","index":28,"n_rows":90,"n_cols":14,"rows_kept":90,"cut":false,"hidden":false,"merged":[[82,5,82,10],[5,10,5,13],[7,4,7,7],[78,5,78,10],[79,5,79,10],[80,5,80,10],[81,5,81,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #1"]
[null,"Building Demolition",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Building Demolition"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
[null,"Tyrone Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Demo?","Demo",null,"Cost","Cost"]
[null,null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","($/unit)","($)"]
[null,"Mine Maintenance Facilities Area"]
[null,"MM-06","Jerome Building",1,204,63,50,"-","Wildlife Habitat","Y",{"$f":"IF(J11 = \"Y\",\nIF(G11=\"-\", E11*F11*D11,\nIF(H11=\"-\", E11*F11*G11*D11,\nPI()/4*H11^2*G11*7.481)),\n0)","v":642600},{"$f":"IF(G11=\"-\", \"sf\",\nIF(H11 = \"-\",\"cf\",\n\"gal\"))","v":"cf"},{"$f":"IF(G11=\"-\", $C$81,\nIF(H11 = \"-\",$C$80,\n$C$83*K11/30000))","v":0.25},{"$f":"K11*M11","v":160650}]
[null,"MM-07","Plant Warehouse",1,250,100,28,"-","Wildlife Habitat","Y",{"$f":"IF(J12 = \"Y\",\nIF(G12=\"-\", E12*F12*D12,\nIF(H12=\"-\", E12*F12*G12*D12,\nPI()/4*H12^2*G12*7.481)),\n0)","v":700000},{"$f":"IF(G12=\"-\", \"sf\",\nIF(H12 = \"-\",\"cf\",\n\"gal\"))","v":"cf"},{"$f":"IF(G12=\"-\", $C$81,\nIF(H12 = \"-\",$C$80,\n$C$83*K12/30000))","v":0.25},{"$f":"K12*M12","v":175000}]
[null,"MM-09","Electric Shop",1,120,51,50,"-","Wildlife Habitat","Y",{"$f":"IF(J13 = \"Y\",\nIF(G13=\"-\", E13*F13*D13,\nIF(H13=\"-\", E13*F13*G13*D13,\nPI()/4*H13^2*G13*7.481)),\n0)","v":306000},"cf",0.25,76500]
[null,"MM-10","Pipe Shop",1,145,41,40,"-","Wildlife Habitat","Y",237800,"cf",0.25,59450]
[null,"MM-11","Carpenter Shop",1,119,69,27,"-","Wildlife Habitat","Y",221697,"cf",0.25,55424.25]
[null,"MM-12","Lumber Storage",1,102,61,33,"-","Wildlife Habitat","Y",205326,"cf",0.25,51331.5]
[null,"MM-13","Shovel Repair",1,121,70,66,"-","Wildlife Habitat","Y",559020,"cf",0.25,139755]
[null,"MM-14","Environmental Lab/Field Offices",1,112,27,17,"-","Wildlife Habitat","Y",51408,"cf",{"$f":"IF(G18=\"-\", $C$81,\nIF(H18 = \"-\",$C$80,\n$C$83*K18/30000))","v":0.25},{"$f":"K18*M18","v":12852}]
[]
[null,"SX/EW Plant"]
[null,"-","Tank house",1,150,465,30,"-","Wildlife Habitat","Y",{"$f":"IF(J21 = \"Y\",\nIF(G21=\"-\", E21*F21*D21,\nIF(H21=\"-\", E21*F21*G21*D21,\nPI()/4*H21^2*G21*7.481)),\n0)*1.2","v":2511000},"cf",{"$f":"IF(G21=\"-\", $C$81,\nIF(H21 = \"-\",$C$80,\n$C$83*K21/30000))","v":0.25},{"$f":"K21*M21","v":627750}]
[null,"-","SX/EW Plant Area Shop",1,31,71,30,"-","Wildlife Habitat","Y",{"$f":"IF(J22 = \"Y\",\nIF(G22=\"-\", E22*F22*D22,\nIF(H22=\"-\", E22*F22*G22*D22,\nPI()/4*H22^2*G22*7.481)),\n0)","v":66030},"cf",0.25,{"$f":"K22*M22","v":16507.5}]
[null,"-","Leach Crew Office",1,15,15,15,"-","Wildlife Habitat","Y",{"$f":"IF(J23 = \"Y\",\nIF(G23=\"-\", E23*F23*D23,\nIF(H23=\"-\", E23*F23*G23*D23,\nPI()/4*H23^2*G23*7.481)),\n0)","v":3375},"cf",0.25,843.75]
[null,"-","SX/EW Warehouse",1,48,150,20,"-","Wildlife Habitat","Y",144000,"cf",0.25,36000]
[null,"-","Gonzales Cells",1,25,52,10,"-","Wildlife Habitat","Y",13000,"cf",0.25,3250]
[null,"-","Jamison Cells",1,35,44,10,"-","Wildlife Habitat","Y",15400,"cf",0.25,3850]
[null,"-","Organic Tanks",4,"-","-",16,32,"Wildlife Habitat","Y",{"$f":"IF(J27 = \"Y\",\nIF(G27=\"-\", E27*F27*D27,\nIF(H27=\"-\", E27*F27*G27*D27,\nPI()/4*H27^2*G27*7.481)),\n0)","v":96265.235011605473},"gal",6959.7518724573811,{"$f":"D27*M27","v":27839.007489829524}]
[null,"-","Mixer/Settler Tanks",8,200,366,10,"-","Wildlife Habitat","Y",5856000,"cf",0.25,{"$f":"K28*M28","v":1464000}]
[null,"-","Tank Farm",5,"-","-",10,19,"Wildlife Habitat","Y",21210.784813958478,"gal",1533.4902502179652,{"$f":"D29*M29","v":7667.4512510898257}]
[null,"-","Water Tank",1,"-","-",16,30,"Wildlife Habitat","Y",84608.116709418871,"gal",6116.9694191519957,{"$f":"D30*M30","v":6116.9694191519957}]
[null,"-","Acid Tanks",2,"-","-",16,20,"Wildlife Habitat","Y",37603.607426408387,"gal",2718.6530751786645,{"$f":"D31*M31","v":5437.306150357329}]
[null,"-","MCC Building",1,14,30,12,"-","Wildlife Habitat","Y",5040,"cf",0.25,{"$f":"K32*M32","v":1260}]
[null,"-","Tool room and Storage",1,60,70,12,"-","Wildlife Habitat","Y",50400,"cf",0.25,{"$f":"K33*M33","v":12600}]
[null,"-","Chlorinator Room",1,19,66,12,"-","Wildlife Habitat","Y",15048,"cf",0.25,{"$f":"K34*M34","v":3762}]
[null,"-","2A West Raff Tank",1,"-","-",16,22,"Wildlife Habitat","Y",45500.364985954147,"gal",3289.570220966184,{"$f":"D35*M35","v":3289.570220966184}]
[null,"-","Rectifiers",1,20,24,12,"-","Wildlife Habitat","Y",5760,"cf",0.25,{"$f":"K36*M36","v":1440}]
[null,"-","Workroom",1,66,75,12,"-","Wildlife Habitat","Y",59400,"cf",0.25,14850]
[null,"-","Pump Mixer Control Room",1,41,41,12,"-","Wildlife Habitat","Y",20172,"cf",0.25,5043]
[null,"-","Cobalt Sulfate Tank",1,"-","-",16,18,"Wildlife Habitat","Y",30458.922015390792,"gal",2202.1089908947183,{"$f":"D39*M39","v":2202.1089908947183}]
[null,"-","Reagent Tanks",2,"-","-",12,12,"Wildlife Habitat","Y",10152.974005130263,"gal",{"$f":"C82","v":1005.97},{"$f":"D40*M40","v":2011.94}]
[null,"-","Tool room and Storage",1,8,32,12,"-","Wildlife Habitat","Y",3072,"cf",{"$f":"IF(G41=\"-\", $C$81,\nIF(H41 = \"-\",$C$80,\n$C$83*K41/30000))","v":0.25},768]
[null,"-","Diluent Storage Tank",1,"-","-",16,18,"Wildlife Habitat","Y",30458.922015390792,"gal",{"$f":"IF(G42=\"-\", $C$81,\nIF(H42 = \"-\",$C$80,\n$C$83*K42/30000))","v":2202.1089908947183},{"$f":"D42*M42","v":2202.1089908947183}]
[null,"-","Pacesetter Filters (2)",1,48,80,12,"-","Wildlife Habitat","Y",46080,"cf",0.25,11520]
[null,"-","Wash Pad",1,45,68,"-","-","Wildlife Habitat","Y",3060,"sf",{"$f":"IF(G44=\"-\", $C$81,\nIF(H44 = \"-\",$C$80,\n$C$83*K44/30000))","v":0.62},{"$f":"K44*M44","v":1897.2}]
[]
[null,"Lubrication Shop Area"]
[null,"-","Prill Tanks",2,"-","-",35,20,"Waiver Area","Y",{"$f":"IF(J47 = \"Y\",\nIF(G47=\"-\", E47*F47*D47,\nIF(H47=\"-\", E47*F47*G47*D47,\nPI()/4*H47^2*G47*7.481)),\n0)","v":82257.891245268358},"gal",{"$f":"IF(G47=\"-\", $C$81,\nIF(H47 = \"-\",$C$80,\n$C$83*K47/30000))","v":5947.0536019533292},{"$f":"D47*M47","v":11894.107203906658}]
[null,"-","Lubrication Shop",1,110,60,35,"-","Waiver Area","Y",{"$f":"IF(J48 = \"Y\",\nIF(G48=\"-\", E48*F48*D48,\nIF(H48=\"-\", E48*F48*G48*D48,\nPI()/4*H48^2*G48*7.481)),\n0)","v":231000},"cf",0.25,{"$f":"K48*M48","v":57750}]
[null,"-","Southwest Energy Building",1,42,42,19,"-","Not Specified","Y",{"$f":"IF(J49 = \"Y\",\nIF(G49=\"-\", E49*F49*D49,\nIF(H49=\"-\", E49*F49*G49*D49,\nPI()/4*H49^2*G49*7.481)),\n0)","v":33516},"cf",0.25,8379]
[null,"-","Electric Power Substation",1,52,36,10,"-","Waiver Area","Y",18720,"cf",0.25,4680]
[null,"-","Powder Magazines",3,10,10,10,"-","Waiver Area","Y",3000,"cf",0.25,750]
[null,"-","Storage Sheds",1,110,60,10,"-","Waiver Area","Y",66000,"cf",0.25,16500]
[null,"-","Lubrication Shop Addition",1,50,70,17,"-","-","Y",59500,"cf",0.25,14875]
[null,"-","#2 Fuel Dock Concrete Slab for Haul Trucks",1,14,42,"-","-","-","Y",588,"sf",0.62,{"$f":"K54*M54","v":364.56}]
[]
[null,"Acid Unloading Facility"]
[null,"-","Acid Unloading Facility",1,20,10,20,"-","Wildlife Habitat","Y",{"$f":"IF(J57 = \"Y\",\nIF(G57=\"-\", E57*F57*D57,\nIF(H57=\"-\", E57*F57*G57*D57,\nPI()/4*H57^2*G57*7.481)),\n0)","v":4000},"cf",0.25,{"$f":"K57*M57","v":1000}]
[null,"-","Former Precipitation Plant",1,400,100,"-","-","Wildlife Habitat","N",{"$f":"IF(J58 = \"Y\",\nIF(G58=\"-\", E58*F58*D58,\nIF(H58=\"-\", E58*F58*G58*D58,\nPI()/4*H58^2*G58*7.481)),\n0)","v":0},"sf",0.62,{"$f":"K58*M58","v":0}]
[]
[null,"Mill and Concentrator Area"]
[null,"MC-04","Reclaim Water Pump House",1,138,60,10,"-","Industrial","N",{"$f":"IF(J61 = \"Y\",\nIF(G61=\"-\", E61*F61*D61,\nIF(H61=\"-\", E61*F61*G61*D61,\nPI()/4*H61^2*G61*7.481)),\n0)","v":0},{"$f":"IF(G61=\"-\", \"sf\",\nIF(H61 = \"-\",\"cf\",\n\"gal\"))","v":"cf"},{"$f":"IF(G61=\"-\", $C$81,\nIF(H61 = \"-\",$C$80,\n$C$83*K61/30000))","v":0.25},{"$f":"K61*M61","v":0}]
[null,"MC-15","Warehouse and Core Storage",1,235,101,33,"-","Wildlife Habitat","Y",{"$f":"IF(J62 = \"Y\",\nIF(G62=\"-\", E62*F62*D62,\nIF(H62=\"-\", E62*F62*G62*D62,\nPI()/4*H62^2*G62*7.481)),\n0)","v":783255},"cf",0.25,{"$f":"K62*M62","v":195813.75}]
[null,"MC-20","Reagent Building",1,150,50,16,"-","Wildlife Habitat","Y",{"$f":"IF(J63 = \"Y\",\nIF(G63=\"-\", E63*F63*D63,\nIF(H63=\"-\", E63*F63*G63*D63,\nPI()/4*H63^2*G63*7.481)),\n0)","v":120000},"cf",0.25,{"$f":"K63*M63","v":30000}]
[null,"MC-21","Fuel Station",1,60,50,"-","-","Wildlife Habitat","Y",{"$f":"IF(J64 = \"Y\",\nIF(G64=\"-\", E64*F64*D64,\nIF(H64=\"-\", E64*F64*G64*D64,\nPI()/4*H64^2*G64*7.481)),\n0)","v":3000},"sf",0.62,{"$f":"K64*M64","v":1860}]
[null,"MC-22","Tire Shop",1,79,44,23,"-","Wildlife Habitat","Y",79948,"cf",0.25,19987]
[null,"MC-27","Inactive Diesel Storage Tanks ",2,"-","-",15,20,"Wildlife Habitat","Y",35253.381962257859,"gal",2548.737257979998,{"$f":"D66*M66","v":5097.4745159599961}]
[null,"MC-01","Tailing Thickeners",1,1500,800,"-","-","Industrial","N",{"$f":"IF(J67 = \"Y\",\nIF(G67=\"-\", E67*F67*D67,\nIF(H67=\"-\", E67*F67*G67*D67,\nPI()/4*H67^2*G67*7.481)),\n0)","v":0},{"$f":"IF(G67=\"-\", \"sf\",\nIF(H67 = \"-\",\"cf\",\n\"gal\"))","v":"sf"},0.62,{"$f":"K67*M67","v":0}]
[null,"MC-25","Tailing Pumphouse4",1,110,50,17,"-","Industrial","N",{"$f":"IF(J68 = \"Y\",\nIF(G68=\"-\", E68*F68*D68,\nIF(H68=\"-\", E68*F68*G68*D68,\nPI()/4*H68^2*G68*7.481)),\n0)","v":0},{"$f":"IF(G68=\"-\", \"sf\",\nIF(H68 = \"-\",\"cf\",\n\"gal\"))","v":"cf"},{"$f":"IF(G68=\"-\", $C$81,\nIF(H68 = \"-\",$C$80,\n$C$83*K68/30000))","v":0.25},{"$f":"D68*M68","v":0.25}]
[]
[null,"2B Leach / Little Rock Haul Road Fuel Dock Area"]
[null,"-","Fuel Dock",1,70,40,"-","-","Wildlife Habitat","Y",{"$f":"IF(J71 = \"Y\",\nIF(G71=\"-\", E71*F71*D71,\nIF(H71=\"-\", E71*F71*G71*D71,\nPI()/4*H71^2*G71*7.481)),\n0)","v":2800},"sf",{"$f":"IF(G71=\"-\", $C$81,\nIF(H71 = \"-\",$C$80,\n$C$83))","v":0.62},{"$f":"K71*M71","v":1736}]
[]
[null,"Reclaimed Tailing Launder Line Area"]
[null,"-","Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station5",1,80,30,15,"-","Wildlife Habitat","Y",{"$f":"IF(J74 = \"Y\",\nIF(G74=\"-\", E74*F74*D74,\nIF(H74=\"-\", E74*F74*G74*D74,\nPI()/4*H74^2*G74*7.481)),\n0)","v":36000},{"$f":"IF(G74=\"-\", \"sf\",\nIF(H74 = \"-\",\"cf\",\n\"gal\"))","v":"cf"},{"$f":"IF(G74=\"-\", $C$81,\nIF(H74 = \"-\",$C$80,\n$C$83))","v":0.25},{"$f":"K74*M74","v":9000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Total Direct Cost",{"$f":"SUM(N11:N74)","v":3372757.8042330514}]
[]
[]
[null,"ID","Unit Cost ($/unit)1","Units","RS Means Line Item","Description"]
[null,"Structure Demolition ",{"$f":"'Unit Rates'!$C$20","v":0.25},"$/cf","024116.13 0100",{"$f":"'Unit Rates'!G20","v":"Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"}]
[null,"Concrete Slab Demolition",{"$f":"'Unit Rates'!$C$21","v":0.62},"$/sf floor","024116.17-0400","Building footing and foundation demolition 6\" thick plain concrete"]
[null,"Storage Tank Demolition3",{"$f":"'Unit Rates'!$C$22","v":1005.97},"$/each","130505.75-0530",{"$f":"'Unit Rates'!$G$22","v":"Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"}]
[null,"Storage Tank Demolition3",{"$f":"'Unit Rates'!C23","v":2168.9299999999998},"$/each","130505.75-0540",{"$f":"'Unit Rates'!G23","v":"Steel tank, single wall, above ground, 15,000 thru 30,000 gallon, selective demolition, excluding foundation, pumps or piping"}]
[]
[]
[null,"1. RS Means Online 2019; RS Means Location adjustment: New Mexico Las Cruces"]
[null,"2. Increased volume by 20% for large equipment (Tank house)"]
[null,"3. Unit cost for each tank demo is scaled based on tank size "]
[null,"4. Pumps/sumps were demolished, now storage"]
[null,"5. See \"2 Demo\" sheet for substation demo"]

{"sheet":"2 BuildingCover","index":29,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[[5,9,5,12],[7,3,7,6],[77,2,77,3],[79,2,79,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #2"]
["Building Demolition - Cover",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
[null,null,null,null,null,"Soil Cover Depth ft:",3]
[null,null,null,null,null,null,null,null,null,"Cover"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
["Tyrone Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Cover?","Cover",null,"Cost","Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","($/unit)","($)"]
["Mine Maintenance Facilities Area"]
[{"$f":"'1 BuildingDemo'!B11","v":"MM-06"},{"$f":"'1 BuildingDemo'!C11","v":"Jerome Building"},{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":204},{"$f":"'1 BuildingDemo'!F11","v":63},{"$f":"'1 BuildingDemo'!G11","v":50},{"$f":"'1 BuildingDemo'!H11","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I11 = \"Y\", D11*E11*$G$5*C11,0)/27","v":1428},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J11*L11","v":1781.3583885471055}]
[{"$f":"'1 BuildingDemo'!B12","v":"MM-07"},{"$f":"'1 BuildingDemo'!C12","v":"Plant Warehouse"},{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":250},{"$f":"'1 BuildingDemo'!F12","v":100},{"$f":"'1 BuildingDemo'!G12","v":28},{"$f":"'1 BuildingDemo'!H12","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I12 = \"Y\", D12*E12*$G$5*C12,0)/27","v":2777.7777777777778},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J12*L12","v":3465.138477565954}]
[{"$f":"'1 BuildingDemo'!B13","v":"MM-09"},{"$f":"'1 BuildingDemo'!C13","v":"Electric Shop"},{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":120},{"$f":"'1 BuildingDemo'!F13","v":51},{"$f":"'1 BuildingDemo'!G13","v":50},{"$f":"'1 BuildingDemo'!H13","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I13 = \"Y\", D13*E13*$G$5*C13,0)/27","v":680},"cy",{"$f":"$B$80","v":1.2474498519237434},848.26589930814544]
[{"$f":"'1 BuildingDemo'!B14","v":"MM-10"},{"$f":"'1 BuildingDemo'!C14","v":"Pipe Shop"},{"$f":"'1 BuildingDemo'!D14","v":1},{"$f":"'1 BuildingDemo'!E14","v":145},{"$f":"'1 BuildingDemo'!F14","v":41},{"$f":"'1 BuildingDemo'!G14","v":40},{"$f":"'1 BuildingDemo'!H14","v":"-"},"Wildlife Habitat","Y",660.55555555555554,"cy",1.2474498519237434,824.0099299651838]
[{"$f":"'1 BuildingDemo'!B15","v":"MM-11"},{"$f":"'1 BuildingDemo'!C15","v":"Carpenter Shop"},{"$f":"'1 BuildingDemo'!D15","v":1},{"$f":"'1 BuildingDemo'!E15","v":119},{"$f":"'1 BuildingDemo'!F15","v":69},{"$f":"'1 BuildingDemo'!G15","v":27},{"$f":"'1 BuildingDemo'!H15","v":"-"},"Wildlife Habitat","Y",912.33333333333337,"cy",1.2474498519237434,1138.0900815717619]
[{"$f":"'1 BuildingDemo'!B16","v":"MM-12"},{"$f":"'1 BuildingDemo'!C16","v":"Lumber Storage"},{"$f":"'1 BuildingDemo'!D16","v":1},{"$f":"'1 BuildingDemo'!E16","v":102},{"$f":"'1 BuildingDemo'!F16","v":61},{"$f":"'1 BuildingDemo'!G16","v":33},{"$f":"'1 BuildingDemo'!H16","v":"-"},"Wildlife Habitat","Y",691.33333333333337,"cy",1.2474498519237434,862.40366429661458]
[{"$f":"'1 BuildingDemo'!B17","v":"MM-13"},{"$f":"'1 BuildingDemo'!C17","v":"Shovel Repair"},{"$f":"'1 BuildingDemo'!D17","v":1},{"$f":"'1 BuildingDemo'!E17","v":121},{"$f":"'1 BuildingDemo'!F17","v":70},{"$f":"'1 BuildingDemo'!G17","v":66},{"$f":"'1 BuildingDemo'!H17","v":"-"},"Wildlife Habitat","Y",941.11111111111109,"cy",1.2474498519237434,1173.9889161993451]
[{"$f":"'1 BuildingDemo'!B18","v":"MM-14"},{"$f":"'1 BuildingDemo'!C18","v":"Environmental Lab/Field Offices"},{"$f":"'1 BuildingDemo'!D18","v":1},{"$f":"'1 BuildingDemo'!E18","v":112},{"$f":"'1 BuildingDemo'!F18","v":27},{"$f":"'1 BuildingDemo'!G18","v":17},{"$f":"'1 BuildingDemo'!H18","v":"-"},"Wildlife Habitat","Y",336,"cy",1.2474498519237434,{"$f":"J18*L18","v":419.14315024637779}]
[]
["SX/EW Plant"]
[{"$f":"'1 BuildingDemo'!B21","v":"-"},{"$f":"'1 BuildingDemo'!C21","v":"Tank house"},{"$f":"'1 BuildingDemo'!D21","v":1},{"$f":"'1 BuildingDemo'!E21","v":150},{"$f":"'1 BuildingDemo'!F21","v":465},{"$f":"'1 BuildingDemo'!G21","v":30},{"$f":"'1 BuildingDemo'!H21","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I21 = \"Y\", D21*E21*$G$5*C21,0)/27","v":7750},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J21*L21","v":9667.7363524090106}]
[{"$f":"'1 BuildingDemo'!B22","v":"-"},{"$f":"'1 BuildingDemo'!C22","v":"SX/EW Plant Area Shop"},{"$f":"'1 BuildingDemo'!D22","v":1},{"$f":"'1 BuildingDemo'!E22","v":31},{"$f":"'1 BuildingDemo'!F22","v":71},{"$f":"'1 BuildingDemo'!G22","v":30},{"$f":"'1 BuildingDemo'!H22","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I22 = \"Y\", D22*E22*$G$5*C22,0)/27","v":244.55555555555554},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J22*L22","v":305.07079156490653}]
[{"$f":"'1 BuildingDemo'!B23","v":"-"},{"$f":"'1 BuildingDemo'!C23","v":"Leach Crew Office"},{"$f":"'1 BuildingDemo'!D23","v":1},{"$f":"'1 BuildingDemo'!E23","v":15},{"$f":"'1 BuildingDemo'!F23","v":15},{"$f":"'1 BuildingDemo'!G23","v":15},{"$f":"'1 BuildingDemo'!H23","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I23 = \"Y\", D23*E23*$G$5*C23,0)/27","v":25},"cy",{"$f":"$B$80","v":1.2474498519237434},31.186246298093582]
[{"$f":"'1 BuildingDemo'!B24","v":"-"},{"$f":"'1 BuildingDemo'!C24","v":"SX/EW Warehouse"},{"$f":"'1 BuildingDemo'!D24","v":1},{"$f":"'1 BuildingDemo'!E24","v":48},{"$f":"'1 BuildingDemo'!F24","v":150},{"$f":"'1 BuildingDemo'!G24","v":20},{"$f":"'1 BuildingDemo'!H24","v":"-"},"Wildlife Habitat","Y",800,"cy",1.2474498519237434,997.95988153899464]
[{"$f":"'1 BuildingDemo'!B25","v":"-"},{"$f":"'1 BuildingDemo'!C25","v":"Gonzales Cells"},{"$f":"'1 BuildingDemo'!D25","v":1},{"$f":"'1 BuildingDemo'!E25","v":25},{"$f":"'1 BuildingDemo'!F25","v":52},{"$f":"'1 BuildingDemo'!G25","v":10},{"$f":"'1 BuildingDemo'!H25","v":"-"},"Wildlife Habitat","Y",144.44444444444446,"cy",1.2474498519237434,180.18720083342961]
[{"$f":"'1 BuildingDemo'!B26","v":"-"},{"$f":"'1 BuildingDemo'!C26","v":"Jamison Cells"},{"$f":"'1 BuildingDemo'!D26","v":1},{"$f":"'1 BuildingDemo'!E26","v":35},{"$f":"'1 BuildingDemo'!F26","v":44},{"$f":"'1 BuildingDemo'!G26","v":10},{"$f":"'1 BuildingDemo'!H26","v":"-"},"Wildlife Habitat","Y",171.11111111111111,"cy",1.2474498519237434,213.45253021806275]
[{"$f":"'1 BuildingDemo'!B27","v":"-"},{"$f":"'1 BuildingDemo'!C27","v":"Organic Tanks"},{"$f":"'1 BuildingDemo'!D27","v":4},{"$f":"'1 BuildingDemo'!E27","v":"-"},{"$f":"'1 BuildingDemo'!F27","v":"-"},{"$f":"'1 BuildingDemo'!G27","v":16},{"$f":"'1 BuildingDemo'!H27","v":32},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B28","v":"-"},{"$f":"'1 BuildingDemo'!C28","v":"Mixer/Settler Tanks"},{"$f":"'1 BuildingDemo'!D28","v":8},{"$f":"'1 BuildingDemo'!E28","v":200},{"$f":"'1 BuildingDemo'!F28","v":366},{"$f":"'1 BuildingDemo'!G28","v":10},{"$f":"'1 BuildingDemo'!H28","v":"-"},"Wildlife Habitat","N",0,"cy",1.2474498519237434,{"$f":"J28*L28","v":0}]
[{"$f":"'1 BuildingDemo'!B29","v":"-"},{"$f":"'1 BuildingDemo'!C29","v":"Tank Farm"},{"$f":"'1 BuildingDemo'!D29","v":5},{"$f":"'1 BuildingDemo'!E29","v":"-"},{"$f":"'1 BuildingDemo'!F29","v":"-"},{"$f":"'1 BuildingDemo'!G29","v":10},{"$f":"'1 BuildingDemo'!H29","v":19},"Wildlife Habitat","N",0,"cy",1.2474498519237434]
[{"$f":"'1 BuildingDemo'!B30","v":"-"},{"$f":"'1 BuildingDemo'!C30","v":"Water Tank"},{"$f":"'1 BuildingDemo'!D30","v":1},{"$f":"'1 BuildingDemo'!E30","v":"-"},{"$f":"'1 BuildingDemo'!F30","v":"-"},{"$f":"'1 BuildingDemo'!G30","v":16},{"$f":"'1 BuildingDemo'!H30","v":30},"Wildlife Habitat","N",0,"cy",1.2474498519237434,{"$f":"J30*L30","v":0}]
[{"$f":"'1 BuildingDemo'!B31","v":"-"},{"$f":"'1 BuildingDemo'!C31","v":"Acid Tanks"},{"$f":"'1 BuildingDemo'!D31","v":2},{"$f":"'1 BuildingDemo'!E31","v":"-"},{"$f":"'1 BuildingDemo'!F31","v":"-"},{"$f":"'1 BuildingDemo'!G31","v":16},{"$f":"'1 BuildingDemo'!H31","v":20},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B32","v":"-"},{"$f":"'1 BuildingDemo'!C32","v":"MCC Building"},{"$f":"'1 BuildingDemo'!D32","v":1},{"$f":"'1 BuildingDemo'!E32","v":14},{"$f":"'1 BuildingDemo'!F32","v":30},{"$f":"'1 BuildingDemo'!G32","v":12},{"$f":"'1 BuildingDemo'!H32","v":"-"},"Wildlife Habitat","Y",46.666666666666664,"cy",1.2474498519237434,58.21432642310802]
[{"$f":"'1 BuildingDemo'!B33","v":"-"},{"$f":"'1 BuildingDemo'!C33","v":"Tool room and Storage"},{"$f":"'1 BuildingDemo'!D33","v":1},{"$f":"'1 BuildingDemo'!E33","v":60},{"$f":"'1 BuildingDemo'!F33","v":70},{"$f":"'1 BuildingDemo'!G33","v":12},{"$f":"'1 BuildingDemo'!H33","v":"-"},"Wildlife Habitat","Y",466.66666666666669,"cy",1.2474498519237434,582.14326423108025]
[{"$f":"'1 BuildingDemo'!B34","v":"-"},{"$f":"'1 BuildingDemo'!C34","v":"Chlorinator Room"},{"$f":"'1 BuildingDemo'!D34","v":1},{"$f":"'1 BuildingDemo'!E34","v":19},{"$f":"'1 BuildingDemo'!F34","v":66},{"$f":"'1 BuildingDemo'!G34","v":12},{"$f":"'1 BuildingDemo'!H34","v":"-"},"Wildlife Habitat","Y",139.33333333333334,"cy",1.2474498519237434,173.81134603470827]
[{"$f":"'1 BuildingDemo'!B35","v":"-"},{"$f":"'1 BuildingDemo'!C35","v":"2A West Raff Tank"},{"$f":"'1 BuildingDemo'!D35","v":1},{"$f":"'1 BuildingDemo'!E35","v":"-"},{"$f":"'1 BuildingDemo'!F35","v":"-"},{"$f":"'1 BuildingDemo'!G35","v":16},{"$f":"'1 BuildingDemo'!H35","v":22},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B36","v":"-"},{"$f":"'1 BuildingDemo'!C36","v":"Rectifiers"},{"$f":"'1 BuildingDemo'!D36","v":1},{"$f":"'1 BuildingDemo'!E36","v":20},{"$f":"'1 BuildingDemo'!F36","v":24},{"$f":"'1 BuildingDemo'!G36","v":12},{"$f":"'1 BuildingDemo'!H36","v":"-"},"Wildlife Habitat","Y",53.333333333333336,"cy",1.2474498519237434,66.53065876926631]
[{"$f":"'1 BuildingDemo'!B37","v":"-"},{"$f":"'1 BuildingDemo'!C37","v":"Workroom"},{"$f":"'1 BuildingDemo'!D37","v":1},{"$f":"'1 BuildingDemo'!E37","v":66},{"$f":"'1 BuildingDemo'!F37","v":75},{"$f":"'1 BuildingDemo'!G37","v":12},{"$f":"'1 BuildingDemo'!H37","v":"-"},"Wildlife Habitat","Y",550,"cy",1.2474498519237434,686.09741855805885]
[{"$f":"'1 BuildingDemo'!B38","v":"-"},{"$f":"'1 BuildingDemo'!C38","v":"Pump Mixer Control Room"},{"$f":"'1 BuildingDemo'!D38","v":1},{"$f":"'1 BuildingDemo'!E38","v":41},{"$f":"'1 BuildingDemo'!F38","v":41},{"$f":"'1 BuildingDemo'!G38","v":12},{"$f":"'1 BuildingDemo'!H38","v":"-"},"Wildlife Habitat","Y",186.77777777777777,"cy",1.2474498519237434,232.99591123153473]
[{"$f":"'1 BuildingDemo'!B39","v":"-"},{"$f":"'1 BuildingDemo'!C39","v":"Cobalt Sulfate Tank"},{"$f":"'1 BuildingDemo'!D39","v":1},{"$f":"'1 BuildingDemo'!E39","v":"-"},{"$f":"'1 BuildingDemo'!F39","v":"-"},{"$f":"'1 BuildingDemo'!G39","v":16},{"$f":"'1 BuildingDemo'!H39","v":18},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B40","v":"-"},{"$f":"'1 BuildingDemo'!C40","v":"Reagent Tanks"},{"$f":"'1 BuildingDemo'!D40","v":2},{"$f":"'1 BuildingDemo'!E40","v":"-"},{"$f":"'1 BuildingDemo'!F40","v":"-"},{"$f":"'1 BuildingDemo'!G40","v":12},{"$f":"'1 BuildingDemo'!H40","v":12},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B41","v":"-"},{"$f":"'1 BuildingDemo'!C41","v":"Tool room and Storage"},{"$f":"'1 BuildingDemo'!D41","v":1},{"$f":"'1 BuildingDemo'!E41","v":8},{"$f":"'1 BuildingDemo'!F41","v":32},{"$f":"'1 BuildingDemo'!G41","v":12},{"$f":"'1 BuildingDemo'!H41","v":"-"},"Wildlife Habitat","Y",28.444444444444443,"cy",1.2474498519237434,35.483018010275366]
[{"$f":"'1 BuildingDemo'!B42","v":"-"},{"$f":"'1 BuildingDemo'!C42","v":"Diluent Storage Tank"},{"$f":"'1 BuildingDemo'!D42","v":1},{"$f":"'1 BuildingDemo'!E42","v":"-"},{"$f":"'1 BuildingDemo'!F42","v":"-"},{"$f":"'1 BuildingDemo'!G42","v":16},{"$f":"'1 BuildingDemo'!H42","v":18},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
[{"$f":"'1 BuildingDemo'!B43","v":"-"},{"$f":"'1 BuildingDemo'!C43","v":"Pacesetter Filters (2)"},{"$f":"'1 BuildingDemo'!D43","v":1},{"$f":"'1 BuildingDemo'!E43","v":48},{"$f":"'1 BuildingDemo'!F43","v":80},{"$f":"'1 BuildingDemo'!G43","v":12},{"$f":"'1 BuildingDemo'!H43","v":"-"},"Wildlife Habitat","Y",426.66666666666669,"cy",1.2474498519237434,532.24527015413048]
[{"$f":"'1 BuildingDemo'!B44","v":"-"},{"$f":"'1 BuildingDemo'!C44","v":"Wash Pad"},{"$f":"'1 BuildingDemo'!D44","v":1},{"$f":"'1 BuildingDemo'!E44","v":45},{"$f":"'1 BuildingDemo'!F44","v":68},{"$f":"'1 BuildingDemo'!G44","v":"-"},{"$f":"'1 BuildingDemo'!H44","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I44 = \"Y\", D44*E44*$G$5*C44,0)/27","v":340},"cy",1.2474498519237434,424.13294965407272]
[]
["Lubrication Shop Area"]
["-","Prill Tanks",{"$f":"'1 BuildingDemo'!D47","v":2},{"$f":"'1 BuildingDemo'!E47","v":"-"},{"$f":"'1 BuildingDemo'!F47","v":"-"},{"$f":"'1 BuildingDemo'!G47","v":35},{"$f":"'1 BuildingDemo'!H47","v":20},"Waiver Area","N",{"$f":"IF(I47 = \"Y\", D47*E47*$G$5*C47,0)/27","v":0},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J47*L47","v":0}]
["-","Lubrication Shop",{"$f":"'1 BuildingDemo'!D48","v":1},{"$f":"'1 BuildingDemo'!E48","v":110},{"$f":"'1 BuildingDemo'!F48","v":60},{"$f":"'1 BuildingDemo'!G48","v":35},{"$f":"'1 BuildingDemo'!H48","v":"-"},"Waiver Area","Y",{"$f":"IF(I48 = \"Y\", D48*E48*$G$5*C48,0)/27","v":733.33333333333337},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J48*L48","v":914.79655807741187}]
["-","Southwest Energy Building",{"$f":"'1 BuildingDemo'!D49","v":1},{"$f":"'1 BuildingDemo'!E49","v":42},{"$f":"'1 BuildingDemo'!F49","v":42},{"$f":"'1 BuildingDemo'!G49","v":19},{"$f":"'1 BuildingDemo'!H49","v":"-"},"Not Specified","Y",{"$f":"IF(I49 = \"Y\", D49*E49*$G$5*C49,0)/27","v":196},"cy",{"$f":"$B$80","v":1.2474498519237434},244.5001709770537]
["-","Electric Power Substation",{"$f":"'1 BuildingDemo'!D50","v":1},{"$f":"'1 BuildingDemo'!E50","v":52},{"$f":"'1 BuildingDemo'!F50","v":36},{"$f":"'1 BuildingDemo'!G50","v":10},{"$f":"'1 BuildingDemo'!H50","v":"-"},"Waiver Area","Y",208,"cy",1.2474498519237434,259.46956920013861]
["-","Powder Magazines",{"$f":"'1 BuildingDemo'!D51","v":3},{"$f":"'1 BuildingDemo'!E51","v":10},{"$f":"'1 BuildingDemo'!F51","v":10},{"$f":"'1 BuildingDemo'!G51","v":10},{"$f":"'1 BuildingDemo'!H51","v":"-"},"Waiver Area","Y",33.333333333333336,"cy",1.2474498519237434,41.581661730791446]
["-","Storage Sheds",{"$f":"'1 BuildingDemo'!D52","v":1},{"$f":"'1 BuildingDemo'!E52","v":110},{"$f":"'1 BuildingDemo'!F52","v":60},{"$f":"'1 BuildingDemo'!G52","v":10},{"$f":"'1 BuildingDemo'!H52","v":"-"},"Waiver Area","Y",733.33333333333337,"cy",1.2474498519237434,914.79655807741187]
["-","Lubrication Shop Addition",{"$f":"'1 BuildingDemo'!D53","v":1},{"$f":"'1 BuildingDemo'!E53","v":50},{"$f":"'1 BuildingDemo'!F53","v":70},{"$f":"'1 BuildingDemo'!G53","v":17},{"$f":"'1 BuildingDemo'!H53","v":"-"},"-","Y",388.88888888888891,"cy",1.2474498519237434,485.11938685923354]
["-","#2 Fuel Dock Concrete Slab for Haul Trucks",{"$f":"'1 BuildingDemo'!D54","v":1},{"$f":"'1 BuildingDemo'!E54","v":14},{"$f":"'1 BuildingDemo'!F54","v":42},{"$f":"'1 BuildingDemo'!G54","v":"-"},{"$f":"'1 BuildingDemo'!H54","v":"-"},"-","Y",65.333333333333329,"cy",1.2474498519237434,{"$f":"J54*L54","v":81.500056992351233}]
[]
["Acid Unloading Facility"]
["-","Acid Unloading Facility",{"$f":"'1 BuildingDemo'!D57","v":1},{"$f":"'1 BuildingDemo'!E57","v":20},{"$f":"'1 BuildingDemo'!F57","v":10},{"$f":"'1 BuildingDemo'!G57","v":20},{"$f":"'1 BuildingDemo'!H57","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I57 = \"Y\", D57*E57*$G$5*C57,0)/27","v":22.222222222222221},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J57*L57","v":27.721107820527628}]
["-","Former Precipitation Plant",{"$f":"'1 BuildingDemo'!D58","v":1},{"$f":"'1 BuildingDemo'!E58","v":400},{"$f":"'1 BuildingDemo'!F58","v":100},{"$f":"'1 BuildingDemo'!G58","v":"-"},{"$f":"'1 BuildingDemo'!H58","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I58 = \"Y\", D58*E58*$G$5*C58,0)/27","v":4444.4444444444443},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J58*L58","v":5544.2215641055263}]
[]
["Mill and Concentrator Area"]
["MC-04","Reclaim Water Pump House",{"$f":"'1 BuildingDemo'!D61","v":1},{"$f":"'1 BuildingDemo'!E61","v":138},{"$f":"'1 BuildingDemo'!F61","v":60},{"$f":"'1 BuildingDemo'!G61","v":10},{"$f":"'1 BuildingDemo'!H61","v":"-"},{"$f":"'1 BuildingDemo'!I61","v":"Industrial"},"N",{"$f":"IF(I61 = \"Y\", D61*E61*$G$5*C61,0)/27","v":0},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J61*L61","v":0}]
["MC-15","Warehouse and Core Storage",{"$f":"'1 BuildingDemo'!D62","v":1},{"$f":"'1 BuildingDemo'!E62","v":235},{"$f":"'1 BuildingDemo'!F62","v":101},{"$f":"'1 BuildingDemo'!G62","v":33},{"$f":"'1 BuildingDemo'!H62","v":"-"},"Wildlife Habitat","N",{"$f":"IF(I62 = \"Y\", D62*E62*$G$5*C62,0)/27","v":0},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J62*L62","v":0}]
["MC-20","Reagent Building",{"$f":"'1 BuildingDemo'!D63","v":1},{"$f":"'1 BuildingDemo'!E63","v":150},{"$f":"'1 BuildingDemo'!F63","v":50},{"$f":"'1 BuildingDemo'!G63","v":16},{"$f":"'1 BuildingDemo'!H63","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I63 = \"Y\", D63*E63*$G$5*C63,0)/27","v":833.33333333333337},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J63*L63","v":1039.5415432697862}]
["MC-21","Fuel Station",{"$f":"'1 BuildingDemo'!D64","v":1},{"$f":"'1 BuildingDemo'!E64","v":60},{"$f":"'1 BuildingDemo'!F64","v":50},{"$f":"'1 BuildingDemo'!G64","v":"-"},{"$f":"'1 BuildingDemo'!H64","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I64 = \"Y\", D64*E64*$G$5*C64,0)/27","v":333.33333333333331},"cy",{"$f":"$B$80","v":1.2474498519237434},415.81661730791444]
["MC-22","Tire Shop",{"$f":"'1 BuildingDemo'!D65","v":1},{"$f":"'1 BuildingDemo'!E65","v":79},{"$f":"'1 BuildingDemo'!F65","v":44},{"$f":"'1 BuildingDemo'!G65","v":23},{"$f":"'1 BuildingDemo'!H65","v":"-"},"Wildlife Habitat","N",0,"cy",1.2474498519237434,0]
["MC-27","Inactive Diesel Storage Tanks ",{"$f":"'1 BuildingDemo'!D66","v":2},{"$f":"'1 BuildingDemo'!E66","v":"-"},{"$f":"'1 BuildingDemo'!F66","v":"-"},{"$f":"'1 BuildingDemo'!G66","v":15},{"$f":"'1 BuildingDemo'!H66","v":20},"Wildlife Habitat","N",0,"cy",1.2474498519237434,{"$f":"J66*L66","v":0}]
["MC-01","Former Tailing Thickener",1,{"$f":"'1 BuildingDemo'!E67*7/8","v":1312.5},{"$f":"'1 BuildingDemo'!F67","v":800},{"$f":"'1 BuildingDemo'!G67","v":"-"},{"$f":"'1 BuildingDemo'!H67","v":"-"},{"$f":"'1 BuildingDemo'!I67","v":"Industrial"},"Y",{"$f":"IF(I67 = \"Y\", D67*E67*$G$5*C67,0)/27","v":116666.66666666667},"cy",1.2474498519237434,{"$f":"J67*L67","v":145535.81605777008}]
["MC-25","Tailing Pumphouse",{"$f":"'1 BuildingDemo'!D68","v":1},{"$f":"'1 BuildingDemo'!E68","v":110},{"$f":"'1 BuildingDemo'!F68","v":50},{"$f":"'1 BuildingDemo'!G68","v":17},{"$f":"'1 BuildingDemo'!H68","v":"-"},{"$f":"'1 BuildingDemo'!I68","v":"Industrial"},"N",0,"cy",1.2474498519237434,{"$f":"J68*L68","v":0}]
[]
["2B Leach / Little Rock Haul Road Fuel Dock Area"]
["-","Fuel Dock",{"$f":"'1 BuildingDemo'!D71","v":1},{"$f":"'1 BuildingDemo'!E71","v":70},{"$f":"'1 BuildingDemo'!F71","v":40},{"$f":"'1 BuildingDemo'!G71","v":"-"},{"$f":"'1 BuildingDemo'!H71","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I71 = \"Y\", D71*E71*$G$5*C71,0)/27","v":311.11111111111109},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J71*L71","v":388.09550948738678}]
[]
["Reclaimed Tailing Launder Line Area"]
["-","Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station",{"$f":"'1 BuildingDemo'!D74","v":1},{"$f":"'1 BuildingDemo'!E74","v":80},{"$f":"'1 BuildingDemo'!F74","v":30},{"$f":"'1 BuildingDemo'!G74","v":15},{"$f":"'1 BuildingDemo'!H74","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I74 = \"Y\", D74*E74*$G$5*C74,0)/27","v":266.66666666666669},"cy",{"$f":"$B$80","v":1.2474498519237434},{"$f":"J74*L74","v":332.65329384633156}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cover Total Direct Cost:",{"$f":"SUM(M11:M74)","v":180925.27532915113}]
[]
["Item","Unit Cost","Description"]
[null,"$/cy"]
["Load and Haul cover material",{"$f":"'6\"-8\" Pipeline_UC'!F36","v":1.2474498519237434},{"$f":"'6\"-8\" Pipeline_UC'!G36","v":"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"}]

{"sheet":"3 BuildingVeg","index":30,"n_rows":79,"n_cols":13,"rows_kept":79,"cut":false,"hidden":false,"merged":[[5,9,5,12],[7,3,7,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #3"]
["Building Demolition - Vegetation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":43950}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Vegetation"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit","Item"]
["Tyrone Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Veg?",null,null,"Cost","Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Area","Unit","($/unit)","($)"]
["Mine Maintenance Facilities Area"]
["MM-06","Jerome Building",{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":204},{"$f":"'1 BuildingDemo'!F11","v":63},{"$f":"'1 BuildingDemo'!G11","v":50},{"$f":"'1 BuildingDemo'!H11","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I11 = \"Y\",\nIF(G11=\"-\", E11*D11/43560,\nPI()/(4*43560)*G11^2)*C11,\n0)","v":0.29504132231404961},"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J11*L11","v":243.10470286208678}]
["MM-07","Plant Warehouse",{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":250},{"$f":"'1 BuildingDemo'!F12","v":100},{"$f":"'1 BuildingDemo'!G12","v":28},{"$f":"'1 BuildingDemo'!H12","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I12 = \"Y\",\nIF(G12=\"-\", E12*D12/43560,\nPI()/(4*43560)*G12^2)*C12,\n0)","v":0.57392102846648296},"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J12*L12","v":472.89274599690077}]
["MM-09","Electric Shop",{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":120},{"$f":"'1 BuildingDemo'!F13","v":51},{"$f":"'1 BuildingDemo'!G13","v":50},{"$f":"'1 BuildingDemo'!H13","v":"-"},"Wildlife Habitat","Y",0.14049586776859505,"ac",{"$f":"$L$77","v":823.96832062499993},115.76414422004132]
["MM-10","Pipe Shop",{"$f":"'1 BuildingDemo'!D14","v":1},{"$f":"'1 BuildingDemo'!E14","v":145},{"$f":"'1 BuildingDemo'!F14","v":41},{"$f":"'1 BuildingDemo'!G14","v":40},{"$f":"'1 BuildingDemo'!H14","v":"-"},"Wildlife Habitat","Y",0.13647842056932966,"ac",823.96832062499993,112.45389499806301]
["MM-11","Carpenter Shop",{"$f":"'1 BuildingDemo'!D15","v":1},{"$f":"'1 BuildingDemo'!E15","v":119},{"$f":"'1 BuildingDemo'!F15","v":69},{"$f":"'1 BuildingDemo'!G15","v":27},{"$f":"'1 BuildingDemo'!H15","v":"-"},"Wildlife Habitat","Y",0.18849862258953168,"ac",823.96832062499993,155.3168934952221]
["MM-12","Lumber Storage",{"$f":"'1 BuildingDemo'!D16","v":1},{"$f":"'1 BuildingDemo'!E16","v":102},{"$f":"'1 BuildingDemo'!F16","v":61},{"$f":"'1 BuildingDemo'!G16","v":33},{"$f":"'1 BuildingDemo'!H16","v":"-"},"Wildlife Habitat","Y",0.14283746556473828,"ac",823.96832062499993,117.69354662370866]
["MM-13","Shovel Repair",{"$f":"'1 BuildingDemo'!D17","v":1},{"$f":"'1 BuildingDemo'!E17","v":121},{"$f":"'1 BuildingDemo'!F17","v":70},{"$f":"'1 BuildingDemo'!G17","v":66},{"$f":"'1 BuildingDemo'!H17","v":"-"},"Wildlife Habitat","Y",0.19444444444444445,"ac",823.96832062499993,160.21606234375]
["MM-14","Environmental Lab/Field Offices",{"$f":"'1 BuildingDemo'!D18","v":1},{"$f":"'1 BuildingDemo'!E18","v":112},{"$f":"'1 BuildingDemo'!F18","v":27},{"$f":"'1 BuildingDemo'!G18","v":17},{"$f":"'1 BuildingDemo'!H18","v":"-"},"Wildlife Habitat","Y",6.9421487603305784E-2,"ac",823.96832062499993,{"$f":"J18*L18","v":57.201106555785117}]
[null,null,null,null,null,null,null,null,null,0]
["SX/EW Plant",null,null,null,null,null,null,null,null,0]
["-","Tank house",{"$f":"'1 BuildingDemo'!D21","v":1},{"$f":"'1 BuildingDemo'!E21","v":150},{"$f":"'1 BuildingDemo'!F21","v":465},{"$f":"'1 BuildingDemo'!G21","v":30},{"$f":"'1 BuildingDemo'!H21","v":"-"},"Wildlife Habitat","Y",1.6012396694214877,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J21*L21","v":1319.3707613313532}]
["-","SX/EW Plant Area Shop",{"$f":"'1 BuildingDemo'!D22","v":1},{"$f":"'1 BuildingDemo'!E22","v":31},{"$f":"'1 BuildingDemo'!F22","v":71},{"$f":"'1 BuildingDemo'!G22","v":30},{"$f":"'1 BuildingDemo'!H22","v":"-"},"Wildlife Habitat","Y",5.0528007346189167E-2,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J22*L22","v":41.633477357567145}]
["-","Leach Crew Office",{"$f":"'1 BuildingDemo'!D23","v":1},{"$f":"'1 BuildingDemo'!E23","v":15},{"$f":"'1 BuildingDemo'!F23","v":15},{"$f":"'1 BuildingDemo'!G23","v":15},{"$f":"'1 BuildingDemo'!H23","v":"-"},"Wildlife Habitat","Y",5.1652892561983473E-3,"ac",{"$f":"$L$77","v":823.96832062499993},4.2560347139721069]
["-","SX/EW Warehouse",{"$f":"'1 BuildingDemo'!D24","v":1},{"$f":"'1 BuildingDemo'!E24","v":48},{"$f":"'1 BuildingDemo'!F24","v":150},{"$f":"'1 BuildingDemo'!G24","v":20},{"$f":"'1 BuildingDemo'!H24","v":"-"},"Wildlife Habitat","Y",0.16528925619834711,"ac",823.96832062499993,136.19311084710742]
["-","Gonzales Cells",{"$f":"'1 BuildingDemo'!D25","v":1},{"$f":"'1 BuildingDemo'!E25","v":25},{"$f":"'1 BuildingDemo'!F25","v":52},{"$f":"'1 BuildingDemo'!G25","v":10},{"$f":"'1 BuildingDemo'!H25","v":"-"},"Wildlife Habitat","Y",2.9843893480257115E-2,"ac",823.96832062499993,24.59042279183884]
["-","Jamison Cells",{"$f":"'1 BuildingDemo'!D26","v":1},{"$f":"'1 BuildingDemo'!E26","v":35},{"$f":"'1 BuildingDemo'!F26","v":44},{"$f":"'1 BuildingDemo'!G26","v":10},{"$f":"'1 BuildingDemo'!H26","v":"-"},"Wildlife Habitat","Y",3.5353535353535352E-2,"ac",823.96832062499993,29.130193153409088]
["-","Organic Tanks",{"$f":"'1 BuildingDemo'!D27","v":4},{"$f":"'1 BuildingDemo'!E27","v":"-"},{"$f":"'1 BuildingDemo'!F27","v":"-"},{"$f":"'1 BuildingDemo'!G27","v":16},{"$f":"'1 BuildingDemo'!H27","v":32},"Wildlife Habitat","Y",7.3851948514140217E-2,"ac",823.96832062499993,60.851665992080072]
["-","Mixer/Settler Tanks",{"$f":"'1 BuildingDemo'!D28","v":8},{"$f":"'1 BuildingDemo'!E28","v":200},{"$f":"'1 BuildingDemo'!F28","v":366},{"$f":"'1 BuildingDemo'!G28","v":10},{"$f":"'1 BuildingDemo'!H28","v":"-"},"Wildlife Habitat","Y",13.443526170798899,"ac",823.96832062499993,{"$f":"J28*L28","v":11077.039682231405}]
["-","Tank Farm",{"$f":"'1 BuildingDemo'!D29","v":5},{"$f":"'1 BuildingDemo'!E29","v":"-"},{"$f":"'1 BuildingDemo'!F29","v":"-"},{"$f":"'1 BuildingDemo'!G29","v":10},{"$f":"'1 BuildingDemo'!H29","v":19},"Wildlife Habitat","Y",3.2544620866216574E-2,"ac",823.96832062499993]
["-","Water Tank",{"$f":"'1 BuildingDemo'!D30","v":1},{"$f":"'1 BuildingDemo'!E30","v":"-"},{"$f":"'1 BuildingDemo'!F30","v":"-"},{"$f":"'1 BuildingDemo'!G30","v":16},{"$f":"'1 BuildingDemo'!H30","v":30},"Wildlife Habitat","Y",1.6227234780939011E-2,"ac",823.96832062499993,{"$f":"J30*L30","v":13.370727390837907}]
["-","Acid Tanks",{"$f":"'1 BuildingDemo'!D31","v":2},{"$f":"'1 BuildingDemo'!E31","v":"-"},{"$f":"'1 BuildingDemo'!F31","v":"-"},{"$f":"'1 BuildingDemo'!G31","v":16},{"$f":"'1 BuildingDemo'!H31","v":20},"Wildlife Habitat","Y",1.442420869416801E-2,"ac",823.96832062499993,11.885091014078139]
["-","MCC Building",{"$f":"'1 BuildingDemo'!D32","v":1},{"$f":"'1 BuildingDemo'!E32","v":14},{"$f":"'1 BuildingDemo'!F32","v":30},{"$f":"'1 BuildingDemo'!G32","v":12},{"$f":"'1 BuildingDemo'!H32","v":"-"},"Wildlife Habitat","Y",9.6418732782369149E-3,"ac",823.96832062499993,7.9445981327479336]
["-","Tool room and Storage",{"$f":"'1 BuildingDemo'!D33","v":1},{"$f":"'1 BuildingDemo'!E33","v":60},{"$f":"'1 BuildingDemo'!F33","v":70},{"$f":"'1 BuildingDemo'!G33","v":12},{"$f":"'1 BuildingDemo'!H33","v":"-"},"Wildlife Habitat","Y",9.6418732782369149E-2,"ac",823.96832062499993,79.445981327479331]
["-","Chlorinator Room",{"$f":"'1 BuildingDemo'!D34","v":1},{"$f":"'1 BuildingDemo'!E34","v":19},{"$f":"'1 BuildingDemo'!F34","v":66},{"$f":"'1 BuildingDemo'!G34","v":12},{"$f":"'1 BuildingDemo'!H34","v":"-"},"Wildlife Habitat","Y",2.8787878787878789E-2,"ac",823.96832062499993,23.720300139204546]
["-","2A West Raff Tank",{"$f":"'1 BuildingDemo'!D35","v":1},{"$f":"'1 BuildingDemo'!E35","v":"-"},{"$f":"'1 BuildingDemo'!F35","v":"-"},{"$f":"'1 BuildingDemo'!G35","v":16},{"$f":"'1 BuildingDemo'!H35","v":22},"Wildlife Habitat","N",0,"ac",823.96832062499993,0]
["-","Rectifiers",{"$f":"'1 BuildingDemo'!D36","v":1},{"$f":"'1 BuildingDemo'!E36","v":20},{"$f":"'1 BuildingDemo'!F36","v":24},{"$f":"'1 BuildingDemo'!G36","v":12},{"$f":"'1 BuildingDemo'!H36","v":"-"},"Wildlife Habitat","Y",1.1019283746556474E-2,"ac",823.96832062499993,9.0795407231404948]
["-","Workroom",{"$f":"'1 BuildingDemo'!D37","v":1},{"$f":"'1 BuildingDemo'!E37","v":66},{"$f":"'1 BuildingDemo'!F37","v":75},{"$f":"'1 BuildingDemo'!G37","v":12},{"$f":"'1 BuildingDemo'!H37","v":"-"},"Wildlife Habitat","Y",0.11363636363636363,"ac",823.96832062499993,93.63276370738636]
["-","Pump Mixer Control Room",{"$f":"'1 BuildingDemo'!D38","v":1},{"$f":"'1 BuildingDemo'!E38","v":41},{"$f":"'1 BuildingDemo'!F38","v":41},{"$f":"'1 BuildingDemo'!G38","v":12},{"$f":"'1 BuildingDemo'!H38","v":"-"},"Wildlife Habitat","Y",3.8590449954086316E-2,"ac",823.96832062499993,31.797308240831608]
["-","Cobalt Sulfate Tank",{"$f":"'1 BuildingDemo'!D39","v":1},{"$f":"'1 BuildingDemo'!E39","v":"-"},{"$f":"'1 BuildingDemo'!F39","v":"-"},{"$f":"'1 BuildingDemo'!G39","v":16},{"$f":"'1 BuildingDemo'!H39","v":18},"Wildlife Habitat","Y",5.8418045211380441E-3,"ac",823.96832062499993,4.8134618607016462]
["-","Reagent Tanks",{"$f":"'1 BuildingDemo'!D40","v":2},{"$f":"'1 BuildingDemo'!E40","v":"-"},{"$f":"'1 BuildingDemo'!F40","v":"-"},{"$f":"'1 BuildingDemo'!G40","v":12},{"$f":"'1 BuildingDemo'!H40","v":12},"Wildlife Habitat","Y",5.1927151299004841E-3,"ac",823.96832062499993,4.2786327650681306]
["-","Tool room and Storage",{"$f":"'1 BuildingDemo'!D41","v":1},{"$f":"'1 BuildingDemo'!E41","v":8},{"$f":"'1 BuildingDemo'!F41","v":32},{"$f":"'1 BuildingDemo'!G41","v":12},{"$f":"'1 BuildingDemo'!H41","v":"-"},"Wildlife Habitat","Y",5.8769513314967858E-3,"ac",823.96832062499993,4.8424217190082635]
["-","Diluent Storage Tank",{"$f":"'1 BuildingDemo'!D42","v":1},{"$f":"'1 BuildingDemo'!E42","v":"-"},{"$f":"'1 BuildingDemo'!F42","v":"-"},{"$f":"'1 BuildingDemo'!G42","v":16},{"$f":"'1 BuildingDemo'!H42","v":18},"Wildlife Habitat","Y",5.8418045211380441E-3,"ac",823.96832062499993,4.8134618607016462]
["-","Pacesetter Filters (2)",{"$f":"'1 BuildingDemo'!D43","v":1},{"$f":"'1 BuildingDemo'!E43","v":48},{"$f":"'1 BuildingDemo'!F43","v":80},{"$f":"'1 BuildingDemo'!G43","v":12},{"$f":"'1 BuildingDemo'!H43","v":"-"},"Wildlife Habitat","Y",8.8154269972451793E-2,"ac",823.96832062499993,72.636325785123958]
["-","Wash Pad",{"$f":"'1 BuildingDemo'!D44","v":1},{"$f":"'1 BuildingDemo'!E44","v":45},{"$f":"'1 BuildingDemo'!F44","v":68},{"$f":"'1 BuildingDemo'!G44","v":"-"},{"$f":"'1 BuildingDemo'!H44","v":"-"},"Wildlife Habitat","Y",7.0247933884297523E-2,"ac",823.96832062499993,57.882072110020658]
[null,null,null,null,null,null,null,null,null,0]
["Lubrication Shop Area",null,null,null,null,null,null,null,null,0]
["-","Prill Tanks",{"$f":"'1 BuildingDemo'!D47","v":2},{"$f":"'1 BuildingDemo'!E47","v":"-"},{"$f":"'1 BuildingDemo'!F47","v":"-"},{"$f":"'1 BuildingDemo'!G47","v":35},{"$f":"'1 BuildingDemo'!H47","v":20},"Waiver Area","Y",1.442420869416801E-2,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J47*L47","v":11.885091014078139}]
["-","Lubrication Shop",{"$f":"'1 BuildingDemo'!D48","v":1},{"$f":"'1 BuildingDemo'!E48","v":110},{"$f":"'1 BuildingDemo'!F48","v":60},{"$f":"'1 BuildingDemo'!G48","v":35},{"$f":"'1 BuildingDemo'!H48","v":"-"},"Waiver Area","Y",0.15151515151515152,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J48*L48","v":124.84368494318181}]
["-","Southwest Energy Building",{"$f":"'1 BuildingDemo'!D49","v":1},{"$f":"'1 BuildingDemo'!E49","v":42},{"$f":"'1 BuildingDemo'!F49","v":42},{"$f":"'1 BuildingDemo'!G49","v":19},{"$f":"'1 BuildingDemo'!H49","v":"-"},"Not Specified","Y",4.049586776859504E-2,"ac",{"$f":"$L$77","v":823.96832062499993},33.367312157541321]
["-","Electric Power Substation",{"$f":"'1 BuildingDemo'!D50","v":1},{"$f":"'1 BuildingDemo'!E50","v":52},{"$f":"'1 BuildingDemo'!F50","v":36},{"$f":"'1 BuildingDemo'!G50","v":10},{"$f":"'1 BuildingDemo'!H50","v":"-"},"Waiver Area","Y",4.2975206611570248E-2,"ac",823.96832062499993,35.410208820247931]
["-","Powder Magazines",{"$f":"'1 BuildingDemo'!D51","v":3},{"$f":"'1 BuildingDemo'!E51","v":10},{"$f":"'1 BuildingDemo'!F51","v":10},{"$f":"'1 BuildingDemo'!G51","v":10},{"$f":"'1 BuildingDemo'!H51","v":"-"},"Waiver Area","Y",6.8870523415977963E-3,"ac",823.96832062499993,5.6747129519628094]
["-","Storage Sheds",{"$f":"'1 BuildingDemo'!D52","v":1},{"$f":"'1 BuildingDemo'!E52","v":110},{"$f":"'1 BuildingDemo'!F52","v":60},{"$f":"'1 BuildingDemo'!G52","v":10},{"$f":"'1 BuildingDemo'!H52","v":"-"},"Waiver Area","Y",0.15151515151515152,"ac",823.96832062499993,124.84368494318181]
["-","Lubrication Shop Addition",{"$f":"'1 BuildingDemo'!D53","v":1},{"$f":"'1 BuildingDemo'!E53","v":50},{"$f":"'1 BuildingDemo'!F53","v":70},{"$f":"'1 BuildingDemo'!G53","v":17},{"$f":"'1 BuildingDemo'!H53","v":"-"},"-","Y",8.0348943985307619E-2,"ac",823.96832062499993,66.204984439566104]
["-","#2 Fuel Dock Concrete Slab for Haul Trucks",{"$f":"'1 BuildingDemo'!D54","v":1},{"$f":"'1 BuildingDemo'!E54","v":14},{"$f":"'1 BuildingDemo'!F54","v":42},{"$f":"'1 BuildingDemo'!G54","v":"-"},{"$f":"'1 BuildingDemo'!H54","v":"-"},"-","Y",1.349862258953168E-2,"ac",823.96832062499993,{"$f":"J54*L54","v":11.122437385847107}]
[null,null,null,null,null,null,null,null,null,0]
["Acid Unloading Facility",null,null,null,null,null,null,null,null,0]
["-","Acid Unloading Facility",{"$f":"'1 BuildingDemo'!D57","v":1},{"$f":"'1 BuildingDemo'!E57","v":20},{"$f":"'1 BuildingDemo'!F57","v":10},{"$f":"'1 BuildingDemo'!G57","v":20},{"$f":"'1 BuildingDemo'!H57","v":"-"},"Wildlife Habitat","Y",4.5913682277318639E-3,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J57*L57","v":3.7831419679752063}]
["-","Former Precipitation Plant",{"$f":"'1 BuildingDemo'!D58","v":1},{"$f":"'1 BuildingDemo'!E58","v":400},{"$f":"'1 BuildingDemo'!F58","v":100},{"$f":"'1 BuildingDemo'!G58","v":"-"},{"$f":"'1 BuildingDemo'!H58","v":"-"},"Wildlife Habitat","Y",0.91827364554637281,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J58*L58","v":756.6283935950413}]
[null,null,null,null,null,null,null,null,null,0]
["Mill and Concentrator Area",null,null,null,null,null,null,null,null,0]
["MC-04","Reclaim Water Pump House",{"$f":"'1 BuildingDemo'!D61","v":1},{"$f":"'1 BuildingDemo'!E61","v":138},{"$f":"'1 BuildingDemo'!F61","v":60},{"$f":"'1 BuildingDemo'!G61","v":10},{"$f":"'1 BuildingDemo'!H61","v":"-"},{"$f":"'1 BuildingDemo'!I61","v":"Industrial"},"N",{"$f":"IF(I61 = \"Y\",\nIF(G61=\"-\", E61*D61/43560,\nPI()/(4*43560)*G61^2)*C61,\n0)","v":0},"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J61*L61","v":0}]
["MC-15","Warehouse and Core Storage",{"$f":"'1 BuildingDemo'!D62","v":1},{"$f":"'1 BuildingDemo'!E62","v":235},{"$f":"'1 BuildingDemo'!F62","v":101},{"$f":"'1 BuildingDemo'!G62","v":33},{"$f":"'1 BuildingDemo'!H62","v":"-"},"Wildlife Habitat","Y",0.54488062442607899,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J62*L62","v":448.96437304945761}]
["MC-20","Reagent Building",{"$f":"'1 BuildingDemo'!D63","v":1},{"$f":"'1 BuildingDemo'!E63","v":150},{"$f":"'1 BuildingDemo'!F63","v":50},{"$f":"'1 BuildingDemo'!G63","v":16},{"$f":"'1 BuildingDemo'!H63","v":"-"},"Wildlife Habitat","Y",0.17217630853994489,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J63*L63","v":141.86782379907024}]
["MC-21","Fuel Station",{"$f":"'1 BuildingDemo'!D64","v":1},{"$f":"'1 BuildingDemo'!E64","v":60},{"$f":"'1 BuildingDemo'!F64","v":50},{"$f":"'1 BuildingDemo'!G64","v":"-"},{"$f":"'1 BuildingDemo'!H64","v":"-"},"Wildlife Habitat","Y",6.8870523415977963E-2,"ac",{"$f":"$L$77","v":823.96832062499993},56.747129519628096]
["MC-22","Tire Shop",{"$f":"'1 BuildingDemo'!D65","v":1},{"$f":"'1 BuildingDemo'!E65","v":79},{"$f":"'1 BuildingDemo'!F65","v":44},{"$f":"'1 BuildingDemo'!G65","v":23},{"$f":"'1 BuildingDemo'!H65","v":"-"},"Wildlife Habitat","N",0,"ac",823.96832062499993,0]
["MC-27","Inactive Diesel Storage Tanks ",{"$f":"'1 BuildingDemo'!D66","v":2},{"$f":"'1 BuildingDemo'!E66","v":"-"},{"$f":"'1 BuildingDemo'!F66","v":"-"},{"$f":"'1 BuildingDemo'!G66","v":15},{"$f":"'1 BuildingDemo'!H66","v":20},"Wildlife Habitat","Y",1.442420869416801E-2,"ac",823.96832062499993,{"$f":"J66*L66","v":11.885091014078139}]
["MC-01","Fomer Tailing Thickener",1,{"$f":"'1 BuildingDemo'!E67","v":1500},{"$f":"'1 BuildingDemo'!F67","v":800},{"$f":"'1 BuildingDemo'!G67","v":"-"},{"$f":"'1 BuildingDemo'!H67","v":"-"},{"$f":"'1 BuildingDemo'!I67","v":"Industrial"},"Y",{"$f":"IF(I67 = \"Y\",\nIF(G67=\"-\", E67*D67/43560,\nPI()/(4*43560)*G67^2)*C67,\n0)","v":27.548209366391184},"ac",823.96832062499993,{"$f":"J67*L67","v":22698.851807851239}]
["MC-25","Tailing Pumphouse",{"$f":"'1 BuildingDemo'!D68","v":1},{"$f":"'1 BuildingDemo'!E68","v":110},{"$f":"'1 BuildingDemo'!F68","v":50},{"$f":"'1 BuildingDemo'!G68","v":17},{"$f":"'1 BuildingDemo'!H68","v":"-"},{"$f":"'1 BuildingDemo'!I68","v":"Industrial"},"N",{"$f":"IF(I68 = \"Y\",\nIF(G68=\"-\", E68*D68/43560,\nPI()/(4*43560)*G68^2)*C68,\n0)","v":0},"ac",823.96832062499993,{"$f":"J68*L68","v":0}]
[]
["2B Leach / Little Rock Haul Road Fuel Dock Area"]
["-","Fuel Dock",{"$f":"'1 BuildingDemo'!D71","v":1},{"$f":"'1 BuildingDemo'!E71","v":70},{"$f":"'1 BuildingDemo'!F71","v":40},{"$f":"'1 BuildingDemo'!G71","v":"-"},{"$f":"'1 BuildingDemo'!H71","v":"-"},"Wildlife Habitat","Y",6.4279155188246104E-2,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J71*L71","v":52.963987551652892}]
[null,null,null,null,null,null,null,null,null,0]
["Reclaimed Tailing Launder Line Area",null,null,null,null,null,null,null,null,0]
["-","Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station",{"$f":"'1 BuildingDemo'!D74","v":1},{"$f":"'1 BuildingDemo'!E74","v":80},{"$f":"'1 BuildingDemo'!F74","v":30},{"$f":"'1 BuildingDemo'!G74","v":15},{"$f":"'1 BuildingDemo'!H74","v":"-"},"Wildlife Habitat","Y",5.5096418732782371E-2,"ac",{"$f":"$L$77","v":823.96832062499993},{"$f":"J74*L74","v":45.397703615702476}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Revegetation unit cost:",{"$f":"'Unit Rates'!C12+'Unit Rates'!D12","v":823.96832062499993},"$/acre"]
["Data Sources:",null,null,null,null,null,null,null,null,null,"Revegetation Total Direct Cost:",{"$f":"SUM(M11:M74)","v":39178.292700910068}]
["See \"Revegetation_UC\""]

{"sheet":"4 BuildingWaste ","index":31,"n_rows":87,"n_cols":20,"rows_kept":87,"cut":false,"hidden":false,"merged":[[5,9,5,19],[6,11,6,14],[6,15,6,19],[7,3,7,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Tyrone Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Worksheet #4"]
["Building Demolition - Waste Requiring Special Handling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Wastes Requiring Special Handling"]
[null,null,null,null,null,null,null,null,null,null,null,"Cleanup& Disposal",null,null,null,"Transportaion"]
["Tyrone Tag No.","Description","Number","Dimensions (ft)",null,null,null,"PMLU?","Wastes?",null,null,null,null,"Unit Cost","Item Cost",null,null,null,"Unit Cost","Item Cost"]
[null,null,null,"L","W","H","Diameter",null,null,"Quantity","Unit","Quantity","Unit","($/unit)","($)","Drums","Trips","Miles","($/unit)","($)"]
["Mine Maintenance Facilities Area"]
["MM-06","Jerome Building",{"$f":"'1 BuildingDemo'!D11","v":1},{"$f":"'1 BuildingDemo'!E11","v":204},{"$f":"'1 BuildingDemo'!F11","v":63},{"$f":"'1 BuildingDemo'!G11","v":50},{"$f":"'1 BuildingDemo'!H11","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I11 = \"Y\",\nIF(F11=\"-\", D11*E11,\nIF(G11=\"-\", D11*E11*F11,\nPI()/4*G11^2*F11*7.481))*C11,\n0)*$B$86","v":103.17846180919723},"cy",{"$f":"J11/25*18","v":74.288492502622006},"tons",{"$f":"$D$82","v":335.19499999999999},{"$f":"J11*N11","v":34584.904506133862},{"$f":"J11/25*80","v":330.17107778943114},{"$f":"P11/80","v":4.1271384723678892},{"$f":"$B$87","v":337},{"$f":"$D$83","v":4.78},{"$f":"Q11*R11*S11","v":6648.2422795985385}]
["MM-07","Plant Warehouse",{"$f":"'1 BuildingDemo'!D12","v":1},{"$f":"'1 BuildingDemo'!E12","v":250},{"$f":"'1 BuildingDemo'!F12","v":100},{"$f":"'1 BuildingDemo'!G12","v":28},{"$f":"'1 BuildingDemo'!H12","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I12 = \"Y\",\nIF(F12=\"-\", D12*E12,\nIF(G12=\"-\", D12*E12*F12,\nPI()/4*G12^2*F12*7.481))*C12,\n0)*$B$86","v":112.39483857211027},"cy",{"$f":"J12/25*18","v":80.924283771919406},"tons",{"$f":"$D$82","v":335.19499999999999},{"$f":"J12*N12","v":37674.187915178503},{"$f":"J12/25*80","v":359.66348343075288},{"$f":"P12/80","v":4.4957935428844111},{"$f":"$B$87","v":337},{"$f":"$D$83","v":4.78},{"$f":"Q12*R12*S12","v":7242.0939864907832}]
["MM-09","Electric Shop",{"$f":"'1 BuildingDemo'!D13","v":1},{"$f":"'1 BuildingDemo'!E13","v":120},{"$f":"'1 BuildingDemo'!F13","v":51},{"$f":"'1 BuildingDemo'!G13","v":50},{"$f":"'1 BuildingDemo'!H13","v":"-"},"Wildlife Habitat","Y",49.132600861522491,"cy",35.375472620296193,"tons",335.19499999999999,16469.002145778031,157.22432275687197,1.9653040344608996,337,4.78,3165.8296569516851]
["MM-10","Pipe Shop",{"$f":"'1 BuildingDemo'!D14","v":1},{"$f":"'1 BuildingDemo'!E14","v":145},{"$f":"'1 BuildingDemo'!F14","v":41},{"$f":"'1 BuildingDemo'!G14","v":40},{"$f":"'1 BuildingDemo'!H14","v":"-"},"Wildlife Habitat","Y",38.182132303496893,"cy",27.491135258517762,"tons",335.19499999999999,12798.45983747064,122.18282337119005,1.5272852921398756,337,4.78,2460.24278569644]
["MM-11","Carpenter Shop",{"$f":"'1 BuildingDemo'!D15","v":1},{"$f":"'1 BuildingDemo'!E15","v":119},{"$f":"'1 BuildingDemo'!F15","v":69},{"$f":"'1 BuildingDemo'!G15","v":27},{"$f":"'1 BuildingDemo'!H15","v":"-"},"Wildlife Habitat","Y",35.596569324173046,"cy",25.629529913404593,"tons",335.19499999999999,11931.792054616184,113.90902183735375,1.4238627729669218,337,4.78,2293.6435864614955]
["MM-12","Lumber Storage",{"$f":"'1 BuildingDemo'!D16","v":1},{"$f":"'1 BuildingDemo'!E16","v":102},{"$f":"'1 BuildingDemo'!F16","v":61},{"$f":"'1 BuildingDemo'!G16","v":33},{"$f":"'1 BuildingDemo'!H16","v":"-"},"Wildlife Habitat","Y",32.967975178081595,"cy",23.736942128218747,"tons",335.19499999999999,11050.700439817059,105.49752056986109,1.3187190071232637,337,4.78,2124.2716998145806]
["MM-13","Shovel Repair",{"$f":"'1 BuildingDemo'!D17","v":1},{"$f":"'1 BuildingDemo'!E17","v":121},{"$f":"'1 BuildingDemo'!F17","v":70},{"$f":"'1 BuildingDemo'!G17","v":66},{"$f":"'1 BuildingDemo'!H17","v":"-"},"Wildlife Habitat","Y",89.758518083687264,"cy",64.626133020254827,"tons",335.19499999999999,30086.606469061553,287.22725786779927,3.5903407233474907,337,4.78,5783.5362576115385]
["MM-14","Environmental Lab/Field Offices",{"$f":"'1 BuildingDemo'!D18","v":1},{"$f":"'1 BuildingDemo'!E18","v":112},{"$f":"'1 BuildingDemo'!F18","v":27},{"$f":"'1 BuildingDemo'!G18","v":17},{"$f":"'1 BuildingDemo'!H18","v":"-"},"Wildlife Habitat","Y",8.2542769447357784,"cy",5.9430794002097596,"tons",335.19499999999999,2766.7923604907091,26.413686223154489,0.33017107778943111,337,4.78,531.85938236788297]
[]
["SX/EW Plant"]
["-","Tank house",{"$f":"'1 BuildingDemo'!D21","v":1},{"$f":"'1 BuildingDemo'!E21","v":150},{"$f":"'1 BuildingDemo'!F21","v":465},{"$f":"'1 BuildingDemo'!G21","v":30},{"$f":"'1 BuildingDemo'!H21","v":"-"},"Wildlife Habitat","Y",335.98028530305822,"cy",241.90580541820194,"tons",335.19499999999999,112618.91173215859,1075.1369129697864,13.439211412122329,337,4.78,21648.688095331378]
["-","SX/EW Plant Area Shop",{"$f":"'1 BuildingDemo'!D22","v":1},{"$f":"'1 BuildingDemo'!E22","v":31},{"$f":"'1 BuildingDemo'!F22","v":71},{"$f":"'1 BuildingDemo'!G22","v":30},{"$f":"'1 BuildingDemo'!H22","v":"-"},"Wildlife Habitat","Y",10.602044558452059,"cy",7.6334720820854827,"tons",335.19499999999999,3553.7523257703378,33.92654258704659,0.42408178233808236,337,4.78,683.13637989712333]
["-","Leach Crew Office",{"$f":"'1 BuildingDemo'!D23","v":1},{"$f":"'1 BuildingDemo'!E23","v":15},{"$f":"'1 BuildingDemo'!F23","v":15},{"$f":"'1 BuildingDemo'!G23","v":15},{"$f":"'1 BuildingDemo'!H23","v":"-"},"Wildlife Habitat","Y",0.54190368597267458,"cy",0.39017065390032568,"tons",335.19499999999999,181.64340601961064,1.7340917951125587,2.1676147438906983E-2,337,4.78,34.917238863437703]
["-","SX/EW Warehouse",{"$f":"'1 BuildingDemo'!D24","v":1},{"$f":"'1 BuildingDemo'!E24","v":48},{"$f":"'1 BuildingDemo'!F24","v":150},{"$f":"'1 BuildingDemo'!G24","v":20},{"$f":"'1 BuildingDemo'!H24","v":"-"},"Wildlife Habitat","Y",23.121223934834113,"cy",16.647281233080562,"tons",335.19499999999999,7750.1186568367202,73.987916591469158,0.92484895739336448,337,4.78,1489.8021915066752]
["-","Gonzales Cells",{"$f":"'1 BuildingDemo'!D25","v":1},{"$f":"'1 BuildingDemo'!E25","v":25},{"$f":"'1 BuildingDemo'!F25","v":52},{"$f":"'1 BuildingDemo'!G25","v":10},{"$f":"'1 BuildingDemo'!H25","v":"-"},"Wildlife Habitat","Y",2.087332716339191,"cy",1.5028795557642176,"tons",335.19499999999999,699.66348985331513,6.6794646922854115,8.3493308653567647E-2,337,4.78,134.49603117768598]
["-","Jamison Cells",{"$f":"'1 BuildingDemo'!D26","v":1},{"$f":"'1 BuildingDemo'!E26","v":35},{"$f":"'1 BuildingDemo'!F26","v":44},{"$f":"'1 BuildingDemo'!G26","v":10},{"$f":"'1 BuildingDemo'!H26","v":"-"},"Wildlife Habitat","Y",2.4726864485864262,"cy",1.7803342429822269,"tons",335.19499999999999,828.83213413392707,7.9125966354765644,9.8907457943457053E-2,337,4.78,159.32606770279722]
["-","Organic Tanks",{"$f":"'1 BuildingDemo'!D27","v":4},{"$f":"'1 BuildingDemo'!E27","v":"-"},{"$f":"'1 BuildingDemo'!F27","v":"-"},{"$f":"'1 BuildingDemo'!G27","v":16},{"$f":"'1 BuildingDemo'!H27","v":32},"Wildlife Habitat","Y",61.826945995632315,"cy",44.515401116855266,"tons",335.19499999999999,20724.083163005973,197.84622718602338,2.4730778398252924,337,4.78,3983.7821690609708]
["-","Mixer/Settler Tanks",{"$f":"'1 BuildingDemo'!D28","v":8},{"$f":"'1 BuildingDemo'!E28","v":200},{"$f":"'1 BuildingDemo'!F28","v":366},{"$f":"'1 BuildingDemo'!G28","v":10},{"$f":"'1 BuildingDemo'!H28","v":"-"},"Wildlife Habitat","Y",940.26310668325402,"cy",676.98943681194294,"tons",335.19499999999999,315171.49204469332,3008.8419413864131,37.610524267330163,337,4.78,60585.289121271468]
["-","Tank Farm",{"$f":"'1 BuildingDemo'!D29","v":5},{"$f":"'1 BuildingDemo'!E29","v":"-"},{"$f":"'1 BuildingDemo'!F29","v":"-"},{"$f":"'1 BuildingDemo'!G29","v":10},{"$f":"'1 BuildingDemo'!H29","v":19},"Wildlife Habitat","Y",17.028448108233082,"cy",12.260482637927819,"tons",335.19499999999999,5707.8506636391876,54.491033946345866,0.6811379243293233,337,4.78,1097.2178367851338]
["-","Water Tank",{"$f":"'1 BuildingDemo'!D30","v":1},{"$f":"'1 BuildingDemo'!E30","v":"-"},{"$f":"'1 BuildingDemo'!F30","v":"-"},{"$f":"'1 BuildingDemo'!G30","v":16},{"$f":"'1 BuildingDemo'!H30","v":30},"Wildlife Habitat","Y",13.585022313493429,"cy",9.7812160657152685,"tons",335.19499999999999,4553.63155437143,43.472071403178973,0.54340089253973711,337,4.78,875.34276175656089]
["-","Acid Tanks",{"$f":"'1 BuildingDemo'!D31","v":2},{"$f":"'1 BuildingDemo'!E31","v":"-"},{"$f":"'1 BuildingDemo'!F31","v":"-"},{"$f":"'1 BuildingDemo'!G31","v":16},{"$f":"'1 BuildingDemo'!H31","v":20},"Wildlife Habitat","Y",12.075575389771936,"cy",8.6944142806357938,"tons",335.19499999999999,4047.6724927746041,38.641841247270193,0.4830230155908774,337,4.78,778.08245489472085]
["-","MCC Building",{"$f":"'1 BuildingDemo'!D32","v":1},{"$f":"'1 BuildingDemo'!E32","v":14},{"$f":"'1 BuildingDemo'!F32","v":30},{"$f":"'1 BuildingDemo'!G32","v":12},{"$f":"'1 BuildingDemo'!H32","v":"-"},"Wildlife Habitat","Y",0.80924283771919403,"cy",0.58265484315781968,"tons",335.19499999999999,271.25415298928522,2.5895770807014209,3.2369713508767758E-2,337,4.78,52.143076702733637]
["-","Tool room and Storage",{"$f":"'1 BuildingDemo'!D33","v":1},{"$f":"'1 BuildingDemo'!E33","v":60},{"$f":"'1 BuildingDemo'!F33","v":70},{"$f":"'1 BuildingDemo'!G33","v":12},{"$f":"'1 BuildingDemo'!H33","v":"-"},"Wildlife Habitat","Y",8.0924283771919399,"cy",5.826548431578197,"tons",335.19499999999999,2712.5415298928524,25.895770807014209,0.32369713508767761,337,4.78,521.4307670273364]
["-","Chlorinator Room",{"$f":"'1 BuildingDemo'!D34","v":1},{"$f":"'1 BuildingDemo'!E34","v":19},{"$f":"'1 BuildingDemo'!F34","v":66},{"$f":"'1 BuildingDemo'!G34","v":12},{"$f":"'1 BuildingDemo'!H34","v":"-"},"Wildlife Habitat","Y",2.4161679011901649,"cy",1.7396408888569186,"tons",335.19499999999999,809.88739963943726,7.7317372838085276,9.6646716047606593E-2,337,4.78,155.68432901244756]
["-","2A West Raff Tank",{"$f":"'1 BuildingDemo'!D35","v":1},{"$f":"'1 BuildingDemo'!E35","v":"-"},{"$f":"'1 BuildingDemo'!F35","v":"-"},{"$f":"'1 BuildingDemo'!G35","v":16},{"$f":"'1 BuildingDemo'!H35","v":22},"Wildlife Habitat","Y",7.3057231108120213,"cy",5.2601206397846552,"tons",335.19499999999999,2448.8418581286355,23.378313954598468,0.29222892443248083,337,4.78,470.7398852113061]
["-","Rectifiers",{"$f":"'1 BuildingDemo'!D36","v":1},{"$f":"'1 BuildingDemo'!E36","v":20},{"$f":"'1 BuildingDemo'!F36","v":24},{"$f":"'1 BuildingDemo'!G36","v":12},{"$f":"'1 BuildingDemo'!H36","v":"-"},"Wildlife Habitat","Y",0.92484895739336459,"cy",0.66589124932322252,"tons",335.19499999999999,310.00474627346881,2.9595166636587669,3.6993958295734583E-2,337,4.78,59.592087660267012]
["-","Workroom",{"$f":"'1 BuildingDemo'!D37","v":1},{"$f":"'1 BuildingDemo'!E37","v":66},{"$f":"'1 BuildingDemo'!F37","v":75},{"$f":"'1 BuildingDemo'!G37","v":12},{"$f":"'1 BuildingDemo'!H37","v":"-"},"Wildlife Habitat","Y",9.5375048731190724,"cy",6.8670035086457322,"tons",335.19499999999999,3196.9239459451474,30.520015593981032,0.38150019492476289,337,4.78,614.54340399650357]
["-","Pump Mixer Control Room",{"$f":"'1 BuildingDemo'!D38","v":1},{"$f":"'1 BuildingDemo'!E38","v":41},{"$f":"'1 BuildingDemo'!F38","v":41},{"$f":"'1 BuildingDemo'!G38","v":12},{"$f":"'1 BuildingDemo'!H38","v":"-"},"Wildlife Habitat","Y",3.2388981195380122,"cy",2.3320066460673687,"tons",335.19499999999999,1085.662455178544,10.364473982521638,0.12955592478152048,337,4.78,208.69645699356008]
["-","Cobalt Sulfate Tank",{"$f":"'1 BuildingDemo'!D39","v":1},{"$f":"'1 BuildingDemo'!E39","v":"-"},{"$f":"'1 BuildingDemo'!F39","v":"-"},{"$f":"'1 BuildingDemo'!G39","v":16},{"$f":"'1 BuildingDemo'!H39","v":18},"Wildlife Habitat","Y",4.8906080328576342,"cy",3.5212377836574968,"tons",335.19499999999999,1639.3073595737146,15.649945705144431,0.19562432131430538,337,4.78,315.12339423236199]
["-","Reagent Tanks",{"$f":"'1 BuildingDemo'!D40","v":2},{"$f":"'1 BuildingDemo'!E40","v":"-"},{"$f":"'1 BuildingDemo'!F40","v":"-"},{"$f":"'1 BuildingDemo'!G40","v":12},{"$f":"'1 BuildingDemo'!H40","v":12},"Wildlife Habitat","Y",3.2604053552384227,"cy",2.3474918557716644,"tons",335.19499999999999,1092.8715730491431,10.433297136762953,0.13041621420953692,337,4.78,210.08226282157466]
["-","Tool room and Storage",{"$f":"'1 BuildingDemo'!D41","v":1},{"$f":"'1 BuildingDemo'!E41","v":8},{"$f":"'1 BuildingDemo'!F41","v":32},{"$f":"'1 BuildingDemo'!G41","v":12},{"$f":"'1 BuildingDemo'!H41","v":"-"},"Wildlife Habitat","Y",0.49325277727646111,"cy",0.35514199963905196,"tons",335.19499999999999,165.33586467918337,1.5784088872846755,1.9730111091058444E-2,337,4.78,31.782446752142405]
["-","Diluent Storage Tank",{"$f":"'1 BuildingDemo'!D42","v":1},{"$f":"'1 BuildingDemo'!E42","v":"-"},{"$f":"'1 BuildingDemo'!F42","v":"-"},{"$f":"'1 BuildingDemo'!G42","v":16},{"$f":"'1 BuildingDemo'!H42","v":18},"Wildlife Habitat","Y",4.8906080328576342,"cy",3.5212377836574968,"tons",335.19499999999999,1639.3073595737146,15.649945705144431,0.19562432131430538,337,4.78,315.12339423236199]
["-","Pacesetter Filters (2)",{"$f":"'1 BuildingDemo'!D43","v":1},{"$f":"'1 BuildingDemo'!E43","v":48},{"$f":"'1 BuildingDemo'!F43","v":80},{"$f":"'1 BuildingDemo'!G43","v":12},{"$f":"'1 BuildingDemo'!H43","v":"-"},"Wildlife Habitat","Y",7.3987916591469167,"cy",5.3271299945857802,"tons",335.19499999999999,2480.0379701877505,23.676133309270135,0.29595166636587666,337,4.78,476.7367012821361]
["-","Wash Pad",{"$f":"'1 BuildingDemo'!D44","v":1},{"$f":"'1 BuildingDemo'!E44","v":45},{"$f":"'1 BuildingDemo'!F44","v":68},{"$f":"'1 BuildingDemo'!G44","v":"-"},{"$f":"'1 BuildingDemo'!H44","v":"-"},"Wildlife Habitat","Y",0.49132600861522491,"cy",0.35375472620296194,"tons",335.19499999999999,164.69002145778032,1.5722432275687197,1.9653040344608998E-2,337,4.78,31.658296569516853]
[]
["Lubrication Shop Area"]
["-","Prill Tanks",{"$f":"'1 BuildingDemo'!D47","v":2},{"$f":"'1 BuildingDemo'!E47","v":"-"},{"$f":"'1 BuildingDemo'!F47","v":"-"},{"$f":"'1 BuildingDemo'!G47","v":35},{"$f":"'1 BuildingDemo'!H47","v":20},"Waiver Area","N",0,"cy",{"$f":"J47/25*18","v":0},"tons",{"$f":"$D$82","v":335.19499999999999},0,{"$f":"J47/25*80","v":0},0,{"$f":"$B$87","v":337},4.78,0]
["-","Lubrication Shop",{"$f":"'1 BuildingDemo'!D48","v":1},{"$f":"'1 BuildingDemo'!E48","v":110},{"$f":"'1 BuildingDemo'!F48","v":60},{"$f":"'1 BuildingDemo'!G48","v":35},{"$f":"'1 BuildingDemo'!H48","v":"-"},"Waiver Area","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","Southwest Energy Building",{"$f":"'1 BuildingDemo'!D49","v":1},{"$f":"'1 BuildingDemo'!E49","v":42},{"$f":"'1 BuildingDemo'!F49","v":42},{"$f":"'1 BuildingDemo'!G49","v":19},{"$f":"'1 BuildingDemo'!H49","v":"-"},"Not Specified","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","Electric Power Substation",{"$f":"'1 BuildingDemo'!D50","v":1},{"$f":"'1 BuildingDemo'!E50","v":52},{"$f":"'1 BuildingDemo'!F50","v":36},{"$f":"'1 BuildingDemo'!G50","v":10},{"$f":"'1 BuildingDemo'!H50","v":"-"},"Waiver Area","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","Powder Magazines",{"$f":"'1 BuildingDemo'!D51","v":3},{"$f":"'1 BuildingDemo'!E51","v":10},{"$f":"'1 BuildingDemo'!F51","v":10},{"$f":"'1 BuildingDemo'!G51","v":10},{"$f":"'1 BuildingDemo'!H51","v":"-"},"Waiver Area","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","Storage Sheds",{"$f":"'1 BuildingDemo'!D52","v":1},{"$f":"'1 BuildingDemo'!E52","v":110},{"$f":"'1 BuildingDemo'!F52","v":60},{"$f":"'1 BuildingDemo'!G52","v":10},{"$f":"'1 BuildingDemo'!H52","v":"-"},"Waiver Area","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","Lube shop Addition",{"$f":"'1 BuildingDemo'!D53","v":1},{"$f":"'1 BuildingDemo'!E53","v":50},{"$f":"'1 BuildingDemo'!F53","v":70},{"$f":"'1 BuildingDemo'!G53","v":17},{"$f":"'1 BuildingDemo'!H53","v":"-"},"-","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
["-","#2 Fuel Dock Concrete Slab for Haul Trucks",{"$f":"'1 BuildingDemo'!D54","v":1},{"$f":"'1 BuildingDemo'!E54","v":14},{"$f":"'1 BuildingDemo'!F54","v":42},{"$f":"'1 BuildingDemo'!G54","v":"-"},{"$f":"'1 BuildingDemo'!H54","v":"-"},"-","N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
[]
["Acid Unloading Facility"]
["-","Acid Unloading Facility",{"$f":"'1 BuildingDemo'!D57","v":1},{"$f":"'1 BuildingDemo'!E57","v":20},{"$f":"'1 BuildingDemo'!F57","v":10},{"$f":"'1 BuildingDemo'!G57","v":20},{"$f":"'1 BuildingDemo'!H57","v":"-"},"Wildlife Habitat","Y",0.64225622041205876,"cy",0.4624244786966823,"tons",335.19499999999999,215.28107380102003,2.0552199053185878,2.5690248816482346E-2,337,4.78,41.383394208518759]
["-","Former Precipitation Plant",{"$f":"'1 BuildingDemo'!D58","v":1},{"$f":"'1 BuildingDemo'!E58","v":400},{"$f":"'1 BuildingDemo'!F58","v":100},{"$f":"'1 BuildingDemo'!G58","v":"-"},{"$f":"'1 BuildingDemo'!H58","v":"-"},"Wildlife Habitat","Y",6.4225622041205872,"cy",4.6242447869668224,"tons",335.19499999999999,2152.8107380102001,20.552199053185877,0.25690248816482347,337,4.78,413.83394208518757]
[]
["Mill and Concentrator Area"]
["MC-04","Reclaim Water Pump House",{"$f":"'1 BuildingDemo'!D61","v":1},{"$f":"'1 BuildingDemo'!E61","v":138},{"$f":"'1 BuildingDemo'!F61","v":60},{"$f":"'1 BuildingDemo'!G61","v":10},{"$f":"'1 BuildingDemo'!H61","v":"-"},{"$f":"'1 BuildingDemo'!I61","v":"Industrial"},"N",{"$f":"IF(I61 = \"Y\",\nIF(F61=\"-\", D61*E61,\nIF(G61=\"-\", D61*E61*F61,\nPI()/4*G61^2*F61*7.481))*C61,\n0)*$B$86","v":0},"cy",{"$f":"J61/25*18","v":0},"tons",335.19499999999999,{"$f":"J61*N61","v":0},{"$f":"J61/25*80","v":0},{"$f":"P61/80","v":0},337,4.78,{"$f":"Q61*R61*S61","v":0}]
["MC-15","Warehouse and Core Storage",{"$f":"'1 BuildingDemo'!D62","v":1},{"$f":"'1 BuildingDemo'!E62","v":235},{"$f":"'1 BuildingDemo'!F62","v":101},{"$f":"'1 BuildingDemo'!G62","v":33},{"$f":"'1 BuildingDemo'!H62","v":"-"},"Wildlife Habitat","Y",125.76259897971177,"cy",90.54907126539247,"tons",335.19499999999999,42154.994365004488,402.44031673507766,5.0305039591884704,337,4.78,8103.4376076983399]
["MC-20","Reagent Building",{"$f":"'1 BuildingDemo'!D63","v":1},{"$f":"'1 BuildingDemo'!E63","v":150},{"$f":"'1 BuildingDemo'!F63","v":50},{"$f":"'1 BuildingDemo'!G63","v":16},{"$f":"'1 BuildingDemo'!H63","v":"-"},"Wildlife Habitat","Y",19.267686612361761,"cy",13.872734360900468,"tons",335.19499999999999,6458.4322140306003,61.656597159557634,0.77070746449447047,337,4.78,1241.5018262555627]
["MC-21","Fuel Station",{"$f":"'1 BuildingDemo'!D64","v":1},{"$f":"'1 BuildingDemo'!E64","v":60},{"$f":"'1 BuildingDemo'!F64","v":50},{"$f":"'1 BuildingDemo'!G64","v":"-"},{"$f":"'1 BuildingDemo'!H64","v":"-"},"Wildlife Habitat","Y",0.48169216530904407,"cy",0.34681835902251179,"tons",335.19499999999999,161.46080535076501,1.5414149289889412,1.9267686612361765E-2,337,4.78,31.037545656389074]
["MC-22","Tire Shop",{"$f":"'1 BuildingDemo'!D65","v":1},{"$f":"'1 BuildingDemo'!E65","v":79},{"$f":"'1 BuildingDemo'!F65","v":44},{"$f":"'1 BuildingDemo'!G65","v":23},{"$f":"'1 BuildingDemo'!H65","v":"-"},"Wildlife Habitat","Y",12.836775077375817,"cy",9.2424780557105883,"tons",335.19499999999999,4302.8228220609872,41.077680247602615,0.51347100309503269,337,4.78,827.12990004566439]
["MC-27","Inactive Diesel Storage Tanks ",{"$f":"'1 BuildingDemo'!D66","v":2},{"$f":"'1 BuildingDemo'!E66","v":"-"},{"$f":"'1 BuildingDemo'!F66","v":"-"},{"$f":"'1 BuildingDemo'!G66","v":15},{"$f":"'1 BuildingDemo'!H66","v":20},"Wildlife Habitat","Y",11.320851927911189,"cy",8.1510133880960556,"tons",335.19499999999999,3794.6929619761909,36.226726169315803,0.45283407711644752,337,4.78,729.45230146380072]
["MC-01","Tailing Thickeners",{"$f":"'1 BuildingDemo'!D67","v":1},{"$f":"'1 BuildingDemo'!E67","v":1500},{"$f":"'1 BuildingDemo'!F67","v":800},{"$f":"'1 BuildingDemo'!G67","v":"-"},{"$f":"'1 BuildingDemo'!H67","v":"-"},"Industrial","N",{"$f":"IF(I67 = \"Y\",\nIF(F67=\"-\", D67*E67,\nIF(G67=\"-\", D67*E67*F67,\nPI()/4*G67^2*F67*7.481))*C67,\n0)*$B$86","v":0},"cy",{"$f":"J67/25*18","v":0},"tons",335.19499999999999,{"$f":"J67*N67","v":0},{"$f":"J67/25*80","v":0},{"$f":"P67/80","v":0},337,4.78,{"$f":"Q67*R67*S67","v":0}]
["MC-25","Tailing Pumphouse",{"$f":"'1 BuildingDemo'!D68","v":1},{"$f":"'1 BuildingDemo'!E68","v":110},{"$f":"'1 BuildingDemo'!F68","v":50},{"$f":"'1 BuildingDemo'!G68","v":17},{"$f":"'1 BuildingDemo'!H68","v":"-"},{"$f":"'1 BuildingDemo'!I68","v":"Industrial"},"N",0,"cy",0,"tons",335.19499999999999,0,0,0,337,4.78,0]
[]
["2B Leach / Little Rock Haul Road Fuel Dock Area"]
["-","Fuel Dock",{"$f":"'1 BuildingDemo'!D71","v":1},{"$f":"'1 BuildingDemo'!E71","v":70},{"$f":"'1 BuildingDemo'!F71","v":40},{"$f":"'1 BuildingDemo'!G71","v":"-"},{"$f":"'1 BuildingDemo'!H71","v":"-"},"Wildlife Habitat","Y",0.44957935428844109,"cy",0.32369713508767756,"tons",335.19499999999999,150.696751660714,1.4386539337230113,1.7983174171537643E-2,337,4.78,28.968375945963128]
[]
["Reclaimed Tailing Launder Line Area"]
["-","Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station",{"$f":"'1 BuildingDemo'!D74","v":1},{"$f":"'1 BuildingDemo'!E74","v":80},{"$f":"'1 BuildingDemo'!F74","v":30},{"$f":"'1 BuildingDemo'!G74","v":15},{"$f":"'1 BuildingDemo'!H74","v":"-"},"Wildlife Habitat","Y",{"$f":"IF(I74 = \"Y\",\nIF(F74=\"-\", D74*E74,\nIF(G74=\"-\", D74*E74*F74,\nPI()/4*G74^2*F74*7.481))*C74,\n0)*$B$86","v":5.7803059837085282},"cy",4.1618203082701406,"tons",335.19499999999999,1937.5296642091801,18.49697914786729,0.23121223934834112,337,4.78,{"$f":"Q74*R74*S74","v":372.45054787666879}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost",{"$f":"SUM(T11:T74)+SUM(O11:O74)","v":849517.81695144728}]
[]
[]
["Item","Min. Base Cost","Max. Base Cost","Ave. Base Cost","Units","Means Line Item"]
[null,"\n$/unit","\n$/unit","\n$/unit"]
["Cleanup & Disposal of Wastes Requiring Special Handling",162.26,508.13,{"$f":"AVERAGE(B82:C82)","v":335.19499999999999},"$/ton",{"$f":"'Unit Rates'!F35","v":"Means Line Item 028120.10 1120/1130"}]
["Transport of Wastes Requiring Special Handling (Truckload = 80 drums or 25 cy or 18 tons)",3.37,6.19,{"$f":"AVERAGE(B83:C83)","v":4.78},"$/mile",{"$f":"'Unit Rates'!F36","v":"Means Line Item 028120.10 1260/1270"}]
[]
["R.S. Means Online Heavy Construction Cost Data, 2019"]
["Volume of wastes requiring special handling is assumed to be in the same proportion to the structural material volume as for other FMI New Mexico operations",{"$f":"750/4671033","v":1.6056405510301468E-4},"cy/cf"]
["Disposal Location:  Veolia 5736 W Jefferson St, Phoenix, AZ 85043",337,"miles"]

{"sheet":"5 BuildingSum","index":32,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Tyrone Mine"}]
[null,null,null,null,"Demolition Worksheet #5"]
[null,null,null,null,{"$f":"'1 General'!$C$3","v":43950}]
[]
["Tyrone Mine"]
["Facility Demolition Summary"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'1 BuildingDemo'!N76","v":3372757.8042330514}]
[null,"Cover",null,{"$f":"'2 BuildingCover'!M76","v":180925.27532915113}]
[null,"Ripping & Revegetation",null,{"$f":"'3 BuildingVeg'!L78","v":39178.292700910068}]
[null,"Waste Requiring Special Handling",null,{"$f":"'4 BuildingWaste '!P77","v":849517.81695144728}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":4442379.1892145602}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":1332713.7567643679}]
[]
[]
["TOTAL COST",null,null,{"$f":"D13+D15","v":5775092.9459789284}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":" ","index":33,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"CashFlow","index":34,"n_rows":114,"n_cols":6,"rows_kept":114,"cut":false,"hidden":false,"merged":[[118,0,119,0],[10,1,10,4]]}
[null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2020-04-29"}]
[]
[null,"Component","Current Cost"]
[null,"Earthwork & Demo",{"$f":"'16   Sum'!D18","v":96572520.721326292}]
[null,"Other O&M",{"$f":"'3 Full Site O&M Summ'!D11*(1+'3 Full Site O&M Summ'!C14)","v":7596358.9916166691}]
[null,"Veg O&M",{"$f":"'3 Full Site O&M Summ'!D10*(1+'3 Full Site O&M Summ'!C14)","v":1296138.7725578104}]
[]
[null,"Total",{"$f":"SUM(C4:C6)","v":105465018.48550077}]
[]
[]
[null,"Earthwork"]
[null,"Earthwork","Vegetation Maint.","O&M","Total Earthwork"]
["Year","Current Cost","Current Cost","Current Cost","Current Cost"]
[1,{"$f":"1000000+'Thickener Dewater_UC'!H150","v":1037502.837672074},15000,{"$f":"('2 Full Site O&M'!B15+'2 Full Site O&M'!I15+'2 Full Site O&M'!P15+'2 Full Site O&M'!C15+'2 Full Site O&M'!J15+'2 Full Site O&M'!W15)*(1+'3 Full Site O&M Summ'!$C$14)","v":98309.595654892139},{"$f":"D14+C14+B14","v":1150812.4333269661}]
[{"$f":"A14+1","v":2},4000000,15000,{"$f":"('2 Full Site O&M'!B16+'2 Full Site O&M'!I16+'2 Full Site O&M'!P16+'2 Full Site O&M'!C16+'2 Full Site O&M'!J16+'2 Full Site O&M'!W16)*(1+'3 Full Site O&M Summ'!$C$14)","v":107333.20578611556},{"$f":"D15+C15+B15","v":4122333.2057861155}]
[{"$f":"A15+1","v":3},{"$f":"($C$4-SUM($B$14:$B$15)-$B$28-$B$34)/12","v":7363225.5722701279},{"$f":"($C$6-$C$14-$C$15)/22","v":57551.762388991381},{"$f":"('2 Full Site O&M'!B17+'2 Full Site O&M'!I17+'2 Full Site O&M'!P17+'2 Full Site O&M'!C17+'2 Full Site O&M'!J17+'2 Full Site O&M'!W17)*(1+'3 Full Site O&M Summ'!$C$14)","v":107333.20578611556},7528110.5404452346]
[4,{"$f":"($C$4-SUM($B$14:$B$15)-$B$28-$B$34)/12","v":7363225.5722701279},{"$f":"($C$6-$C$14-$C$15)/22","v":57551.762388991381},{"$f":"('2 Full Site O&M'!B18+'2 Full Site O&M'!I18+'2 Full Site O&M'!P18+'2 Full Site O&M'!C18+'2 Full Site O&M'!J18+'2 Full Site O&M'!W18)*(1+'3 Full Site O&M Summ'!$C$14)","v":107333.20578611556},7528110.5404452346]
[5,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B19+'2 Full Site O&M'!I19+'2 Full Site O&M'!P19+'2 Full Site O&M'!C19+'2 Full Site O&M'!J19+'2 Full Site O&M'!W19)*(1+'3 Full Site O&M Summ'!$C$14)","v":107333.20578611556},7528110.5404452346]
[6,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B20+'2 Full Site O&M'!I20+'2 Full Site O&M'!P20+'2 Full Site O&M'!C20+'2 Full Site O&M'!J20+'2 Full Site O&M'!W20)*(1+'3 Full Site O&M Summ'!$C$14)","v":114281.61187092503},7535058.9465300441]
[7,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B21+'2 Full Site O&M'!I21+'2 Full Site O&M'!P21+'2 Full Site O&M'!C21+'2 Full Site O&M'!J21+'2 Full Site O&M'!W21)*(1+'3 Full Site O&M Summ'!$C$14)","v":114910.14501306727},7535687.479672187]
[8,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B22+'2 Full Site O&M'!I22+'2 Full Site O&M'!P22+'2 Full Site O&M'!C22+'2 Full Site O&M'!J22+'2 Full Site O&M'!W22)*(1+'3 Full Site O&M Summ'!$C$14)","v":90340.31061922267},7511117.6452783421]
[9,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B23+'2 Full Site O&M'!I23+'2 Full Site O&M'!P23+'2 Full Site O&M'!C23+'2 Full Site O&M'!J23+'2 Full Site O&M'!W23)*(1+'3 Full Site O&M Summ'!$C$14)","v":90340.31061922267},7511117.6452783421]
[10,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B24+'2 Full Site O&M'!I24+'2 Full Site O&M'!P24+'2 Full Site O&M'!C24+'2 Full Site O&M'!J24+'2 Full Site O&M'!W24)*(1+'3 Full Site O&M Summ'!$C$14)","v":90340.31061922267},7511117.6452783421]
[11,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B25+'2 Full Site O&M'!I25+'2 Full Site O&M'!P25+'2 Full Site O&M'!C25+'2 Full Site O&M'!J25+'2 Full Site O&M'!W25)*(1+'3 Full Site O&M Summ'!$C$14)","v":90340.31061922267},7511117.6452783421]
[12,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B26+'2 Full Site O&M'!I26+'2 Full Site O&M'!P26+'2 Full Site O&M'!C26+'2 Full Site O&M'!J26+'2 Full Site O&M'!W26)*(1+'3 Full Site O&M Summ'!$C$14)","v":90438.118588885918},7511215.4532480054]
[13,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B27+'2 Full Site O&M'!I27+'2 Full Site O&M'!P27+'2 Full Site O&M'!C27+'2 Full Site O&M'!J27+'2 Full Site O&M'!W27)*(1+'3 Full Site O&M Summ'!$C$14)","v":90530.587145346988},7511307.9218044663]
[14,7363225.5722701279,57551.762388991381,{"$f":"('2 Full Site O&M'!B28+'2 Full Site O&M'!I28+'2 Full Site O&M'!P28+'2 Full Site O&M'!C28+'2 Full Site O&M'!J28+'2 Full Site O&M'!W28)*(1+'3 Full Site O&M Summ'!$C$14)","v":113841.9326858347},7534619.2673449544]
[15,3000000,57551.762388991381,{"$f":"('2 Full Site O&M'!B29+'2 Full Site O&M'!I29+'2 Full Site O&M'!P29+'2 Full Site O&M'!C29+'2 Full Site O&M'!J29+'2 Full Site O&M'!W29)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},3179117.4614980821]
[16,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B30+'2 Full Site O&M'!I30+'2 Full Site O&M'!P30+'2 Full Site O&M'!C30+'2 Full Site O&M'!J30+'2 Full Site O&M'!W30)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},179117.4614980823]
[17,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B31+'2 Full Site O&M'!I31+'2 Full Site O&M'!P31+'2 Full Site O&M'!C31+'2 Full Site O&M'!J31+'2 Full Site O&M'!W31)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},179117.4614980823]
[18,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B32+'2 Full Site O&M'!I32+'2 Full Site O&M'!P32+'2 Full Site O&M'!C32+'2 Full Site O&M'!J32+'2 Full Site O&M'!W32)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},179117.4614980823]
[19,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B33+'2 Full Site O&M'!I33+'2 Full Site O&M'!P33+'2 Full Site O&M'!C33+'2 Full Site O&M'!J33+'2 Full Site O&M'!W33)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},179117.4614980823]
[20,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B34+'2 Full Site O&M'!I34+'2 Full Site O&M'!P34+'2 Full Site O&M'!C34+'2 Full Site O&M'!J34+'2 Full Site O&M'!W34)*(1+'3 Full Site O&M Summ'!$C$14)","v":121565.69910909091},179117.4614980823]
[21,{"$f":"'Thickener Dewater_UC'!H151","v":176311.01641268373},57551.762388991381,{"$f":"('2 Full Site O&M'!B35+'2 Full Site O&M'!I35+'2 Full Site O&M'!P35+'2 Full Site O&M'!C35+'2 Full Site O&M'!J35+'2 Full Site O&M'!W35)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},320835.71386167512]
[22,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B36+'2 Full Site O&M'!I36+'2 Full Site O&M'!P36+'2 Full Site O&M'!C36+'2 Full Site O&M'!J36+'2 Full Site O&M'!W36)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},144524.69744899138]
[23,0,57551.762388991381,{"$f":"('2 Full Site O&M'!B37+'2 Full Site O&M'!I37+'2 Full Site O&M'!P37+'2 Full Site O&M'!C37+'2 Full Site O&M'!J37+'2 Full Site O&M'!W37)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},144524.69744899138]
[24,0,{"$f":"($C$6-$C$14-$C$15)/22","v":57551.762388991381},{"$f":"('2 Full Site O&M'!B38+'2 Full Site O&M'!I38+'2 Full Site O&M'!P38+'2 Full Site O&M'!C38+'2 Full Site O&M'!J38+'2 Full Site O&M'!W38)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},144524.69744899138]
[25,0,0,{"$f":"('2 Full Site O&M'!B39+'2 Full Site O&M'!I39+'2 Full Site O&M'!P39+'2 Full Site O&M'!C39+'2 Full Site O&M'!J39+'2 Full Site O&M'!W39)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[26,0,0,{"$f":"('2 Full Site O&M'!B40+'2 Full Site O&M'!I40+'2 Full Site O&M'!P40+'2 Full Site O&M'!C40+'2 Full Site O&M'!J40+'2 Full Site O&M'!W40)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[27,0,{"$f":"$C$6*'2 Full Site O&M'!AJ31","v":0},{"$f":"('2 Full Site O&M'!B41+'2 Full Site O&M'!I41+'2 Full Site O&M'!P41+'2 Full Site O&M'!C41+'2 Full Site O&M'!J41+'2 Full Site O&M'!W41)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[28,0,{"$f":"$C$6*'2 Full Site O&M'!AJ32","v":0},{"$f":"('2 Full Site O&M'!B42+'2 Full Site O&M'!I42+'2 Full Site O&M'!P42+'2 Full Site O&M'!C42+'2 Full Site O&M'!J42+'2 Full Site O&M'!W42)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[29,0,0,{"$f":"('2 Full Site O&M'!B43+'2 Full Site O&M'!I43+'2 Full Site O&M'!P43+'2 Full Site O&M'!C43+'2 Full Site O&M'!J43+'2 Full Site O&M'!W43)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[30,0,0,{"$f":"('2 Full Site O&M'!B44+'2 Full Site O&M'!I44+'2 Full Site O&M'!P44+'2 Full Site O&M'!C44+'2 Full Site O&M'!J44+'2 Full Site O&M'!W44)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[31,0,0,{"$f":"('2 Full Site O&M'!B45+'2 Full Site O&M'!I45+'2 Full Site O&M'!P45+'2 Full Site O&M'!C45+'2 Full Site O&M'!J45+'2 Full Site O&M'!W45)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[32,0,0,{"$f":"('2 Full Site O&M'!B46+'2 Full Site O&M'!I46+'2 Full Site O&M'!P46+'2 Full Site O&M'!C46+'2 Full Site O&M'!J46+'2 Full Site O&M'!W46)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[33,0,0,{"$f":"('2 Full Site O&M'!B47+'2 Full Site O&M'!I47+'2 Full Site O&M'!P47+'2 Full Site O&M'!C47+'2 Full Site O&M'!J47+'2 Full Site O&M'!W47)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[34,0,0,{"$f":"('2 Full Site O&M'!B48+'2 Full Site O&M'!I48+'2 Full Site O&M'!P48+'2 Full Site O&M'!C48+'2 Full Site O&M'!J48+'2 Full Site O&M'!W48)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[35,0,0,{"$f":"('2 Full Site O&M'!B49+'2 Full Site O&M'!I49+'2 Full Site O&M'!P49+'2 Full Site O&M'!C49+'2 Full Site O&M'!J49+'2 Full Site O&M'!W49)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[36,0,0,{"$f":"('2 Full Site O&M'!B50+'2 Full Site O&M'!I50+'2 Full Site O&M'!P50+'2 Full Site O&M'!C50+'2 Full Site O&M'!J50+'2 Full Site O&M'!W50)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},{"$f":"D49+C49+B49","v":86972.935060000003}]
[37,0,0,{"$f":"('2 Full Site O&M'!B51+'2 Full Site O&M'!I51+'2 Full Site O&M'!P51+'2 Full Site O&M'!C51+'2 Full Site O&M'!J51+'2 Full Site O&M'!W51)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[38,0,0,{"$f":"('2 Full Site O&M'!B52+'2 Full Site O&M'!I52+'2 Full Site O&M'!P52+'2 Full Site O&M'!C52+'2 Full Site O&M'!J52+'2 Full Site O&M'!W52)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[39,0,0,{"$f":"('2 Full Site O&M'!B53+'2 Full Site O&M'!I53+'2 Full Site O&M'!P53+'2 Full Site O&M'!C53+'2 Full Site O&M'!J53+'2 Full Site O&M'!W53)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[40,0,0,{"$f":"('2 Full Site O&M'!B54+'2 Full Site O&M'!I54+'2 Full Site O&M'!P54+'2 Full Site O&M'!C54+'2 Full Site O&M'!J54+'2 Full Site O&M'!W54)*(1+'3 Full Site O&M Summ'!$C$14)","v":86972.935060000003},86972.935060000003]
[41,0,0,{"$f":"('2 Full Site O&M'!B55+'2 Full Site O&M'!I55+'2 Full Site O&M'!P55+'2 Full Site O&M'!C55+'2 Full Site O&M'!J55+'2 Full Site O&M'!W55)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[42,0,0,{"$f":"('2 Full Site O&M'!B56+'2 Full Site O&M'!I56+'2 Full Site O&M'!P56+'2 Full Site O&M'!C56+'2 Full Site O&M'!J56+'2 Full Site O&M'!W56)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[43,0,0,{"$f":"('2 Full Site O&M'!B57+'2 Full Site O&M'!I57+'2 Full Site O&M'!P57+'2 Full Site O&M'!C57+'2 Full Site O&M'!J57+'2 Full Site O&M'!W57)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[44,0,0,{"$f":"('2 Full Site O&M'!B58+'2 Full Site O&M'!I58+'2 Full Site O&M'!P58+'2 Full Site O&M'!C58+'2 Full Site O&M'!J58+'2 Full Site O&M'!W58)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[45,0,0,{"$f":"('2 Full Site O&M'!B59+'2 Full Site O&M'!I59+'2 Full Site O&M'!P59+'2 Full Site O&M'!C59+'2 Full Site O&M'!J59+'2 Full Site O&M'!W59)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[46,0,0,{"$f":"('2 Full Site O&M'!B60+'2 Full Site O&M'!I60+'2 Full Site O&M'!P60+'2 Full Site O&M'!C60+'2 Full Site O&M'!J60+'2 Full Site O&M'!W60)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[47,0,0,{"$f":"('2 Full Site O&M'!B61+'2 Full Site O&M'!I61+'2 Full Site O&M'!P61+'2 Full Site O&M'!C61+'2 Full Site O&M'!J61+'2 Full Site O&M'!W61)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[48,0,0,{"$f":"('2 Full Site O&M'!B62+'2 Full Site O&M'!I62+'2 Full Site O&M'!P62+'2 Full Site O&M'!C62+'2 Full Site O&M'!J62+'2 Full Site O&M'!W62)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[49,0,0,{"$f":"('2 Full Site O&M'!B63+'2 Full Site O&M'!I63+'2 Full Site O&M'!P63+'2 Full Site O&M'!C63+'2 Full Site O&M'!J63+'2 Full Site O&M'!W63)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[50,0,0,{"$f":"('2 Full Site O&M'!B64+'2 Full Site O&M'!I64+'2 Full Site O&M'!P64+'2 Full Site O&M'!C64+'2 Full Site O&M'!J64+'2 Full Site O&M'!W64)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[51,0,0,{"$f":"('2 Full Site O&M'!B65+'2 Full Site O&M'!I65+'2 Full Site O&M'!P65+'2 Full Site O&M'!C65+'2 Full Site O&M'!J65+'2 Full Site O&M'!W65)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[52,0,0,{"$f":"('2 Full Site O&M'!B66+'2 Full Site O&M'!I66+'2 Full Site O&M'!P66+'2 Full Site O&M'!C66+'2 Full Site O&M'!J66+'2 Full Site O&M'!W66)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[53,0,0,{"$f":"('2 Full Site O&M'!B67+'2 Full Site O&M'!I67+'2 Full Site O&M'!P67+'2 Full Site O&M'!C67+'2 Full Site O&M'!J67+'2 Full Site O&M'!W67)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[54,0,0,{"$f":"('2 Full Site O&M'!B68+'2 Full Site O&M'!I68+'2 Full Site O&M'!P68+'2 Full Site O&M'!C68+'2 Full Site O&M'!J68+'2 Full Site O&M'!W68)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[55,0,0,{"$f":"('2 Full Site O&M'!B69+'2 Full Site O&M'!I69+'2 Full Site O&M'!P69+'2 Full Site O&M'!C69+'2 Full Site O&M'!J69+'2 Full Site O&M'!W69)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[56,0,0,{"$f":"('2 Full Site O&M'!B70+'2 Full Site O&M'!I70+'2 Full Site O&M'!P70+'2 Full Site O&M'!C70+'2 Full Site O&M'!J70+'2 Full Site O&M'!W70)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[57,0,0,{"$f":"('2 Full Site O&M'!B71+'2 Full Site O&M'!I71+'2 Full Site O&M'!P71+'2 Full Site O&M'!C71+'2 Full Site O&M'!J71+'2 Full Site O&M'!W71)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[58,0,0,{"$f":"('2 Full Site O&M'!B72+'2 Full Site O&M'!I72+'2 Full Site O&M'!P72+'2 Full Site O&M'!C72+'2 Full Site O&M'!J72+'2 Full Site O&M'!W72)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[59,0,0,{"$f":"('2 Full Site O&M'!B73+'2 Full Site O&M'!I73+'2 Full Site O&M'!P73+'2 Full Site O&M'!C73+'2 Full Site O&M'!J73+'2 Full Site O&M'!W73)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[60,0,0,{"$f":"('2 Full Site O&M'!B74+'2 Full Site O&M'!I74+'2 Full Site O&M'!P74+'2 Full Site O&M'!C74+'2 Full Site O&M'!J74+'2 Full Site O&M'!W74)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[61,0,0,{"$f":"('2 Full Site O&M'!B75+'2 Full Site O&M'!I75+'2 Full Site O&M'!P75+'2 Full Site O&M'!C75+'2 Full Site O&M'!J75+'2 Full Site O&M'!W75)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[62,0,0,{"$f":"('2 Full Site O&M'!B76+'2 Full Site O&M'!I76+'2 Full Site O&M'!P76+'2 Full Site O&M'!C76+'2 Full Site O&M'!J76+'2 Full Site O&M'!W76)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[63,0,0,{"$f":"('2 Full Site O&M'!B77+'2 Full Site O&M'!I77+'2 Full Site O&M'!P77+'2 Full Site O&M'!C77+'2 Full Site O&M'!J77+'2 Full Site O&M'!W77)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[64,0,0,{"$f":"('2 Full Site O&M'!B78+'2 Full Site O&M'!I78+'2 Full Site O&M'!P78+'2 Full Site O&M'!C78+'2 Full Site O&M'!J78+'2 Full Site O&M'!W78)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[65,0,0,{"$f":"('2 Full Site O&M'!B79+'2 Full Site O&M'!I79+'2 Full Site O&M'!P79+'2 Full Site O&M'!C79+'2 Full Site O&M'!J79+'2 Full Site O&M'!W79)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[66,0,0,{"$f":"('2 Full Site O&M'!B80+'2 Full Site O&M'!I80+'2 Full Site O&M'!P80+'2 Full Site O&M'!C80+'2 Full Site O&M'!J80+'2 Full Site O&M'!W80)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},{"$f":"D79+C79+B79","v":61908.333986363628}]
[{"$f":"A79+1","v":67},0,0,{"$f":"('2 Full Site O&M'!B81+'2 Full Site O&M'!I81+'2 Full Site O&M'!P81+'2 Full Site O&M'!C81+'2 Full Site O&M'!J81+'2 Full Site O&M'!W81)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[68,0,0,{"$f":"('2 Full Site O&M'!B82+'2 Full Site O&M'!I82+'2 Full Site O&M'!P82+'2 Full Site O&M'!C82+'2 Full Site O&M'!J82+'2 Full Site O&M'!W82)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[69,0,0,{"$f":"('2 Full Site O&M'!B83+'2 Full Site O&M'!I83+'2 Full Site O&M'!P83+'2 Full Site O&M'!C83+'2 Full Site O&M'!J83+'2 Full Site O&M'!W83)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[70,0,0,{"$f":"('2 Full Site O&M'!B84+'2 Full Site O&M'!I84+'2 Full Site O&M'!P84+'2 Full Site O&M'!C84+'2 Full Site O&M'!J84+'2 Full Site O&M'!W84)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[71,0,0,{"$f":"('2 Full Site O&M'!B85+'2 Full Site O&M'!I85+'2 Full Site O&M'!P85+'2 Full Site O&M'!C85+'2 Full Site O&M'!J85+'2 Full Site O&M'!W85)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[72,0,0,{"$f":"('2 Full Site O&M'!B86+'2 Full Site O&M'!I86+'2 Full Site O&M'!P86+'2 Full Site O&M'!C86+'2 Full Site O&M'!J86+'2 Full Site O&M'!W86)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[73,0,0,{"$f":"('2 Full Site O&M'!B87+'2 Full Site O&M'!I87+'2 Full Site O&M'!P87+'2 Full Site O&M'!C87+'2 Full Site O&M'!J87+'2 Full Site O&M'!W87)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[74,0,0,{"$f":"('2 Full Site O&M'!B88+'2 Full Site O&M'!I88+'2 Full Site O&M'!P88+'2 Full Site O&M'!C88+'2 Full Site O&M'!J88+'2 Full Site O&M'!W88)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[75,0,0,{"$f":"('2 Full Site O&M'!B89+'2 Full Site O&M'!I89+'2 Full Site O&M'!P89+'2 Full Site O&M'!C89+'2 Full Site O&M'!J89+'2 Full Site O&M'!W89)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[76,0,0,{"$f":"('2 Full Site O&M'!B90+'2 Full Site O&M'!I90+'2 Full Site O&M'!P90+'2 Full Site O&M'!C90+'2 Full Site O&M'!J90+'2 Full Site O&M'!W90)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[77,0,0,{"$f":"('2 Full Site O&M'!B91+'2 Full Site O&M'!I91+'2 Full Site O&M'!P91+'2 Full Site O&M'!C91+'2 Full Site O&M'!J91+'2 Full Site O&M'!W91)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[78,0,0,{"$f":"('2 Full Site O&M'!B92+'2 Full Site O&M'!I92+'2 Full Site O&M'!P92+'2 Full Site O&M'!C92+'2 Full Site O&M'!J92+'2 Full Site O&M'!W92)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[79,0,0,{"$f":"('2 Full Site O&M'!B93+'2 Full Site O&M'!I93+'2 Full Site O&M'!P93+'2 Full Site O&M'!C93+'2 Full Site O&M'!J93+'2 Full Site O&M'!W93)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[80,0,0,{"$f":"('2 Full Site O&M'!B94+'2 Full Site O&M'!I94+'2 Full Site O&M'!P94+'2 Full Site O&M'!C94+'2 Full Site O&M'!J94+'2 Full Site O&M'!W94)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[81,0,0,{"$f":"('2 Full Site O&M'!B95+'2 Full Site O&M'!I95+'2 Full Site O&M'!P95+'2 Full Site O&M'!C95+'2 Full Site O&M'!J95+'2 Full Site O&M'!W95)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[82,0,0,{"$f":"('2 Full Site O&M'!B96+'2 Full Site O&M'!I96+'2 Full Site O&M'!P96+'2 Full Site O&M'!C96+'2 Full Site O&M'!J96+'2 Full Site O&M'!W96)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[83,0,0,{"$f":"('2 Full Site O&M'!B97+'2 Full Site O&M'!I97+'2 Full Site O&M'!P97+'2 Full Site O&M'!C97+'2 Full Site O&M'!J97+'2 Full Site O&M'!W97)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[84,0,0,{"$f":"('2 Full Site O&M'!B98+'2 Full Site O&M'!I98+'2 Full Site O&M'!P98+'2 Full Site O&M'!C98+'2 Full Site O&M'!J98+'2 Full Site O&M'!W98)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[85,0,0,{"$f":"('2 Full Site O&M'!B99+'2 Full Site O&M'!I99+'2 Full Site O&M'!P99+'2 Full Site O&M'!C99+'2 Full Site O&M'!J99+'2 Full Site O&M'!W99)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[86,0,0,{"$f":"('2 Full Site O&M'!B100+'2 Full Site O&M'!I100+'2 Full Site O&M'!P100+'2 Full Site O&M'!C100+'2 Full Site O&M'!J100+'2 Full Site O&M'!W100)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[87,0,0,{"$f":"('2 Full Site O&M'!B101+'2 Full Site O&M'!I101+'2 Full Site O&M'!P101+'2 Full Site O&M'!C101+'2 Full Site O&M'!J101+'2 Full Site O&M'!W101)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[88,0,0,{"$f":"('2 Full Site O&M'!B102+'2 Full Site O&M'!I102+'2 Full Site O&M'!P102+'2 Full Site O&M'!C102+'2 Full Site O&M'!J102+'2 Full Site O&M'!W102)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[89,0,0,{"$f":"('2 Full Site O&M'!B103+'2 Full Site O&M'!I103+'2 Full Site O&M'!P103+'2 Full Site O&M'!C103+'2 Full Site O&M'!J103+'2 Full Site O&M'!W103)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[90,0,0,{"$f":"('2 Full Site O&M'!B104+'2 Full Site O&M'!I104+'2 Full Site O&M'!P104+'2 Full Site O&M'!C104+'2 Full Site O&M'!J104+'2 Full Site O&M'!W104)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[91,0,0,{"$f":"('2 Full Site O&M'!B105+'2 Full Site O&M'!I105+'2 Full Site O&M'!P105+'2 Full Site O&M'!C105+'2 Full Site O&M'!J105+'2 Full Site O&M'!W105)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[92,0,0,{"$f":"('2 Full Site O&M'!B106+'2 Full Site O&M'!I106+'2 Full Site O&M'!P106+'2 Full Site O&M'!C106+'2 Full Site O&M'!J106+'2 Full Site O&M'!W106)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[93,0,0,{"$f":"('2 Full Site O&M'!B107+'2 Full Site O&M'!I107+'2 Full Site O&M'!P107+'2 Full Site O&M'!C107+'2 Full Site O&M'!J107+'2 Full Site O&M'!W107)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[94,0,0,{"$f":"('2 Full Site O&M'!B108+'2 Full Site O&M'!I108+'2 Full Site O&M'!P108+'2 Full Site O&M'!C108+'2 Full Site O&M'!J108+'2 Full Site O&M'!W108)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[95,0,0,{"$f":"('2 Full Site O&M'!B109+'2 Full Site O&M'!I109+'2 Full Site O&M'!P109+'2 Full Site O&M'!C109+'2 Full Site O&M'!J109+'2 Full Site O&M'!W109)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[96,0,0,{"$f":"('2 Full Site O&M'!B110+'2 Full Site O&M'!I110+'2 Full Site O&M'!P110+'2 Full Site O&M'!C110+'2 Full Site O&M'!J110+'2 Full Site O&M'!W110)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[97,0,0,{"$f":"('2 Full Site O&M'!B111+'2 Full Site O&M'!I111+'2 Full Site O&M'!P111+'2 Full Site O&M'!C111+'2 Full Site O&M'!J111+'2 Full Site O&M'!W111)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[98,0,0,{"$f":"('2 Full Site O&M'!B112+'2 Full Site O&M'!I112+'2 Full Site O&M'!P112+'2 Full Site O&M'!C112+'2 Full Site O&M'!J112+'2 Full Site O&M'!W112)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[99,0,0,{"$f":"('2 Full Site O&M'!B113+'2 Full Site O&M'!I113+'2 Full Site O&M'!P113+'2 Full Site O&M'!C113+'2 Full Site O&M'!J113+'2 Full Site O&M'!W113)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
[100,0,0,{"$f":"('2 Full Site O&M'!B114+'2 Full Site O&M'!I114+'2 Full Site O&M'!P114+'2 Full Site O&M'!C114+'2 Full Site O&M'!J114+'2 Full Site O&M'!W114)*(1+'3 Full Site O&M Summ'!$C$14)","v":61908.333986363628},61908.333986363628]
["Total",{"$f":"SUM(B14:B113)","v":96572520.721326277},{"$f":"SUM(C14:C113)","v":1296138.7725578109},{"$f":"SUM(D14:D113)","v":7596358.991616657},105465018.48550031]

{"sheet":"Riprap_Gravel_UC","index":35,"n_rows":78,"n_cols":23,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,"Riprap and Gravel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,"Loading per cy"]
[null,"Task Description","Equipment",null,"Load, Dump, Maneuver Time (min)","Work Time (min)","Loads/ hr","Net Bucket (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Loader+Oper Cost ($/hr)","Load+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Ld1","Load riprap",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$BB$2)","v":0.65},50,{"$f":"F7/E7","v":76.92307692307692},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$BA$2)","v":14},{"$f":"H7*G7","v":1076.9230769230769},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},{"$f":"L7+M7","v":243.92534090909095},{"$f":"N7/I7","v":0.22650210227272732},{"$f":"K7/I7","v":5.5690328571428568E-2},{"$f":"P7+O7","v":0.28219243084415591}]
["Ld1","Load filter",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$BB$2)","v":0.65},50,{"$f":"F8/E8","v":76.92307692307692},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$BA$2)","v":14},{"$f":"H8*G8","v":1076.9230769230769},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},{"$f":"L8+M8","v":243.92534090909095},{"$f":"N8/I8","v":0.22650210227272732},{"$f":"K8/I8","v":5.5690328571428568E-2},{"$f":"P8+O8","v":0.28219243084415591}]
["Ld1","Transfer riprap for placing",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$BB$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$BA$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},243.92534090909095,0.22650210227272732,5.5690328571428568E-2,0.28219243084415591]
["Ld1","Transfer filter for placing",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$BB$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$BA$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":25.63},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":59.974199999999996},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},243.92534090909095,0.22650210227272732,5.5690328571428568E-2,0.28219243084415591]
[]
[]
[null,"Hauling"]
[null,"Task Description","Equipment",null,"Exchange Time (min)","Delivery Travel Time1 (min)","Unload and Maneuver Time (min)","Return Travel Time1 (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck+Op Cost ($/hr)","Truck + Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk4","Haul riprap from source to site",{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A15,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"AVERAGEIF('9   Trucks'!$AL$15:$AL$300,\">0\")","v":8.3633210569150709},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('9   Trucks'!$AM$15:$AM$290,\">0\",'9   Trucks'!$AM$15:$AM$300)","v":3.5098508789624212},{"$f":"(M15/H7)*E7","v":6.7321428571428577},{"$f":"SUM(E15:I15)","v":20.405314793020349},50,{"$f":"(K15/J15)","v":2.4503420068335595},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$BE$2)","v":145},{"$f":"M15*L15","v":355.29959099086614},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":78.343199999999982},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":221.79102272727278},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},{"$f":"Q15+R15","v":246.06102272727279},{"$f":"S15/N15","v":0.6925451899369014},{"$f":"P15/N15","v":0.22049898729552433},{"$f":"U15+T15","v":0.9130441772324257}]
["Tk4","Haul filter from source to site",{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A16,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"AVERAGEIF('9   Trucks'!$AL$15:$AL$300,\">0\")","v":8.3633210569150709},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('9   Trucks'!$AM$15:$AM$290,\">0\",'9   Trucks'!$AM$15:$AM$300)","v":3.5098508789624212},{"$f":"(M16/H8)*E8","v":6.7321428571428577},{"$f":"SUM(E16:I16)","v":20.405314793020349},50,{"$f":"(K16/J16)","v":2.4503420068335595},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$BE$2)","v":145},{"$f":"M16*L16","v":355.29959099086614},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":33.479999999999997},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":78.343199999999982},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":221.79102272727278},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},{"$f":"Q16+R16","v":246.06102272727279},{"$f":"S16/N16","v":0.6925451899369014},{"$f":"P16/N16","v":0.22049898729552433},{"$f":"U16+T16","v":0.9130441772324257}]
[]
[]
[null,"Placing"]
[null,"Task Description","Equipment","Distance","Grade","Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck + Op Cost ($/hr)","Truck+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk3","Place riprap",{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A21,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$Z$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$AA$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$AB$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$AC$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$AD$2))\n*(D21 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$U$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$V$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$W$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$X$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BT$37,Equipment!$Y$2))\n*(D21 * 0.3048)","v":0.74407776000000003},{"$f":"(N21/H9)*E9","v":0.872857142857143},{"$f":"SUM(F21:J21)","v":6.6660297508571418},50,{"$f":"(L21/K21)","v":7.500716598747676},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$BE$2)","v":18.8},{"$f":"N21*M21","v":141.01347205645632},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},{"$f":"SUM(R21:S21)","v":97.383636363636356},{"$f":"T21/O21","v":0.6905981034538865},{"$f":"Q21/O21","v":9.9896838185504641E-2},{"$f":"V21+U21","v":0.79049494163939116}]
["Tk3","Place filter",{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A22,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$Z$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$AA$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$AB$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$AC$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$AD$2))\n*(D22 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$BL$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$U$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$V$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$W$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$X$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BT$37,Equipment!$Y$2))\n*(D22 * 0.3048)","v":0.74407776000000003},{"$f":"(N22/H10)*E10","v":0.872857142857143},{"$f":"SUM(F22:J22)","v":6.6660297508571418},50,{"$f":"(L22/K22)","v":7.500716598747676},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$BE$2)","v":18.8},{"$f":"N22*M22","v":141.01347205645632},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},{"$f":"SUM(R22:S22)","v":97.383636363636356},{"$f":"T22/O22","v":0.6905981034538865},{"$f":"Q22/O22","v":9.9896838185504641E-2},{"$f":"V22+U22","v":0.79049494163939116}]
[]
[]
[null,"Grading"]
[null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Time (min)","Visibility Factor2","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer +Op Cost ($/hr)","Dozer +Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Dz4","Finish grade -filter",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J27*K27*E27*L27/60*F27*2300/G27*H27*M27*N27*O27","v":304.38424262041184},1,{"$f":"-0.02*100*(-1%)+1","v":1.02},3500,1,50,{"$f":"IF(I27=0,0,VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$N$2)*I27^VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":16.8948},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":63.652159090909088},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(Q27:R27)","v":91.062159090909091},{"$f":"S27/D27","v":0.29916844021544797},{"$f":"P27/D27","v":5.550484431964825E-2},{"$f":"U27+T27","v":0.35467328453509622}]
["Dz4","Finish grade - Riprap",{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J28*K28*E28*L28/60*F28*2300/G28*H28*M28*N28*O28","v":230.34483225328469},0.8,{"$f":"-0.02*100*(-1%)+1","v":1.02},3700,1,50,{"$f":"IF(I28=0,0,VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$N$2)*I28^VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":16.8948},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":63.652159090909088},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(Q28:R28)","v":91.062159090909091},{"$f":"S28/D28","v":0.39532972457041332},{"$f":"P28/D28","v":7.3345687136678023E-2},{"$f":"U28+T28","v":0.46867541170709137}]
[]
[]
[]
[]
["``","Riprap & Filter Production Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,"ASSUMPTIONS"]
[null,"Equipment","Equipment Cost","Fuel Cost","# Equipment","Operator","# Operator","Total Equipment Cost","Total Fuel Cost",null,"Work Day"]
[null,null,"($/hr)","($/hr)",null,"($/hr)",null,"($/hr)","($/hr)",null,"  8 hrs"]
["Ld2",{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 988H"},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":128.76488636363635},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":35.567999999999998},1,{"$f":"VLOOKUP(A38,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},1,{"$f":"(C38*E38)+(F38*G38)","v":156.46488636363637},{"$f":"(D38*E38)","v":35.567999999999998},null,"  50 min hour"]
["Tk2",{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 769D"},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":108.00693181818181},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":22.791599999999999},3,{"$f":"VLOOKUP(A39,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},{"$f":"E39","v":3},396.83079545454547,{"$f":"(D39*E39)","v":68.374799999999993}]
[{"$f":"Equipment!A36","v":"X3"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"1 Deck Screening Plant (5X16, 48X60)"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":40.58534090909091},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":11.348999999999998},1,{"$f":"VLOOKUP(A40,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":23.09},1,63.675340909090906,11.348999999999998,null,"Equipment Rates"]
[{"$f":"Equipment!A37","v":"X4"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"3 Deck Screening Plant (5X16, 42X60)"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":41.162727272727267},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":11.348999999999998},1,{"$f":"VLOOKUP(A41,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":23.09},1,64.25272727272727,11.348999999999998,null,"      Source:  2019 EquipmentWatch"]
["Ld3",{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 980H"},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":77.562954545454545},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":25.271999999999998},2,{"$f":"VLOOKUP(A42,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},2,210.5259090909091,50.543999999999997,null,"      Corrected for 50 min work hour"]
["Ld1",{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 992K"},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":216.22534090909093},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":59.974199999999996},0,{"$f":"VLOOKUP(A43,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},0,0,0,null,"      Includes overhaul labor, parts & time"]
["Ld4",{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat 966H"},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":73.113068181818178},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":19.609200000000001},1,{"$f":"VLOOKUP(A44,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.700000000000003},1,100.81306818181818,19.609200000000001]
["Tw1",{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":67.689943181818194},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":26.324999999999999},1,{"$f":"VLOOKUP(A45,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},1,91.95994318181819,26.324999999999999,null,"Production"]
[null,"Supervisor",0,"-",0,{"$f":"Equipment!C64","v":23.84},1,23.84,0,null,"  Primary plant fed directly by two 769D haul trucks, 300 to 400 yd haul "]
[null,null,null,null,null,null,null,null,null,null,"  400 tons input/hr (per Rusty McCauley, equipment peak production is 900 tons/hr)"]
[null,null,null,null,null,"Direct Costs","Equipment","Fuel",null,null,"  30% - 60% waste depending on smallest rip rap size used. (per Rusty McCauley, consistent w/ Mc+C63Cain Springs waste rate of 43% - 1\" minus)"]
[null,null,null,null,null,null,{"$f":"SUM(H38:H46)","v":1108.3626704545454},{"$f":"SUM(I38:I46)","v":223.11899999999997},"$/hr",null,"  3650 lb/cy (Caterpillar Performance Handbook p. 27-4, consistent with 1.8 tons/cy riprap unit weight)"]
[null,null,null,null,null,null,8,8,"hr/work day"]
[null,null,null,null,null,null,{"$f":"G49*G50","v":8866.9013636363634},{"$f":"H49*H50","v":1784.9519999999998},"$/day",null,"Equipment & Labor",null,null,null,"Rate ($/hr)","  Comment"]
[null,null,null,null,null,null,null,null,null,null,"One 988H Loader with Operator (bucket = 8.3 cy)",null,null,null,{"$f":"H38","v":156.46488636363637},"Used to load stockpiled material to 769D trucks and 777 haul trucks"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,null,400,"tons input/hr (total)",null,null,"Three 769D haul trucks with drivers (22 cy, 36 ton payload each)",null,null,null,{"$f":"H39","v":396.83079545454547},"Option:  Two used to directly feed primary screening plant, one "]
[null,null,null,null,null,null,0.3,"% waste",null,null,null,null,null,null,null,"  used to move material from end of conveyor"]
[null,null,null,null,null,null,0.7,"% rip rap and gravel/filter"]
[null,null,null,null,null,null,{"$f":"G54*G56","v":280},"tons produced/hr (net)",null,null,"One 1 Deck Portable Screening Plant w/ 5x16 screen & 48\"x60' conveyor",null,null,null,{"$f":"H40","v":63.675340909090906},"Primary screening plant, grizzly used to split oversized, "]
[null,null,null,null,null,null,{"$f":"G57*2000","v":560000},"lb/hr",null,null,"  + 1 Operator",null,null,null,null,"  6\" - 12\" and 6\" minus (2 conveyers)"]
[null,null,null,null,null,null,3650,"lb/cy",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G58/G59","v":153.42465753424656},"cy/hr"]
[null,null,null,null,null,null,8,"hr/day (net (60 min/hr))",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G60*G61","v":1227.3972602739725},"cy/day net production",null,null,"One 3 Deck Portable Screening Plant w/ 5x16 screen & 42\"x60' conveyor",null,null,null,{"$f":"H41","v":64.25272727272727},"Fed with 6\" minus,  Produce 6\" - 6\", 1.5\" - 3\", 3/8\" - 1.5\", "]
[null,null,null,null,null,null,null,null,null,null,"  + 1 Operator",null,null,null,null,"  3/8 minus"]
[null,null,null,null,null,"Production",{"$f":"G51/G62","v":7.2241495484983771},{"$f":"H51/G62","v":1.4542577678571429},"$/cy ",null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,"Filter Delivery and placement",{"$f":"O8+O10+T16+U22+T27","v":2.1353159381516904},{"$f":"P8+P10+U16+V22+U27","v":0.48728132694353438},"$/cy "]
[null,null,null,null,null,"Rip Rap Delivery and placement",{"$f":"O7+O9+T15+U21+T28","v":2.2314772225066557},{"$f":"P7+P9+U15+V21+U28","v":0.50512216976056412},"$/cy ",null,"Two Cat 980H Loaders with Operator (bucket = 7.5 cy)",null,null,null,{"$f":"H42","v":210.5259090909091},"Used move material to conveyors or load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"Zero Cat 992K Loaders with Operator (bucket = 16 cy)",null,null,null,{"$f":"H43","v":0},"Unused loader option"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Cat 966H Loader with Operator  (bucket = 5.5 cy)",null,null,null,{"$f":"H44","v":100.81306818181818},"Used to move material from end of conveyors & load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Water Truck with Driver (10,000 gal)",null,null,null,{"$f":"H45","v":91.95994318181819},"Dust suppression"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Foreman",null,null,null,{"$f":"H46","v":23.84}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Fuel","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(G64:G66)","v":11.590942709156725},{"$f":"SUM(H64:H66)","v":2.4466612645612411},{"$f":"T77+S77","v":14.037603973717966},"$/cy"]
[null,"1. Riprap and filter haul uses site-wide borrow haul time average "]

{"sheet":"Bench Grading_UC","index":36,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[29,2,29,4],[30,2,30,4]]}
[null,null,"Bench Grading Unit Cost"]
[]
[]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L9*M9*G9*N9/60*H9*2300/I9*J9*O9*P9*Q9","v":2060.6520022125305},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,86.9,{"$f":"IF(K9=0,0,VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$N$2)*K9^VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T9/E9","v":4.4937233409898907E-3},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W9:X9)","v":281.85232954545455},{"$f":"Y9*U9","v":1.2665663919907837},{"$f":"U9*V9","v":0.31283055038301122}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G10*H10*(2300/I10)*J10*(S10*5280)*M10*(N10/60)*O10*P10*Q10*(1/R10))","v":9.3647472164096212E-4},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A10,Equipment!$A$6:$BT$37,Equipment!$AJ$2)","v":1},"-",{"$f":"F10","v":9.3647472164096212E-4},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":18.251999999999999},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":65.520397727272723},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W10:X10)","v":92.93039772727272},{"$f":"Y10*U10","v":8.7026968343631619E-2},{"$f":"U10*V10","v":1.7092536619390839E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z9:Z10)","v":1.3535933603344152},{"$f":"SUM(AA9:AA10)","v":0.32992308700240208},{"$f":"SUM(Z11:AA11)","v":1.6835164473368174},"Total"]
[]
[]
[null,null,"Bench Grading -Tailings"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid "]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L19*M19*G19*N19/60*H19*2300/I19*J19*O19*P19*Q19","v":2060.6520022125305},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,86.9,{"$f":"IF(K19=0,0,VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$N$2)*K19^VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T19/E19","v":4.4937233409898907E-3},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W19:X19)","v":281.85232954545455},{"$f":"Y19*U19","v":1.2665663919907837},{"$f":"U19*V19","v":0.31283055038301122}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A20,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G20*H20*(2300/I20)*J20*(S20*5280)*M20*(N20/60)*O20*P20*Q20*(1/R20))","v":9.3647472164096212E-4},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A20,Equipment!$A$6:$BT$37,Equipment!$AJ$2)","v":1},"-",{"$f":"F20","v":9.3647472164096212E-4},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":18.251999999999999},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":65.520397727272723},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(W20:X20)","v":92.93039772727272},{"$f":"Y20*U20","v":8.7026968343631619E-2},{"$f":"U20*V20","v":1.7092536619390839E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z19:Z20)","v":1.3535933603344152},{"$f":"SUM(AA19:AA20)","v":0.32992308700240208},{"$f":"SUM(Z21:AA21)","v":1.6835164473368174},"Total"]

{"sheet":"Channel_UC","index":37,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Channel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,null,"Task Description","Equipment","Volume3 (cy/ft)","Productivity (cy/hr)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade Factor"," Centroid to Centroid Push Distance (feet)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Bench Equipment Cost ($/ft)","Bench Fuel Cost ($/ft)"]
["Dz2","Channels","Excavate",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"C25/27","v":0.77777777777777779},{"$f":"L6*M6*G6*N6/60*H6*2300/I6*J6*O6*P6*Q6","v":1123.3491344509132},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,175,{"$f":"IF(K6=0,0,  VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$N$2) *K6^VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$O$2))","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E6/F6","v":6.9237403931232048E-4},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T6:U6)","v":281.85232954545455},{"$f":"R6*V6","v":0.19514723589697366},{"$f":"S6*R6","v":4.8199618746727187E-2}]
["Dz2","Channels","Waste",{"$f":"VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"E6","v":0.77777777777777779},{"$f":"L7*M7*G7*N7/60*H7*2300/I7*J7*O7*P7*Q7","v":1000.5842362684338},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,200,{"$f":"IF(K7=0,0,  VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$N$2) *K7^VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$O$2))","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"E7/F7","v":7.7732363711666337E-4},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T7:U7)","v":281.85232954545455},{"$f":"R7*V7","v":0.21909047793207714},{"$f":"S7*R7","v":5.4113384997876518E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W6:W7)","v":0.41423771382905084},{"$f":"SUM(X6:X7)","v":0.1023130037446037},{"$f":"SUM(W8:X8)","v":0.51655071757365456},"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filter",{"$f":"C26/27","v":0.21865024804037803},"cy/ft",{"$f":"$U10*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$65)","v":2.0464494501813948},{"$f":"$U10*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$65)","v":0.42451800465825912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip Rap",{"$f":"C27/27","v":0.43730049608075605},"cy/ft",{"$f":"$U11*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$66)","v":4.134950277714978},{"$f":"$U11*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$66)","v":0.85683781873090414}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(W8:W11)","v":6.5956374417254242},{"$f":"SUM(X8:X11)","v":1.3836688271337669},{"$f":"X13+W13","v":7.9793062688591911},"$/ft"]
[null,"CHANNELS"]
[null,"Dimensions:"]
[null,"Left Side Slope:1",3,"H:1V"]
[null,"Left Side Slope:1",2.5,"H:1V"]
[null,"Depth:1",2,"ft"]
[null,"Left Side Slope Length:1",3.6055512754639891]
[null,"Right Side Slope Length:1",3.2015621187164243]
[null,"Bottom Width:",5,"ft"]
[null,"Left Anchor1",0,"ft"]
[null,"Right Anchor1",0,"ft"]
[null,"Perimeter:1",11.807113394180414,"ft"]
[null,"Excavation Area:1",21,"sf"]
[null,"Filter Area2",{"$f":"C24*0.5","v":5.9035566970902069},"sf"]
[null,"Riprap Area",{"$f":"C24","v":11.807113394180414},"sf"]
[]
[]
[null,"1. Assigned based on previous use at other FMI New Mexico operations"]
[null,"2. Bench cross width* 6\" filter thickness or 12\" riprap thickness"]
[null,"3. Volume (cy) =Area(sf)*Length(ft)/27"]

{"sheet":"Downdrain_UC","index":38,"n_rows":58,"n_cols":25,"rows_kept":58,"cut":false,"hidden":false,"merged":[[17,2,17,4],[34,2,34,4]]}
[null,null,"Downdrain Unit Cost"]
[]
[null,null,"Rough Grade"]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Equipment w/o Fuel Cost ($/ft)","Fuel Cost ($/ft)","Total Excavation Cost ($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":1730.6499270252161},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},2900,1,175,{"$f":"VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$N$2)*J5^VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$O$2)","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E45/27","v":1.9259259259259258},{"$f":"Q5/E5","v":1.112833910458348E-3},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T5:U5)","v":281.85232954545455},{"$f":"V5*R5","v":0.31365483005986317},{"$f":"R5*S5","v":7.7469932676557884E-2},{"$f":"R5*(S5+V5)","v":0.39112476273642105}]
["Dz2",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":1541.5163303855422},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},2900,1,200,{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$N$2)*J6^VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$O$2)","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"Q5","v":1.9259259259259258},{"$f":"Q6/E6","v":1.2493710822020553E-3},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T6:U6)","v":281.85232954545455},{"$f":"V6*R6","v":0.35213814998537485},{"$f":"R6*S6","v":8.6974967887496077E-2},{"$f":"R6*(S6+V6)","v":0.43911311787287094}]
[null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W6)","v":0.66579298004523801},{"$f":"SUM(X5:X6)","v":0.16444490056405398},{"$f":"SUM(W7:X7)","v":0.83023788060929204}]
[]
[null,null,"Finish Grade & Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,null,"(sf/ft)","($/sf)","$/ft"]
[null,null,"Downdrain ACBs"]
[null,null,"40T1",31,7.42,{"$f":"D14*E14","v":230.02}]
[null,null,"Installation1",31,4.63,{"$f":"D15*E15","v":143.53}]
[null,null,null,null,"ACB Cost/ft",{"$f":"SUM(F14:F15)","v":373.55}]
[]
[null,null,"Total Downdrain Cost ($/ft)",null,null,{"$f":"F16+Y7","v":374.38023788060929}]
[]
[]
[null,null,"Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,"Dissipater ACBs","(sf)","($/sf)","$/sf"]
[null,null,"70T1",320,10.65,{"$f":"D25*E25","v":3408}]
[null,null,"Installation1",320,4.63,{"$f":"D26*E26","v":1481.6}]
[null,null,"40T1",506,7.42,{"$f":"D27*E27","v":3754.52}]
[null,null,"Installation1",506,4.63,{"$f":"D28*E28","v":2342.7799999999997}]
[null,null,null,null,"ACB Cost per Dissipater",{"$f":"SUM(F25:F28)","v":10986.900000000001}]
[]
[null,null,"Install Cutoff Wall"]
[null,null,"Cutoff Wall (cast in place concrete)","cubic yard","$/cubic yard","$/dissipater3"]
[null,null,"RSMeans (2019)",14,{"$f":"'Unit Rates'!C34","v":254.97},{"$f":"D33*E33","v":3569.58}]
[]
[null,null,"Total Dissipator Cost ($/each)",null,null,{"$f":"F29+F33","v":14556.480000000001}]
[]
[]
[]
[null,null,"DOWNDRAIN"]
[null,null,"Dimensions:"]
[null,null,null,"Left Side Slope:2",3,"H:1V"]
[null,null,null,"Left Side Slope:2",3,"H:1V"]
[null,null,null,"Depth:2",2,"ft"]
[null,null,null,"Perimeter:2",31.211102550927979,"ft"]
[null,null,null,"Excavation Area2",52,"sf"]
[null,null,null,"ACB Area2",31.211102550927979,"sf"]
[]
[null,null,"DISSIPATERS","ACB2",null,null,null,"Cutoff Wall2,4"]
[null,null,null,"Surface Area 1","Surface Area 2","Surface Area 3","Total","Cross-Sectional Area","Thickness","Volume"]
[null,null,null,"(sf)","(sf)","(sf)","(sf)","(sf)","(ft)","(cy)"]
[null,null,null,{"$f":"252.6","v":252.6},320,{"$f":"252.6","v":252.6},{"$f":"SUM(D51:F51)","v":825.2},{"$f":"5*10 + 6*5 + 20*5 + 6*5 + 5*10","v":260},1.5,{"$f":"H51*I51/27","v":14.444444444444445}]
[]
[]
[]
[null,null,"1. Quote from Contech ES 2018; Downdrain ACB installation includes fine grade base/subgrade soils (assuming subgrade at + 0.5 ft); equipment is D6 LGP dozer with Power Angle Tilt Blade (PAT) and GPS Blade Control"]
[null,null,"2. Assigned based on previous use at other FMI New Mexico operations"]
[null,null,"3. One cutoff wall per dissipator"]
[null,null,"4. Typical flow depth is 2'; concrete depth is 5' (diagram is not drawn to scale); concrete thickness is 1.5'"]

{"sheet":"Haul Road_UC","index":39,"n_rows":19,"n_cols":25,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"New Haul Road Unit Cost"]
[]
[null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No reclamation haul roads needed in Tyrone RCE."]
[]
[]
[]
[]
[]
["Eq","Earthwork"]
[null,null,null,null,null,null,null,null,"Material","Production","Centroid to",null,null,null,null,null,"Direct",null,"Fuel","Equipment","Operator","Dozer ","Equipment","Fuel","Equipment + Fuel"]
[null,null,null,null,null,null,"Material","Grade","Weight","Method/"," Centroid","Normal","Operator","Work","Visibility","Elevation","Drive","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost","Cost"]
[null,null,"Activity","Equipment","Volume (cy/ft)1","Productivity","Factor","Factor3",null,"Blade"," Push Distance2","Production","Factor","Hour","Factor","Factor","Trans."]
[null,null,null,null,null,"(cy/hr)",null,null,"(lb/cy)",null,"(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)","($/ft)"]
["Dz2",null,"Grading",{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"(9996*120*120/(2*9996))/27","v":266.66666666666669},{"$f":"L14*M14*G14*N14/60*H14*2300/I14*J14*O14*P14*Q14","v":2515.1130660097474},1.2,{"$f":"-0.02*100*(-10%)+1","v":1.2},3300,1,100,{"$f":"IF(K14=0,0,  VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$N$2) *K14^VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":3007.2004050116552},1,50,1,1,1,{"$f":"E14/F14","v":0.10602571720154755},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T14:U14)","v":281.85232954545455},{"$f":"R14*V14","v":29.883595384983749},{"$f":"S14*R14","v":7.3809803029857317},{"$f":"SUM(W14:X14)","v":37.264575687969483}]
[]
[]
[null,"1Volume based on dozing rock bench to create 120' wide haul road, assuming the existing slope of the rock is 1:1 (120x120/2=7200 sf)"]
[null,"2100' push distance assumed"]
[null,"3Maximum haul road grade of 10% used to calculate grade factor "]

{"sheet":"6\"-8\" Pipeline_UC","index":40,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C48","v":306.69},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9208571428571427E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21848011428571429},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(7/2)^2)/3)/144)","v":1.9463194778806401E-2},"sludge removal per foot of 7\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AJ118,Quantities!$B$2)","v":"1A Leach, 1B Leach "},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A11,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1321320},{"$f":"'17b Facility Characteristics'!C12","v":1262102.1691986332},{"$f":"IF(D11>0,E11/D11,0)","v":0.95518282414451694}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AJ119,Quantities!$B$2)","v":"Reclaimed 1C Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A12,'4   Earthwork'!$B$15:$B$320,\"C\")","v":82299.989200000011},{"$f":"'17b Facility Characteristics'!D12","v":95722.889234993228},{"$f":"IF(D12>0,E12/D12,0)","v":1.1630972271742803}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AJ120,Quantities!$B$2)","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A13,'4   Earthwork'!$B$15:$B$320,\"C\")","v":2357039.8279999997},{"$f":"'17b Facility Characteristics'!E12","v":3571161.7079930538},1.5151045245693888]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AJ121,Quantities!$B$2)","v":"3A Leach, 3B Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A14,'4   Earthwork'!$B$15:$B$320,\"C\")","v":2202200},{"$f":"'17b Facility Characteristics'!F12","v":2852289.88596211},1.2952002025075424]
[1400,null,{"$f":"VLOOKUP(A15,Quantities!A7:AJ122,Quantities!$B$2)","v":"2 Leach (Area 1)"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A15,'4   Earthwork'!$B$15:$B$320,\"C\")","v":885720},{"$f":"'17b Facility Characteristics'!G12","v":1338659.6621696795},1.511380190319378]
[1500,null,{"$f":"VLOOKUP(A16,Quantities!A8:AJ123,Quantities!$B$2)","v":"5A Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A16,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1795640},{"$f":"'17b Facility Characteristics'!H12","v":1528494.7770186781},0.85122562262963519]
[1600,null,{"$f":"VLOOKUP(A17,Quantities!A9:AJ124,Quantities!$B$2)","v":"6B Leach, 6D Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A17,'4   Earthwork'!$B$15:$B$320,\"C\")","v":261360},{"$f":"'17b Facility Characteristics'!I12","v":276816.83710634045},1.0591400256593988]
[1700,null,{"$f":"VLOOKUP(A18,Quantities!A10:AJ125,Quantities!$B$2)","v":"6C Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A18,'4   Earthwork'!$B$15:$B$320,\"C\")","v":319440},{"$f":"'17b Facility Characteristics'!J12","v":371539.77824855212},1.1630972271742803]
[1800,null,{"$f":"VLOOKUP(A19,Quantities!A11:AJ126,Quantities!$B$2)","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A19,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1815000},{"$f":"'17b Facility Characteristics'!K12","v":2488386.1088203397},1.3710116302040438]
[1900,null,{"$f":"VLOOKUP(A20,Quantities!A12:AJ127,Quantities!$B$2)","v":"8A Waste, 8C Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A20,'4   Earthwork'!$B$15:$B$320,\"C\")","v":229222.40000000002},{"$f":"'17b Facility Characteristics'!L12","v":197478.87576794537},0.86151648254247992]
[2000,null,{"$f":"VLOOKUP(A21,Quantities!A13:AJ128,Quantities!$B$2)","v":"9A Waste "},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A21,'4   Earthwork'!$B$15:$B$320,\"C\")","v":208120},{"$f":"'17b Facility Characteristics'!M12","v":289400.38961108844},1.3905457890211821]
[2100,null,{"$f":"VLOOKUP(A22,Quantities!A14:AJ129,Quantities!$B$2)","v":"9AX Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A22,'4   Earthwork'!$B$15:$B$320,\"C\")","v":102769.33333333334},{"$f":"'17b Facility Characteristics'!N12","v":142905.46370718087},1.3905457890211819]
[2200,null,{"$f":"VLOOKUP(A23,Quantities!A15:AJ130,Quantities!$B$2)","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A23,'4   Earthwork'!$B$15:$B$320,\"C\")","v":556600},{"$f":"'17b Facility Characteristics'!O12","v":736297.40084566234},1.3228483665929973]
[2300,null,{"$f":"VLOOKUP(A24,Quantities!A16:AJ131,Quantities!$B$2)","v":"6A Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A24,'4   Earthwork'!$B$15:$B$320,\"C\")","v":314600},{"$f":"'17b Facility Characteristics'!P12","v":271033.08540786419},0.86151648254247992]
[2400,null,{"$f":"VLOOKUP(A25,Quantities!A17:AJ132,Quantities!$B$2)","v":"Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A25,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},0,0]
[2500,null,{"$f":"VLOOKUP(A26,Quantities!A17:AJ132,Quantities!$B$2)","v":"3A Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A26,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!R12","v":0},0]
[2600,null,{"$f":"VLOOKUP(A27,Quantities!A19:AJ134,Quantities!$B$2)","v":"Reclaimed Tailing Launder Line"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A27,'4   Earthwork'!$B$15:$B$320,\"C\")","v":9636.8399999999983},{"$f":"'17b Facility Characteristics'!S12","v":27895.608208739752},2.8946841712366043]
[2700,null,{"$f":"VLOOKUP(A28,Quantities!A19:AJ134,Quantities!$B$2)","v":"Surface Impoundments"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A28,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!T12","v":119965.57049713073},0]
[2800,null,{"$f":"VLOOKUP(A29,Quantities!A18:AJ133,Quantities!$B$2)","v":"Other Borrow Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A29,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!U12","v":0},0]
[2900,null,{"$f":"VLOOKUP(A30,Quantities!A19:AJ134,Quantities!$B$2)","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A30,'4   Earthwork'!$B$15:$B$320,\"C\")","v":45360.000000000007},{"$f":"'17b Facility Characteristics'!V12","v":228212.92201545401},5.0311490744147704]
[3000,null,{"$f":"VLOOKUP(A31,Quantities!A20:AJ135,Quantities!$B$2)","v":"Monitoring & Exploration Wells"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A31,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!W12","v":0},0]
[3100,null,{"$f":"VLOOKUP(A32,Quantities!A21:AJ136,Quantities!$B$2)","v":"Seep 5E Collection System"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A32,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!X12","v":0},0]
[3300,null,{"$f":"VLOOKUP(A33,Quantities!A22:AJ137,Quantities!$B$2)","v":"Unplanned Disturbance Area"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A33,'4   Earthwork'!$B$15:$B$320,\"C\")","v":968000},{"$f":"'17b Facility Characteristics'!Z12","v":1130151.3942263843},1.1675117708950251]
[]
[null,null,null,{"$f":"SUM(D11:D33)","v":13474328.390533334}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D33,F11:F33)/D35","v":1.2474498519237434},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+7/12)*(3+7/12))+(3*7/12))/27)*F36","v":1.8605868547597193},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F37","v":1.8800500495385257}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 6\"-8\" (average 7\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 40 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"20\"-36\" Pipeline_UC","index":41,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C48","v":306.69},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9208571428571427E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21848011428571429},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(28/2)^2)/3)/144)","v":0.31141111646090242},"sludge removal per foot of 28\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AJ118,Quantities!$B$2)","v":"1A Leach, 1B Leach "},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A11,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1321320},{"$f":"'17b Facility Characteristics'!C12","v":1262102.1691986332},{"$f":"IF(D11>0,E11/D11,0)","v":0.95518282414451694}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AJ119,Quantities!$B$2)","v":"Reclaimed 1C Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A12,'4   Earthwork'!$B$15:$B$320,\"C\")","v":82299.989200000011},{"$f":"'17b Facility Characteristics'!D12","v":95722.889234993228},{"$f":"IF(D12>0,E12/D12,0)","v":1.1630972271742803}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AJ120,Quantities!$B$2)","v":"2B Waste, 2A Leach, 2B Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A13,'4   Earthwork'!$B$15:$B$320,\"C\")","v":2357039.8279999997},{"$f":"'17b Facility Characteristics'!E12","v":3571161.7079930538},1.5151045245693888]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AJ121,Quantities!$B$2)","v":"3A Leach, 3B Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A14,'4   Earthwork'!$B$15:$B$320,\"C\")","v":2202200},{"$f":"'17b Facility Characteristics'!F12","v":2852289.88596211},1.2952002025075424]
[1400,null,{"$f":"VLOOKUP(A15,Quantities!A7:AJ122,Quantities!$B$2)","v":"2 Leach (Area 1)"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A15,'4   Earthwork'!$B$15:$B$320,\"C\")","v":885720},{"$f":"'17b Facility Characteristics'!G12","v":1338659.6621696795},1.511380190319378]
[1500,null,{"$f":"VLOOKUP(A16,Quantities!A8:AJ123,Quantities!$B$2)","v":"5A Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A16,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1795640},{"$f":"'17b Facility Characteristics'!H12","v":1528494.7770186781},0.85122562262963519]
[1600,null,{"$f":"VLOOKUP(A17,Quantities!A9:AJ124,Quantities!$B$2)","v":"6B Leach, 6D Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A17,'4   Earthwork'!$B$15:$B$320,\"C\")","v":261360},{"$f":"'17b Facility Characteristics'!I12","v":276816.83710634045},1.0591400256593988]
[1700,null,{"$f":"VLOOKUP(A18,Quantities!A10:AJ125,Quantities!$B$2)","v":"6C Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A18,'4   Earthwork'!$B$15:$B$320,\"C\")","v":319440},{"$f":"'17b Facility Characteristics'!J12","v":371539.77824855212},1.1630972271742803]
[1800,null,{"$f":"VLOOKUP(A19,Quantities!A11:AJ126,Quantities!$B$2)","v":"2 Leach (Area 2), 7B Leach, 7B Waste, 7C Waste, South Rim Pit"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A19,'4   Earthwork'!$B$15:$B$320,\"C\")","v":1815000},{"$f":"'17b Facility Characteristics'!K12","v":2488386.1088203397},1.3710116302040438]
[1900,null,{"$f":"VLOOKUP(A20,Quantities!A12:AJ127,Quantities!$B$2)","v":"8A Waste, 8C Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A20,'4   Earthwork'!$B$15:$B$320,\"C\")","v":229222.40000000002},{"$f":"'17b Facility Characteristics'!L12","v":197478.87576794537},0.86151648254247992]
[2000,null,{"$f":"VLOOKUP(A21,Quantities!A13:AJ128,Quantities!$B$2)","v":"9A Waste "},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A21,'4   Earthwork'!$B$15:$B$320,\"C\")","v":208120},{"$f":"'17b Facility Characteristics'!M12","v":289400.38961108844},1.3905457890211821]
[2100,null,{"$f":"VLOOKUP(A22,Quantities!A14:AJ129,Quantities!$B$2)","v":"9AX Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A22,'4   Earthwork'!$B$15:$B$320,\"C\")","v":102769.33333333334},{"$f":"'17b Facility Characteristics'!N12","v":142905.46370718087},1.3905457890211819]
[2200,null,{"$f":"VLOOKUP(A23,Quantities!A15:AJ130,Quantities!$B$2)","v":"San Salvador Pit, San Salvador Waste Backfill"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A23,'4   Earthwork'!$B$15:$B$320,\"C\")","v":556600},{"$f":"'17b Facility Characteristics'!O12","v":736297.40084566234},1.3228483665929973]
[2300,null,{"$f":"VLOOKUP(A24,Quantities!A16:AJ131,Quantities!$B$2)","v":"6A Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A24,'4   Earthwork'!$B$15:$B$320,\"C\")","v":314600},{"$f":"'17b Facility Characteristics'!P12","v":271033.08540786419},0.86151648254247992]
[2400,null,{"$f":"VLOOKUP(A25,Quantities!A17:AJ132,Quantities!$B$2)","v":"Main, West Main II, West Main III, Savanna, Gettysburg & Copper Mountain Pits"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A25,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},0,0]
[2500,null,{"$f":"VLOOKUP(A26,Quantities!A17:AJ132,Quantities!$B$2)","v":"3A Leach"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A26,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!R12","v":0},0]
[2600,null,{"$f":"VLOOKUP(A27,Quantities!A19:AJ134,Quantities!$B$2)","v":"Reclaimed Tailing Launder Line"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A27,'4   Earthwork'!$B$15:$B$320,\"C\")","v":9636.8399999999983},{"$f":"'17b Facility Characteristics'!S12","v":27895.608208739752},2.8946841712366043]
[2700,null,{"$f":"VLOOKUP(A28,Quantities!A19:AJ134,Quantities!$B$2)","v":"Surface Impoundments"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A28,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!T12","v":119965.57049713073},0]
[2800,null,{"$f":"VLOOKUP(A29,Quantities!A18:AJ133,Quantities!$B$2)","v":"Other Borrow Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A29,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!U12","v":0},0]
[2900,null,{"$f":"VLOOKUP(A30,Quantities!A19:AJ134,Quantities!$B$2)","v":"Reclaimed 1 Tailing Impoundment Reclaim Water Pumphouse Station"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A30,'4   Earthwork'!$B$15:$B$320,\"C\")","v":45360.000000000007},{"$f":"'17b Facility Characteristics'!V12","v":228212.92201545401},5.0311490744147704]
[3000,null,{"$f":"VLOOKUP(A31,Quantities!A20:AJ135,Quantities!$B$2)","v":"Monitoring & Exploration Wells"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A31,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!W12","v":0},0]
[3100,null,{"$f":"VLOOKUP(A32,Quantities!A21:AJ136,Quantities!$B$2)","v":"Seep 5E Collection System"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A32,'4   Earthwork'!$B$15:$B$320,\"C\")","v":0},{"$f":"'17b Facility Characteristics'!X12","v":0},0]
[3300,null,{"$f":"VLOOKUP(A33,Quantities!A22:AJ137,Quantities!$B$2)","v":"Unplanned Disturbance Area"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$320,'4   Earthwork'!$C$15:$C$320,\"b\",'4   Earthwork'!$A$15:$A$320,A33,'4   Earthwork'!$B$15:$B$320,\"C\")","v":968000},{"$f":"'17b Facility Characteristics'!Z12","v":1130151.3942263843},1.1675117708950251]
[]
[null,null,null,{"$f":"SUM(D11:D33)","v":13474328.390533334}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D33,F11:F33)/D35","v":1.2474498519237434},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+28/12)*(3+28/12))+(3*28/12))/27)*F36","v":4.2659704812700863},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F37","v":4.5773815977309891}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 20\"-36\" (average 28\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 92 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"Revegetation_UC","index":42,"n_rows":77,"n_cols":5,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,"Revegetation Unit Cost"]
[null,"Revegetation consists of 5 operations - scarifying, discing, drill seeding, mulching, and crimping."]
[null,"Cost information is obtained from EquipmentWatch (EQW), if available, or RS Means 2019 rates."]
[]
["Eq","Tractor used for each operation is Deere 7430","Cost","Unit","Information or Calculation"]
["Tc1","EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$J$2)","v":5210.05},"$ per month","EQW for Deere 7430"]
[null,"     EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$L$2)","v":29.602556818181821},"$ per hour","= ($/month)/176"]
[null,"EQW field labor rate per hour of operation",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$K$2)","v":2.5299999999999998},"$ per hour","EQW for Deere 7430, which includes mechanic's wage of $23.09 (NMDOL, 2019)"]
[null,"EQW lube material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$F$2)","v":2.84},"$ per hour","EQW for Deere 7430"]
[null,"EQW field parts cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$G$2)","v":0.61},"$ per hour","EQW for Deere 7430"]
[null,"EQW tire material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$H$2)","v":2.42},"$ per hour","EQW for Deere 7430"]
[null,"EQW fuel burn rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":5.98},"gallons per hour","EQW for Deere 7430"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.34},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C12*C13","v":13.9932},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total tractor cost",{"$f":"SUM(C7,C8,C9,C10,C11,C14,C15)","v":76.265756818181814},"$ per hour","Sum of $ per hour costs shown in boxes"]
[]
[null,"Tractor coverage/rate of operation, fuel cost per acre"]
[null,"Tractor/equipment net width",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$AU$2)","v":12},"feet","Assigned as a typical net width of coverage for each pass"]
[null,"Tractor/equipment travel speed",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$AJ$2)*VLOOKUP(A6,Equipment!$A$8:$BT$37,Equipment!$AT$2)/60","v":2.5},"miles per hour","Assigned as approximate average speed of equipment (3 mph for 50 min/hr)"]
[null,"For 1 acre, total traveling distance",{"$f":"43560/C19","v":3630},"feet per acre","= (43560 sf/ac)/(net width)"]
[null,"Time of travel over 1 acre",{"$f":"(C21/5280)/C20","v":0.27500000000000002},"hour per acre","= [(traveling distance feet/acre)/(5280 ft/mile)]/(travel speed)"]
[null,"Fuel cost per acre",{"$f":"C14*C22","v":3.8481300000000003},"$ per acre","Already included in total tractor cost…\nFuel cost/acre = (fuel cost/hour) x (travel time hour/acre)"]
[]
[null,"Operation"]
[null,"Scarifying"]
["Rp2","Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$J$2)","v":898.9},"per month","EQW Ripper, Miscellaneous MSR-189H, to 260 HP"]
[null,"     Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$L$2)","v":5.1073863636363637},"$ per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$K$2)","v":0.56999999999999995},"$ per hour","EQW for ripper, incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$F$2)","v":0.15},"$ per hour","EQW for ripper"]
[null,"Field parts cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$G$2)","v":0.16},"$ per hour","EQW for ripper"]
[null,"Ground Engaging Component cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BT$37,Equipment!$I$2)","v":0.78},"$ per hour","EQW for ripper"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C28:C32)+C$16","v":83.033143181818176},"per hour","= total tractor cost + (rake without tractor, with ratio)"]
[]
[null,"Discing"]
[null,"Disc harrow attachment, for tractor",{"$f":"'Unit Rates'!C33","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36/176","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component (GEC) cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor included",{"$f":"SUM(C37:C38)+C$16","v":80.547631818181813},"per hour","= total tractor cost + (disc harrow, with ratio)"]
[]
[null,"Drill seeding (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C36","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C37","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C43:C44)+C$16","v":80.547631818181813},"per hour"]
[]
[null,"Mulching"]
["Mu1","Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$J$2)","v":2167.9499999999998},"per month","EQW for trailer mounted mulcher (Finn B260)"]
[null,"     Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$L$2)","v":12.317897727272726},"per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$K$2)","v":1.25},"$ per hour","EQW for trailer mounted mulcher (Finn B260), incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$F$2)","v":1.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Field parts cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$G$2)","v":0.15},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Tire material cost",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$H$2)","v":0.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Fuel burn rate",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$D$2)","v":4.13},"gallons per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.34},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C54*C55","v":9.6641999999999992},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A48,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":24.27},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C49:C53,C56,C57)+C$16","v":126.11785454545453},"per hour"]
[]
[null,"Crimping (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C36","v":616.33000000000004},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C37","v":3.5018750000000001},"per hour","= ($/month)/176"]
[null,"Ground Engaging Component cost",{"$f":"C32","v":0.78},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C62:C63)+C$16","v":80.547631818181813},"per hour"]
[]
[null,"Summary for operations"]
[null,"Total cost for all operations combined (hour)",{"$f":"SUM(C33,C39,C45,C58,C64)","v":450.79389318181813},"per hour","Each of the 5 operations is done individually as part of revegetation (includes fuel cost)"]
[null,"Total cost for all operations combined w/o fuel(acre)",{"$f":"C67*C22-C23","v":120.12019062500001},"per acre","---"]
[null,"Total cost for all operations combined w/ fuel(acre)",{"$f":"C67*C22","v":123.968320625},"per acre","Total is based on \"tractor coverage/rate of operation\" = (total cost of operations/hour) x (hours of travel time/acre)"]
[]
[]
[null,"Materials (From Rocky Mountain Reclamation)"]
[null,"Seed",210,"per acre","From supplier (Rocky Mountain Reclamation); 8.9 Pound Live Seed (PLS) Per Acre"]
[null,"Hay mulch",490,"per acre","From supplier (Rocky Mountain Reclamation): Mulch is applied at a rate of 2 tons per acre"]
[]
[null,"Summary for operations + materials"]
[null,"Total revegetation unit cost",{"$f":"SUM(C69,C73,C74)","v":823.96832062499993},"per acre","Total is for all operations (combined) + seed material + hay mulch material + fuel"]

{"sheet":"Seepage Collection_UC","index":43,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Seepage Collection Unit Cost"]
[]
["Tyrone RCE udpate (2019)",null,null,null,null,null,null,"Escalated from 2012 to 2019 rates"]
[null,null,null,null,"2012 cost","2012 cost","Escalation (annual) rate =",0.02]
["Interceptor Trenches",null,null,null,"2013 RCE","2013 RCE",null,"2019 cost"]
["Replacement Seepage Collection Systems","Seep 5E Collection",1,"lump sum",19271.197455621303,{"$f":"C6*E6","v":19271.197455621303},"Costs based on Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates. (Seep_5E_Collection_Replacement.xlsx)",{"$f":"F6+(F6*(((1+(H$4))^7)-1))","v":22136.548315711458}]
[]
["3A Seepage Collection System"]
["Preliminary Earthworks",null,1,"lump sum",15900,{"$f":"C9*E9","v":15900},"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",{"$f":"F9+(F9*(((1+(H$4))^7)-1))","v":18264.102115623551}]
["Overflow Pond & Booster Station",null,1,"lump sum",130100,130100,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",149444.00536117129]
["Canyon 5 Deep Collection",null,1,"lump sum",{"$f":"AVERAGE(E13:E16)","v":133125},133125,"Estimated to be average of Canyon 7, 8, 10 & 11 Deep Collection Systems",152918.77950581038]
["Canyon 6 Deep Collection",null,1,"lump sum",{"$f":"AVERAGE(E13:E16)","v":133125},133125,"Estimated to be average of Canyon 7, 8, 10 & 11 Deep Collection Systems",152918.77950581038]
["Canyon 7 Deep Collection",null,1,"lump sum",135400,135400,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",155532.03939971249]
["Canyon 8 Deep Collection",null,1,"lump sum",105900,105900,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",121645.81220405873]
["Canyon 10 Deep Collection",null,1,"lump sum",154500,154500,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",177471.93565181372]
["Canyon 11 Deep Collection",null,1,"lump sum",136700,136700,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",157025.33076765656]
["Bolster Existing Surface PLS Catchments",null,1,"lump sum",231500,231500,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",265920.73206080828]
["Finger Drain System",null,1,"lump sum",72700,72700,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",83509.448038102637]
["Breach of Existing Seepage Collection Trenches",null,1,"lump sum",189600,189600,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",217790.80258630344]
["Concrete Pad for Above-Ground Tank",null,1,"lump sum",9900,9900,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",11371.98810972787]
["Electrical Hookup",null,1,"lump sum",157600,157600,"Costs obtained from Golder Associates Inc,. Scope of Work; No. 3A Stockpile Seepage and PLS Control Systems; 2006 and escalated to 2012 rates.",181032.86122152649]
[]
[null,null,null,null,null,null,"Average Replacement Cost:",{"$f":"AVERAGE(H6:H21)","v":133355.94034598835}]

{"sheet":"Trestle Demo_UC","index":44,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Tyrone Trestle Demo Unit Cost (RS Means)"]
[]
["Use in RCE","Line Number","Description","Unit","Material","Labor","Equipment","Total","Data Release","CCI Location","Date of Data Access"]
["Demolition - steel trestle","024116330200","Bridge demolition, pedestrian, steel, 50' to 160' long, 8' to 10' wide","S.F.",0,4.0599999999999996,3.55,{"$f":"E4+F4+G4","v":7.6099999999999994},"Year 2019","NEW MEXICO / LAS CRUCES (880)",43567]
["Demolition - steel trestle","024119180200","Selective demolition, disposal only, urban buildings with salvage value allowed, steel frame, includes loading and 5 mile haul to dump","C.Y.",0,4.1399999999999997,4.7,{"$f":"E5+F5+G5","v":8.84},"Year 2019","NEW MEXICO / LAS CRUCES (880)",43567]
[]
[]
["Calculation of Steel Trestle Demolition Cost"]
[]
["Data:","Quantities:","Notes:"]
["Trestle full length (ft)",260,"assumed similar to pedestrian steel bridge"]
["Trestle legs length (ft)",160,"2 legs at 80 ft each"]
["Trestle width (ft)",13.5]
["Trestle height (ft)",7.5,"steel height above bridge deck"]
["Haul distance (ft)",{"$f":"16981/5280","v":3.216098484848485},"1-way to disposal (16,981 ft)"]
[]
["Quantities for Cost Calculation:"]
["Horizontal (trestle platform/bridge) area at 13.5 ft wide is 13.5 x 260 = ",null,null,{"$f":"13.5*260","v":3510},"sf"]
[]
["One 10-ft section of trestle length demolishes to volume (with voids) of 10-ft x 10-ft x 4-ft (high) = 15 cy/10 ft",null,null,{"$f":"15*26","v":390},"cy"]
["One 40-ft section of trestle leg demolishes to volume (with voids) of 10-ft x 10-ft x 4-ft = 15 cy/40 ft",null,null,{"$f":"15*4","v":60},"cy"]
[null,null,"Total volume to haul =",{"$f":"SUM(D20:D21)","v":450},"cy"]
[]
[null,null,"Cost:"]
[null,null,"Demolition of steel trestle",{"$f":"D18*H4","v":26711.1}]
[null,null,"Hauling to disposal (unit rate for 5-mile haul covers 3.2 mile haul)",{"$f":"D22*H5","v":3978}]
[null,null,"Total steel trestle demolition cost =",{"$f":"SUM(D25:D26)","v":30689.1}]

{"sheet":"Berm_UC","index":45,"n_rows":12,"n_cols":26,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,null,"Berm Grading Unit Cost "]
[]
["Equipment",null,"Berm Grading - 1.5H:1V"]
[null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission",null,null,"Fuel","Equipment","Operator","Dozer ","Berm Equipment","Berm Fuel"]
[null,null,"Task Description","Equipment","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz3",null,"Excavate",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K8*L8*F8*M8/60*G8*2300/H8*I8*N8*O8*P8","v":644.57500443147308},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,100,{"$f":"IF(J8=0,0,VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$N$2)*J8^VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":1062.3856282189665},0.75,50,1,1,1,0.13,{"$f":"Q8/E8","v":2.016832782938308E-4},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T8:U8)","v":225.77659090909088},{"$f":"V8*R8","v":4.5535363016550562E-2},{"$f":"R8*S8","v":6.7723228018285444E-3}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K9*L9*F9*M9/60*G9*2300/H9*I9*N9*O9*P9","v":1158.2543890100485},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},2900,1,50,{"$f":"IF(J9=0,0,VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$N$2)*J9^VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$O$2))","v":1909.0296835061895},0.75,50,1,1,1,{"$f":"Q8/3","v":4.3333333333333335E-2},{"$f":"Q9/E9","v":3.7412621738796101E-5},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$E$2)","v":33.579000000000001},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$M$2)","v":198.36659090909089},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BT$37,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(T9:U9)","v":225.77659090909088},{"$f":"V9*R9","v":8.4468941931567284E-3},{"$f":"R9*S9","v":1.2562784253670343E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:W9)","v":5.3982257209707292E-2},{"$f":"SUM(X8:X9)","v":8.0286012271955781E-3},{"$f":"SUM(W10:X10)","v":6.201085843690287E-2},"Total"]
[]
[null,null,"1Berm height: 1 ft."]

{"sheet":"Substation Demo_UC","index":46,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,0,3,10],[8,0,8,10]]}
["Substation Demolition Unit Cost"]
[]
["Transformer demolition"]
["RS Means 260505101570: Transformer, dry type, primary, 3 phase, to 600 V, 750 kVA, electrical demolition, remove, including removal of supports, wire & conduit terminations"]
["- RS Means includes Crew R-3 of 2 electricians + 0.5 Crane operator (and crane) for 18 hours"]
[1024.07,"each"]
[]
["Power pole demolition"]
["There are 5 power poles. Assume the cost to remove this small number of poles is allocated with other pole removals elsewhere in the RCE"]
[]
["Structure demolition"]
["Masonry/brick building with no foundation"]
["Use building demo cost of $0.25/cf  developed from RS Means (see Building Demo sheet)"]
["Building demo at 400 sf x 30 ft high = 12000 cf @ $0.25/cf = $3,000"]
[3000,"each"]
[]
["Drain oil from transformer"]
["Transformer capacity = 1,200 gallons, which requires 1200/55 = 22 55-gallon drums"]
["The oil is contained in 55-gallon drums and handled as waste requiring special handling (shipped off-site)"]
["Based on cost at other FMI New Mexico operations ($229,331 for 30 loads @ 80 drums/load), cost/load = 229,331/30 = $7,644/load"]
[7644,"per load"]
[]
["Steam clean transformer after draining the oil"]
["RS Means 015433406300: Rent steam cleaner 100 gph, Incl. Hourly Oper. Cost."]
["Assume this is needed for 1 week:",null,null,322.48,"per week"]
[322.48,"per week"]
[]
["Disposal of oil residue from cleaning"]
["Use oil absorbent booms (https://www.newpig.com/pig-oil-only-absorbent-boom/p/BOM406)"]
["Assume 5 bags of oil absorbent booms (8 booms per bag) are need to absorb the oil residue from cleaning"]
["Cost (4/17/19) is $96/bag for 5 to 11 bags, yielding a total cost of $480"]
[480,"booms"]
[]
["Assume 2 55-gallon drums will contain all booms used; these drums will be handled as waste requiring special handling"]
["Assume these 2 drums fit on the same load as the 22 drums of transformer oil, so no additional cost to ship off-site"]
[0]
[]
[{"$f":"SUM(A6,A15,A21,A26,A32,A36)","v":12470.55},"total estimated cost for substation demo"]

{"sheet":"Thickener Dewater_UC","index":47,"n_rows":151,"n_cols":56,"rows_kept":151,"cut":false,"hidden":false,"merged":[[64,0,64,1],[66,0,66,1],[67,0,67,1],[66,9,66,10],[67,10,67,11],[149,2,149,6],[150,2,150,6],[148,2,148,6],[145,2,145,6],[62,2,62,3],[62,4,62,5],[62,6,62,7],[83,2,83,6],[71,2,71,6],[95,2,95,6],[107,2,107,6],[118,2,118,6],[122,2,122,6],[133,2,133,6]]}
[null,null,"Former Tailing Thickener Dewater Cost"]
[]
[null,null,"Thickener radius =",175,"ft"]
[null,null,"Thickener area = ",{"$f":"(D3^2)*PI()","v":96211.275016187414},"sf"]
[null,null,"Thickener depth =",17.5,"ft"]
[null,null,"Distance from Thickener to Leach Circuit=",1100,"ft"]
[]
[]
[]
[]
[]
[]
[null,null,"Step 1: Install causeway (30' past center, 40' wide, 4' thick)"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Dz2",null,"Dozer Assist - Causeway Load",{"$f":"B66","v":"5A"},"Former Tailing Thickener",{"$f":"VLOOKUP(A15,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"A16","v":"Sh1"},{"$f":"F16","v":"Hitachi EX3600-5"},1,{"$f":"((D3+30)*40*4)/27","v":1214.8148148148148},{"$f":"(D3+30)*40/43560","v":0.18824609733700642},"-","-","-","-",{"$f":"P16","v":0.38929440389294406},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A15,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A15,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A15,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A15,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(AY15:AZ15)","v":281.85232954545455},{"$f":"BA15*P15","v":109.72353461623536},{"$f":"P15*AX15","v":27.100729927007301},{"$f":"P15*(AX15+BA15)","v":136.82426454324266}]
["Sh1",null,"Load- Causeway Mat'l",{"$f":"D15","v":"5A"},"Former Tailing Thickener",{"$f":"VLOOKUP(A16,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Hitachi EX3600-5"},{"$f":"A17","v":"Tk4"},{"$f":"F17","v":"Komatsu 730E"},"-",{"$f":"J15","v":1214.8148148148148},{"$f":"K15","v":0.18824609733700642},{"$f":"IF(OR(LEFT(A16,2)=\"Ld\",LEFT(A16,2)=\"Sh\"),VLOOKUP(A16,Equipment[],Equipment!$BB$2),0)","v":0.45},{"$f":"IF(OR(LEFT(A16,2)=\"Ld\",LEFT(A16,2)=\"Sh\"),VLOOKUP(A16,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},"-",{"$f":"IF(OR(LEFT(A16,2)=\"Ld\",LEFT(A16,2)=\"Sh\"),M16/L16*AT16,0)","v":3120.5555555555552},{"$f":"IF(J16/O16<P17,P17,J16/O16)","v":0.38929440389294406},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A16,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A16,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":193.56479999999999},{"$f":"VLOOKUP(A16,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":507.98386363636359},{"$f":"VLOOKUP(A16,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},{"$f":"SUM(AY16:AZ16)","v":535.68386363636364},{"$f":"BA16*P16","v":208.53873036938731},{"$f":"P16*AX16","v":75.353693430656932},{"$f":"P16*(AX16+BA16)","v":283.89242380004424}]
["Tk4",null,"Haul- Causeway Mat'l",{"$f":"D15","v":"5A"},"Former Tailing Thickener",{"$f":"VLOOKUP(A17,Equipment[],Equipment!$B$2)","v":"Komatsu 730E"},{"$f":"A16","v":"Sh1"},{"$f":"F16","v":"Hitachi EX3600-5"},7,{"$f":"J15","v":1214.8148148148148},{"$f":"K15","v":0.18824609733700642},"-",{"$f":"VLOOKUP(A17,Equipment[],Equipment!$BE$2)","v":145},{"$f":"TRUNC(M17/M16)","v":5},{"$f":"AT17*N17*M16*I17/AL17","v":3454.2115422492143},{"$f":"J17/O17","v":0.35169091410764802},{"$f":"VLOOKUP(A17,Equipment[],Equipment!$BJ$2)","v":2.5000000000000001E-2},{"$f":"IF($D$66>=$Q$17,\n$D$66+$Q$17,\nABS($D$66+$Q$17)\n)","v":9.3281875357347055E-2},{"$f":"IF($F$66>=$Q$17,\n$F$66+$Q$17,\nABS($F$66+$Q$17)\n)","v":4.946524064171124E-3},{"$f":"IF($H$66>=$Q$17,\n$H$66+$Q$17,\nABS($H$66+$Q$17)\n)","v":2.5000000000000001E-2},{"$f":"IF(-$D$66>=$Q$17,\n-$D$66+$Q$17,\nABS(-$D$66+$Q$17)\n)","v":0.14328187535734704},{"$f":"IF(-$F$66>=$Q$17,\n-$F$66+$Q$17,\nABS(-$F$66+$Q$17)\n)","v":4.5053475935828882E-2},{"$f":"IF(-$H$66>=$Q$17,\n-$H$66+$Q$17,\nABS(-$H$66+$Q$17)\n)","v":2.5000000000000001E-2},{"$f":"$C$66*0.3048","v":852.9523200000001},{"$f":"$E$66*0.3048","v":2188.70784},{"$f":"$G$66*0.3048","v":0},{"$f":"IF($D$66>=0,\nIF(((VLOOKUP(A17,Equipment[],Equipment!$P$2))*R17^4 + (VLOOKUP(A17,Equipment[],Equipment!$Q$2))*R17^3 + (VLOOKUP(A17,Equipment[],Equipment!$R$2))*R17^2+(VLOOKUP(A17,Equipment[],Equipment!$S$2))*R17+ (VLOOKUP(A17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP(A17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP(A17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(A17,Equipment[],Equipment!$P$2))*R17^4 + (VLOOKUP(A17,Equipment[],Equipment!$Q$2))*R17^3 + (VLOOKUP(A17,Equipment[],Equipment!$R$2))*R17^2+(VLOOKUP(A17,Equipment[],Equipment!$S$2))*R17+ (VLOOKUP(A17,Equipment[],Equipment!$T$2))),\nIF($D$66<0,\nIF(((VLOOKUP(A17,Equipment[],Equipment!$Z$2))*R17^4 + (VLOOKUP(A17,Equipment[],Equipment!$AA$2))*R17^3 + (VLOOKUP(A17,Equipment[],Equipment!$AB$2))*R17^2+(VLOOKUP(A17,Equipment[],Equipment!$AC$2))*R17+ (VLOOKUP(A17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP(A17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP(A17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP(A17,Equipment[],Equipment!$Z$2))*R17^4 + (VLOOKUP(A17,Equipment[],Equipment!$AA$2))*R17^3 + (VLOOKUP(A17,Equipment[],Equipment!$AB$2))*R17^2+(VLOOKUP(A17,Equipment[],Equipment!$AC$2))*R17+ (VLOOKUP(A17,Equipment[],Equipment!$AD$2))),\n0))","v":3.2556451071748438E-3},{"$f":"IF($F$66>=0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$P$2))*S17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$Q$2))*S17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$R$2))*S17^2+(VLOOKUP($A$17,Equipment[],Equipment!$S$2))*S17+ (VLOOKUP($A$17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$P$2))*S17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$Q$2))*S17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$R$2))*S17^2+(VLOOKUP($A$17,Equipment[],Equipment!$S$2))*S17+ (VLOOKUP($A$17,Equipment[],Equipment!$T$2))),\nIF($F$66<0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$Z$2))*S17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AA$2))*S17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AB$2))*S17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AC$2))*S17+ (VLOOKUP($A$17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$Z$2))*S17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AA$2))*S17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AB$2))*S17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AC$2))*S17+ (VLOOKUP($A$17,Equipment[],Equipment!$AD$2))),\n0))","v":1.0502048319504236E-3},{"$f":"IF($H$66>=0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$P$2))*T17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$Q$2))*T17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$R$2))*T17^2+(VLOOKUP($A$17,Equipment[],Equipment!$S$2))*T17+ (VLOOKUP($A$17,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$P$2))*T17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$Q$2))*T17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$R$2))*T17^2+(VLOOKUP($A$17,Equipment[],Equipment!$S$2))*T17+ (VLOOKUP($A$17,Equipment[],Equipment!$T$2))),\nIF($H$66<0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$Z$2))*T17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AA$2))*T17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AB$2))*T17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AC$2))*T17+ (VLOOKUP($A$17,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$Z$2))*T17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AA$2))*T17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AB$2))*T17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AC$2))*T17+ (VLOOKUP($A$17,Equipment[],Equipment!$AD$2))),\n0))","v":1.4486562109375001E-3},{"$f":"IF($D$66<0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$U$2))*U17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*U17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*U17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*U17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$U$2))*U17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*U17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*U17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*U17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2))),\nIF(AND($D$66>0,U17<6%),1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($D$66>=0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*U17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*U17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*U17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*U17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*U17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*U17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*U17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*U17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2))),\n0)))","v":2.5709318662907109E-3},{"$f":"IF($F$66<0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$U$2))*V17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*V17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*V17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*V17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$U$2))*V17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*V17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*V17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*V17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2))),\nIF(AND($F$66>0,V17<6%),1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($F$66>=0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*V17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*V17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*V17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*V17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*V17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*V17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*V17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*V17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2))),\n0)))","v":1.3296709187321358E-3},{"$f":"IF($H$66<0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$U$2))*W17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*W17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*W17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*W17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$U$2))*W17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$V$2))*W17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$W$2))*W17^2+(VLOOKUP($A$17,Equipment[],Equipment!$X$2))*W17+ (VLOOKUP($A$17,Equipment[],Equipment!$Y$2))),\nIF(AND($H$66>0,W17<6%),1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($H$67>=0,\nIF(((VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*W17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*W17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*W17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*W17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$17,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$17,Equipment[],Equipment!$AE$2))*W17^4 + (VLOOKUP($A$17,Equipment[],Equipment!$AF$2))*W17^3 + (VLOOKUP($A$17,Equipment[],Equipment!$AG$2))*W17^2+(VLOOKUP($A$17,Equipment[],Equipment!$AH$2))*W17+ (VLOOKUP($A$17,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"(X17*AA17+Y17*AB17+Z17*AC17)","v":5.0755015965572063},{"$f":"(X17*AD17+Y17*AE17+Z17*AF17)","v":5.1031434643636207},{"$f":"N17*L16","v":2.25},{"$f":"VLOOKUP(A17,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"VLOOKUP(A17,Equipment[],Equipment!$BL$2)","v":1.1000000000000001},{"$f":"SUM(AG17:AK17)","v":14.228645060920826},"-","-","-","-","-","-","-",{"$f":"VLOOKUP(A17,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A17,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A17,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A17,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":24.27},{"$f":"SUM(AY17:AZ17)","v":97.383636363636356},{"$f":"BA17*P17","v":34.24894009185406},{"$f":"P17*AX17","v":4.9541995688516156},{"$f":"P17*(AX17+BA17)","v":39.203139660705681}]
["Dz2",null,"Grade- Causeway Mat'l","Former Tailing Thickener","Former Tailing Thickener",{"$f":"VLOOKUP(A18,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},"-","-","-",{"$f":"J15","v":1214.8148148148148},{"$f":"K15","v":0.18824609733700642},"-","-","-",{"$f":"AR18*AS18*AU18*AV18*AW18*AM18*AN18*AP18*(AT18/50)*(2300/AO18)","v":3078.4983927959315},{"$f":"J18/O18","v":0.39461278188666016},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AR$2)","v":1.2},100,{"$f":"VLOOKUP(A18,Equipment[],Equipment!$N$2)*((AQ18)^(VLOOKUP(A18,Equipment[],Equipment!$O$2)))","v":3007.2004050116552},{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AM$2)","v":1},{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AT$2)","v":50},{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AO$2)","v":1},{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AP$2)","v":1},{"$f":"VLOOKUP(A18,Equipment[],Equipment!$AQ$2)","v":1},{"$f":"VLOOKUP(A18,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A18,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A18,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},281.85232954545455,{"$f":"BA18*P18","v":111.22253184316752},{"$f":"P18*AX18","v":27.470968811039846},{"$f":"P18*(AX18+BA18)","v":138.69350065420736}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 1 EQUIP. TOTAL",{"$f":"SUM(BB15:BB18)","v":463.73373692064428},{"$f":"SUM(BC15:BC18)","v":134.8795917375557},598.61332865819998]
[]
[null,null,"Step 2: Install solid temporary 10' pipe and dewater with vac truck"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Ex1",null,"Assist Vac. Truck","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"D80","v":16},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-",{"$f":"VLOOKUP(A23,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A23,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A23,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},{"$f":"SUM(AY23:AZ23)","v":80.080397727272725},{"$f":"BA23*P23","v":1281.2863636363636},{"$f":"P23*AX23","v":196.56},{"$f":"P23*(AX23+BA23)","v":1477.8463636363635}]
["Ex1",null,"Install 10' Dia. Pipe","-","-","-","-","-","-","-","-","-","-","-","-",4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A24,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A24,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A24,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A24,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},{"$f":"SUM(AY24:AZ24)","v":80.080397727272725},{"$f":"BA24*P24","v":320.3215909090909},{"$f":"P24*AX24","v":49.14},{"$f":"P24*(AX24+BA24)","v":369.46159090909089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 2 EQUIP. TOTAL",{"$f":"SUM(BB23:BB24)","v":1601.6079545454545},{"$f":"SUM(BC23:BC24)","v":245.7},1847.3079545454543]
[]
[null,null,"Step 3: Install 6' solid pipe and 24\" stainless steel slotted pipe"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Ex1",null,"Install 6' Dia. Pipe","-","-","-","-","-","-","-","-","-","-","-","-",4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A29,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A29,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A29,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A29,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},80.080397727272725,{"$f":"BA29*P29","v":320.3215909090909},{"$f":"P29*AX29","v":49.14},{"$f":"P29*(AX29+BA29)","v":369.46159090909089}]
["Ex1",null,"Install 24\" Dia. Pipe","-","-","-","-","-","-","-","-","-","-","-","-",4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A30,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A30,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A30,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A30,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},80.080397727272725,{"$f":"BA30*P30","v":320.3215909090909},{"$f":"P30*AX30","v":49.14},{"$f":"P30*(AX30+BA30)","v":369.46159090909089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 3 EQUIP. TOTAL",{"$f":"SUM(BB29:BB30)","v":640.6431818181818},{"$f":"SUM(BC29:BC30)","v":98.28},{"$f":"SUM(BD29:BD30)","v":738.92318181818177}]
[]
[null,null,"Step 4: Fill space between 24\" and 6' pipes with pea gravel, fill space between 6' and 10' pipes with fine sand - fill in 12\" lifts, pulling out 6' and 10' pipes"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Ex1",null,"Remove 6' Dia. Pipe in 12\" Lifts","-","-","-","-","-","-","-","-","-","-","-","-",4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A35,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A35,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A35,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A35,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},80.080397727272725,{"$f":"BA35*P35","v":320.3215909090909},{"$f":"P35*AX35","v":49.14},{"$f":"P35*(AX35+BA35)","v":369.46159090909089}]
["Ex1",null,"Remove 24\" Dia. Pipe in 12\" Lifts","-","-","-","-","-","-","-","-","-","-","-","-",4,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A36,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A36,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":12.285},{"$f":"VLOOKUP(A36,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":52.380397727272722},{"$f":"VLOOKUP(A36,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},80.080397727272725,{"$f":"BA36*P36","v":320.3215909090909},{"$f":"P36*AX36","v":49.14},{"$f":"P36*(AX36+BA36)","v":369.46159090909089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 4 EQUIP. TOTAL",{"$f":"SUM(BB35:BB36)","v":640.6431818181818},{"$f":"SUM(BC35:BC36)","v":98.28},{"$f":"SUM(BD35:BD36)","v":738.92318181818177}]
[]
[null,null,"Step 6: Pushout causeway; add inert waste rock or cover mat'l (1' edges, 4' center)"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Dz2",null,"Dozer Assist - Cover",{"$f":"$A$67","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A41,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"A42","v":"Sh1"},{"$f":"F42","v":"Hitachi EX3600-5"},1,{"$f":"((1*($D$3^2)*PI())+(($D$3^2)*PI()*3/3))/27","v":7126.7611123101788},{"$f":"$D$4/43560","v":2.2087069562944768},"-","-","-","-",{"$f":"P42","v":2.2921585670099556},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A41,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A41,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A41,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A41,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},281.85232954545455,{"$f":"BA41*P41","v":646.05023179932687},{"$f":"P41*AX41","v":159.56861864239804},{"$f":"P41*(AX41+BA41)","v":805.61885044172493}]
["Sh1",null,"Load- Cover",{"$f":"D41","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A42,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Hitachi EX3600-5"},{"$f":"A43","v":"Tk4"},{"$f":"F43","v":"Komatsu 730E"},"-",{"$f":"$J$41","v":7126.7611123101788},{"$f":"$K$41","v":2.2087069562944768},{"$f":"IF(OR(LEFT(A42,2)=\"Ld\",LEFT(A42,2)=\"Sh\"),VLOOKUP(A42,Equipment[],Equipment!$BB$2),0)","v":0.45},{"$f":"IF(OR(LEFT(A42,2)=\"Ld\",LEFT(A42,2)=\"Sh\"),VLOOKUP(A42,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},"-",{"$f":"IF(OR(LEFT(A42,2)=\"Ld\",LEFT(A42,2)=\"Sh\"),M42/L42*AT42,0)","v":3120.5555555555552},{"$f":"IF(J42/O42<P43,P43,J42/O42)","v":2.2921585670099556},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A42,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A42,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":193.56479999999999},{"$f":"VLOOKUP(A42,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":507.98386363636359},{"$f":"VLOOKUP(A42,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},535.68386363636364,{"$f":"BA42*P42","v":1227.8723572430838},{"$f":"P42*AX42","v":443.68121459156862},{"$f":"P42*(AX42+BA42)","v":1671.5535718346523}]
["Tk4",null,"Haul- Cover",{"$f":"D41","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A43,Equipment[],Equipment!$B$2)","v":"Komatsu 730E"},{"$f":"A42","v":"Sh1"},{"$f":"F42","v":"Hitachi EX3600-5"},7,{"$f":"$J$41","v":7126.7611123101788},{"$f":"$K$41","v":2.2087069562944768},"-",{"$f":"VLOOKUP(A43,Equipment[],Equipment!$BE$2)","v":145},{"$f":"TRUNC(M43/M42)","v":5},{"$f":"AT43*N43*M42*I43/AL43","v":3109.1920144105916},{"$f":"J43/O43","v":2.2921585670099556},{"$f":"VLOOKUP(A43,Equipment[],Equipment!$BJ$2)","v":2.5000000000000001E-2},{"$f":"IF($D$67>=$Q$43,\n$D$67+$Q$43,\nABS($D$67+$Q$43)\n)","v":3.2522114280508059E-2},{"$f":"IF($F$67>=$Q$43,\n$F$67+$Q$43,\nABS($F$67+$Q$43)\n)","v":7.8344844579582656E-2},{"$f":"IF($H$67>=$Q$43,\n$H$67+$Q$43,\nABS($H$67+$Q$43)\n)","v":3.5064557136449633E-2},{"$f":"IF(-$D$67>=$Q$43,\n-$D$67+$Q$43,\nABS(-$D$67+$Q$43)\n)","v":1.7477885719491947E-2},{"$f":"IF(-$F$67>=$Q$43,\n-$F$67+$Q$43,\nABS(-$F$67+$Q$43)\n)","v":2.8344844579582654E-2},{"$f":"IF(-$H$67>=$Q$43,\n-$H$67+$Q$43,\nABS(-$H$67+$Q$43)\n)","v":1.4935442863550369E-2},{"$f":"$C$67*0.3048","v":1691.0148240686458},{"$f":"$E$67*0.3048","v":1420.2971992887135},{"$f":"$G$67*0.3048","v":513.09332074974247},{"$f":"IF($D$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$P$2))*R43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*R43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*R43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*R43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$P$2))*R43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*R43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*R43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*R43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2))),\nIF($D$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*R43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*R43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*R43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*R43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*R43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*R43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*R43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*R43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2))),\n0))","v":1.6229950556333798E-3},{"$f":"IF($F$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$P$2))*S43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*S43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*S43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*S43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$P$2))*S43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*S43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*S43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*S43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2))),\nIF($F$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*S43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*S43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*S43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*S43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*S43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*S43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*S43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*S43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2))),\n0))","v":3.0563348192631096E-3},{"$f":"IF($H$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$P$2))*T43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*T43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*T43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*T43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$P$2))*T43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$Q$2))*T43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$R$2))*T43^2+(VLOOKUP($A$43,Equipment[],Equipment!$S$2))*T43+ (VLOOKUP($A$43,Equipment[],Equipment!$T$2))),\nIF($H$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*T43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*T43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*T43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*T43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$Z$2))*T43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AA$2))*T43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AB$2))*T43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AC$2))*T43+ (VLOOKUP($A$43,Equipment[],Equipment!$AD$2))),\n0))","v":1.6873791033733727E-3},{"$f":"IF($D$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$U$2))*U43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*U43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*U43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*U43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$U$2))*U43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*U43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*U43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*U43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2))),\nIF(AND($D$67>0,U43<6%),1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($D$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*U43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*U43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*U43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*U43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*U43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*U43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*U43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*U43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($F$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$U$2))*V43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*V43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*V43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*V43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$U$2))*V43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*V43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*V43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*V43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2))),\nIF(AND($F$67>0,V43<6%),1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($F$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*V43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*V43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*V43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*V43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*V43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*V43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*V43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*V43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($H$67<0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$U$2))*W43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*W43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*W43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*W43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$U$2))*W43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$V$2))*W43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$W$2))*W43^2+(VLOOKUP($A$43,Equipment[],Equipment!$X$2))*W43+ (VLOOKUP($A$43,Equipment[],Equipment!$Y$2))),\nIF(AND($H$67>0,W43<6%),1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($H$67>=0,\nIF(((VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*W43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*W43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*W43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*W43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$43,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$43,Equipment[],Equipment!$AE$2))*W43^4 + (VLOOKUP($A$43,Equipment[],Equipment!$AF$2))*W43^3 + (VLOOKUP($A$43,Equipment[],Equipment!$AG$2))*W43^2+(VLOOKUP($A$43,Equipment[],Equipment!$AH$2))*W43+ (VLOOKUP($A$43,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"(X43*AA43+Y43*AB43+Z43*AC43)","v":7.9511954298676981},{"$f":"(X43*AD43+Y43*AE43+Z43*AF43)","v":3.8063680053282161},{"$f":"N43*L42","v":2.25},{"$f":"VLOOKUP(A43,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"VLOOKUP(A43,Equipment[],Equipment!$BL$2)","v":1.1000000000000001},{"$f":"SUM(AG43:AK43)","v":15.807563435195913},"-","-","-","-","-","-","-",{"$f":"VLOOKUP(A43,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A43,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A43,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A43,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":24.27},{"$f":"SUM(AY43:AZ43)","v":97.383636363636356},{"$f":"BA43*P43","v":223.2187363774913},{"$f":"P43*AX43","v":32.289179301755837},{"$f":"P43*(AX43+BA43)","v":255.50791567924713}]
["Dz2",null,"Grade- Cover","Former Tailing Thickener","Former Tailing Thickener","-","-","-","-",7126.7611123101788,{"$f":"$K$41","v":2.2087069562944768},"-","-","-",{"$f":"AR44*AS44*AU44*AV44*AW44*AM44*AN44*AP44*(AT44/50)*(2300/AO44)","v":3078.4983927959315},{"$f":"J44/O44","v":2.3150121270122099},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AR$2)","v":1.2},100,{"$f":"VLOOKUP(A44,Equipment[],Equipment!$N$2)*((AQ44)^(VLOOKUP(A44,Equipment[],Equipment!$O$2)))","v":3007.2004050116552},{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AM$2)","v":1},{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AT$2)","v":50},{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AO$2)","v":1},{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AP$2)","v":1},{"$f":"VLOOKUP(A44,Equipment[],Equipment!$AQ$2)","v":1},{"$f":"VLOOKUP(A44,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A44,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A44,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(AY44:AZ44)","v":281.85232954545455},{"$f":"BA44*P44","v":652.49156092436908},{"$f":"P44*AX44","v":161.159569221955},{"$f":"P44*(AX44+BA44)","v":813.65113014632414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 6 EQUIP. TOTAL",{"$f":"SUM(BB41:BB44)","v":2749.6328863442709},{"$f":"SUM(BC41:BC44)","v":796.69858175767763},{"$f":"SUM(BD41:BD44)","v":3546.3314681019488}]
[null,null,"Step 7a: Clay Liner"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Dz2",null,"Dozer Assist - Clay",{"$f":"$A$67","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A48,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"A49","v":"Sh1"},{"$f":"F49","v":"Hitachi EX3600-5"},1,{"$f":"(3*($D$3^2)*PI())/27","v":10690.141668465269},{"$f":"$D$4/43560","v":2.2087069562944768},"-","-","-","-",{"$f":"P49","v":3.4382378505149336},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A48,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A48,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A48,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A48,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},{"$f":"SUM(AY48:AZ48)","v":281.85232954545455},{"$f":"BA48*P48","v":969.07534769899041},{"$f":"P48*AX48","v":239.3529279635971},{"$f":"P48*(AX48+BA48)","v":1208.4282756625876}]
["Sh1",null,"Load- Clay",{"$f":"D48","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A49,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Hitachi EX3600-5"},{"$f":"A50","v":"Tk4"},{"$f":"F50","v":"Komatsu 730E"},"-",{"$f":"$J$55","v":10690.141668465269},{"$f":"$K$41","v":2.2087069562944768},{"$f":"IF(OR(LEFT(A49,2)=\"Ld\",LEFT(A49,2)=\"Sh\"),VLOOKUP(A49,Equipment[],Equipment!$BB$2),0)","v":0.45},{"$f":"IF(OR(LEFT(A49,2)=\"Ld\",LEFT(A49,2)=\"Sh\"),VLOOKUP(A49,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},"-",{"$f":"IF(OR(LEFT(A49,2)=\"Ld\",LEFT(A49,2)=\"Sh\"),M49/L49*AT49,0)","v":3120.5555555555552},{"$f":"IF(J49/O49<P50,P50,J49/O49)","v":3.4382378505149336},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A49,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A49,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":193.56479999999999},{"$f":"VLOOKUP(A49,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":507.98386363636359},{"$f":"VLOOKUP(A49,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},535.68386363636364,{"$f":"BA49*P49","v":1841.8085358646258},{"$f":"P49*AX49","v":665.52182188735298},{"$f":"P49*(AX49+BA49)","v":2507.3303577519787}]
["Tk4",null,"Haul- Clay",{"$f":"D48","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A50,Equipment[],Equipment!$B$2)","v":"Komatsu 730E"},{"$f":"A49","v":"Sh1"},{"$f":"F49","v":"Hitachi EX3600-5"},7,{"$f":"$J$55","v":10690.141668465269},{"$f":"$K$41","v":2.2087069562944768},"-",{"$f":"VLOOKUP(A50,Equipment[],Equipment!$BE$2)","v":145},{"$f":"TRUNC(M50/M49)","v":5},{"$f":"AT50*N50*M49*I50/AL50","v":3109.1920144105916},{"$f":"J50/O50","v":3.4382378505149336},{"$f":"VLOOKUP(A50,Equipment[],Equipment!$BJ$2)","v":2.5000000000000001E-2},{"$f":"IF($D$67>=$Q$50,\n$D$67+$Q$50,\nABS($D$67+$Q$50)\n)","v":3.2522114280508059E-2},{"$f":"IF($F$67>=$Q$50,\n$F$67+$Q$50,\nABS($F$67+$Q$50)\n)","v":7.8344844579582656E-2},{"$f":"IF($H$67>=$Q$50,\n$H$67+$Q$50,\nABS($H$67+$Q$50)\n)","v":3.5064557136449633E-2},{"$f":"IF(-$D$67>=$Q$50,\n-$D$67+$Q$50,\nABS(-$D$67+$Q$50)\n)","v":1.7477885719491947E-2},{"$f":"IF(-$F$67>=$Q$50,\n-$F$67+$Q$50,\nABS(-$F$67+$Q$50)\n)","v":2.8344844579582654E-2},{"$f":"IF(-$H$67>=$Q$50,\n-$H$67+$Q$50,\nABS(-$H$67+$Q$50)\n)","v":1.4935442863550369E-2},{"$f":"$C$67*0.3048","v":1691.0148240686458},{"$f":"$E$67*0.3048","v":1420.2971992887135},{"$f":"$G$67*0.3048","v":513.09332074974247},{"$f":"IF($D$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*R50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*R50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*R50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*R50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*R50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*R50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*R50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*R50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($D$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*R50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*R50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*R50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*R50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*R50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*R50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*R50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*R50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":1.6229950556333798E-3},{"$f":"IF($F$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*S50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*S50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*S50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*S50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*S50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*S50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*S50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*S50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($F$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*S50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*S50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*S50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*S50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*S50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*S50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*S50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*S50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":3.0563348192631096E-3},{"$f":"IF($H$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*T50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*T50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*T50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*T50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*T50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*T50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*T50^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*T50+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($H$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*T50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*T50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*T50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*T50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*T50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*T50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*T50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*T50+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":1.6873791033733727E-3},{"$f":"IF($D$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*U50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*U50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*U50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*U50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*U50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*U50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*U50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*U50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($D$67>0,U50<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($D$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*U50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*U50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*U50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*U50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*U50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*U50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*U50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*U50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($F$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*V50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*V50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*V50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*V50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*V50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*V50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*V50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*V50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($F$67>0,V50<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($F$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*V50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*V50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*V50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*V50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*V50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*V50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*V50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*V50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($H$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*W50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*W50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*W50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*W50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*W50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*W50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*W50^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*W50+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($H$67>0,W50<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($H$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*W50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*W50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*W50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*W50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*W50^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*W50^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*W50^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*W50+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"(X50*AA50+Y50*AB50+Z50*AC50)","v":7.9511954298676981},{"$f":"(X50*AD50+Y50*AE50+Z50*AF50)","v":3.8063680053282161},{"$f":"N50*L49","v":2.25},{"$f":"VLOOKUP(A50,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"VLOOKUP(A50,Equipment[],Equipment!$BL$2)","v":1.1000000000000001},{"$f":"SUM(AG50:AK50)","v":15.807563435195913},"-","-","-","-","-","-","-",{"$f":"VLOOKUP(A50,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A50,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A50,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A50,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":24.27},97.383636363636356,{"$f":"BA50*P50","v":334.82810456623696},{"$f":"P50*AX50","v":48.433768952633763},{"$f":"P50*(AX50+BA50)","v":383.26187351887074}]
["Dz2",null,"Grade- Clay","Former Tailing Thickener","Former Tailing Thickener","-","-","-","-",{"$f":"$J$55","v":10690.141668465269},{"$f":"$K$41","v":2.2087069562944768},"-","-","-",{"$f":"AR51*AS51*AU51*AV51*AW51*AM51*AN51*AP51*(AT51/50)*(2300/AO51)","v":3078.4983927959315},{"$f":"J51/O51","v":3.4725181905183149},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AR$2)","v":1.2},100,{"$f":"VLOOKUP(A51,Equipment[],Equipment!$N$2)*((AQ51)^(VLOOKUP(A51,Equipment[],Equipment!$O$2)))","v":3007.2004050116552},{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AM$2)","v":1},{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AT$2)","v":50},{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AO$2)","v":1},{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AP$2)","v":1},{"$f":"VLOOKUP(A51,Equipment[],Equipment!$AQ$2)","v":1},{"$f":"VLOOKUP(A51,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A51,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A51,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},281.85232954545455,{"$f":"BA51*P51","v":978.73734138655368},{"$f":"P51*AX51","v":241.73935383293247},{"$f":"P51*(AX51+BA51)","v":1220.4766952194861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 7a EQUIP. TOTAL",{"$f":"SUM(BB48:BB51)","v":4124.4493295164066},{"$f":"SUM(BC48:BC51)","v":1195.0478726365163},{"$f":"SUM(BD48:BD51)","v":5319.4972021529229}]
[null,null,"Step 7a or 7b: Roller compact, line, and add 3' cover"]
["Equipment",null,"Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist or Haul/Load  (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist or Trucks per Loader","Loose/Stockpile Volume (cy)","Area (ac)","Loader/ Shovel Cycle Time (min)","Net Bucket Capacity (cy)","Loader/ Shovel Cycles per Truck","Productivity (cy/hr)","Task Time (hrs)","Rolling Resistance (%)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Truck Cycle Time (min)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/ Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Equipment Cost ($/hr)","Equipment w/o Fuel Cost ($)","Fuel Cost ($)","Total Cost ($)"]
["Dz2",null,"Dozer Assist - Cover",{"$f":"$A$67","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A55,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"A56","v":"Sh1"},{"$f":"F56","v":"Hitachi EX3600-5"},1,{"$f":"(3*($D$3^2)*PI())/27","v":10690.141668465269},{"$f":"$D$4/43560","v":2.2087069562944768},"-","-","-","-",{"$f":"P56","v":3.4382378505149336},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A55,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A55,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A55,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A55,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},281.85232954545455,{"$f":"BA55*P55","v":969.07534769899041},{"$f":"P55*AX55","v":239.3529279635971},{"$f":"P55*(AX55+BA55)","v":1208.4282756625876}]
["Sh1",null,"Load- Cover",{"$f":"D55","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A56,Equipment!$A$7:$BT$30,Equipment!$B$2)","v":"Hitachi EX3600-5"},{"$f":"A57","v":"Tk4"},{"$f":"F57","v":"Komatsu 730E"},"-",{"$f":"$J$55","v":10690.141668465269},{"$f":"$K$41","v":2.2087069562944768},{"$f":"IF(OR(LEFT(A56,2)=\"Ld\",LEFT(A56,2)=\"Sh\"),VLOOKUP(A56,Equipment[],Equipment!$BB$2),0)","v":0.45},{"$f":"IF(OR(LEFT(A56,2)=\"Ld\",LEFT(A56,2)=\"Sh\"),VLOOKUP(A56,Equipment[],Equipment!$BA$2),0)","v":28.084999999999997},"-",{"$f":"IF(OR(LEFT(A56,2)=\"Ld\",LEFT(A56,2)=\"Sh\"),M56/L56*AT56,0)","v":3120.5555555555552},{"$f":"IF(J56/O56<P57,P57,J56/O56)","v":3.4382378505149336},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(A56,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A56,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":193.56479999999999},{"$f":"VLOOKUP(A56,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":507.98386363636359},{"$f":"VLOOKUP(A56,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.700000000000003},535.68386363636364,{"$f":"BA56*P56","v":1841.8085358646258},{"$f":"P56*AX56","v":665.52182188735298},{"$f":"P56*(AX56+BA56)","v":2507.3303577519787}]
["Tk4",null,"Haul- Cover",{"$f":"D55","v":"Site-wide average"},"Former Tailing Thickener",{"$f":"VLOOKUP(A57,Equipment[],Equipment!$B$2)","v":"Komatsu 730E"},{"$f":"A56","v":"Sh1"},{"$f":"F56","v":"Hitachi EX3600-5"},7,{"$f":"$J$55","v":10690.141668465269},{"$f":"$K$41","v":2.2087069562944768},"-",{"$f":"VLOOKUP(A57,Equipment[],Equipment!$BE$2)","v":145},{"$f":"TRUNC(M57/M56)","v":5},{"$f":"AT57*N57*M56*I57/AL57","v":3109.1920144105916},{"$f":"J57/O57","v":3.4382378505149336},{"$f":"VLOOKUP(A57,Equipment[],Equipment!$BJ$2)","v":2.5000000000000001E-2},{"$f":"IF($D$67>=$Q$57,\n$D$67+$Q$57,\nABS($D$67+$Q$57)\n)","v":3.2522114280508059E-2},{"$f":"IF($F$67>=$Q$57,\n$F$67+$Q$57,\nABS($F$67+$Q$57)\n)","v":7.8344844579582656E-2},{"$f":"IF($H$67>=$Q$57,\n$H$67+$Q$57,\nABS($H$67+$Q$57)\n)","v":3.5064557136449633E-2},{"$f":"IF(-$D$67>=$Q$57,\n-$D$67+$Q$57,\nABS(-$D$67+$Q$57)\n)","v":1.7477885719491947E-2},{"$f":"IF(-$F$67>=$Q$57,\n-$F$67+$Q$57,\nABS(-$F$67+$Q$57)\n)","v":2.8344844579582654E-2},{"$f":"IF(-$H$67>=$Q$57,\n-$H$67+$Q$57,\nABS(-$H$67+$Q$57)\n)","v":1.4935442863550369E-2},{"$f":"$C$67*0.3048","v":1691.0148240686458},{"$f":"$E$67*0.3048","v":1420.2971992887135},{"$f":"$G$67*0.3048","v":513.09332074974247},{"$f":"IF($D$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*R57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*R57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*R57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*R57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*R57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*R57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*R57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*R57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($D$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*R57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*R57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*R57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*R57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*R57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*R57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*R57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*R57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":1.6229950556333798E-3},{"$f":"IF($F$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*S57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*S57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*S57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*S57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*S57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*S57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*S57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*S57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($F$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*S57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*S57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*S57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*S57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*S57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*S57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*S57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*S57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":3.0563348192631096E-3},{"$f":"IF($H$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$P$2))*T57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*T57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*T57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*T57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$P$2))*T57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$Q$2))*T57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$R$2))*T57^2+(VLOOKUP($A$57,Equipment[],Equipment!$S$2))*T57+ (VLOOKUP($A$57,Equipment[],Equipment!$T$2))),\nIF($H$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*T57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*T57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*T57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*T57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$Z$2))*T57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AA$2))*T57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AB$2))*T57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AC$2))*T57+ (VLOOKUP($A$57,Equipment[],Equipment!$AD$2))),\n0))","v":1.6873791033733727E-3},{"$f":"IF($D$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*U57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*U57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*U57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*U57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*U57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*U57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*U57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*U57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($D$67>0,U57<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($D$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*U57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*U57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*U57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*U57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*U57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*U57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*U57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*U57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($F$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*V57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*V57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*V57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*V57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*V57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*V57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*V57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*V57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($F$67>0,V57<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($F$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*V57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*V57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*V57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*V57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*V57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*V57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*V57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*V57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"IF($H$67<0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$U$2))*W57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*W57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*W57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*W57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$U$2))*W57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$V$2))*W57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$W$2))*W57^2+(VLOOKUP($A$57,Equipment[],Equipment!$X$2))*W57+ (VLOOKUP($A$57,Equipment[],Equipment!$Y$2))),\nIF(AND($H$67>0,W57<6%),1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048),\nIF($H$67>=0,\nIF(((VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*W57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*W57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*W57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*W57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2)))<(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),(1/(VLOOKUP($A$57,Equipment[], Equipment!$AJ$2)*88*0.3048)),\n(VLOOKUP($A$57,Equipment[],Equipment!$AE$2))*W57^4 + (VLOOKUP($A$57,Equipment[],Equipment!$AF$2))*W57^3 + (VLOOKUP($A$57,Equipment[],Equipment!$AG$2))*W57^2+(VLOOKUP($A$57,Equipment[],Equipment!$AH$2))*W57+ (VLOOKUP($A$57,Equipment[],Equipment!$AI$2))),\n0)))","v":1.0502048319504236E-3},{"$f":"(X57*AA57+Y57*AB57+Z57*AC57)","v":7.9511954298676981},{"$f":"(X57*AD57+Y57*AE57+Z57*AF57)","v":3.8063680053282161},{"$f":"N57*L56","v":2.25},{"$f":"VLOOKUP(A57,Equipment[],Equipment!$BK$2)","v":0.7},{"$f":"VLOOKUP(A57,Equipment[],Equipment!$BL$2)","v":1.1000000000000001},{"$f":"SUM(AG57:AK57)","v":15.807563435195913},"-","-","-","-","-","-","-",{"$f":"VLOOKUP(A57,Equipment[],Equipment!$AT$2)","v":50},"-","-","-",{"$f":"VLOOKUP(A57,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":14.086799999999998},{"$f":"VLOOKUP(A57,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":73.11363636363636},{"$f":"VLOOKUP(A57,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":24.27},97.383636363636356,{"$f":"BA57*P57","v":334.82810456623696},{"$f":"P57*AX57","v":48.433768952633763},{"$f":"P57*(AX57+BA57)","v":383.26187351887074}]
["Dz2",null,"Grade- Cover","Former Tailing Thickener","Former Tailing Thickener","-","-","-","-",10690.141668465269,{"$f":"$K$41","v":2.2087069562944768},"-","-","-",{"$f":"AR58*AS58*AU58*AV58*AW58*AM58*AN58*AP58*(AT58/50)*(2300/AO58)","v":3078.4983927959315},{"$f":"J58/O58","v":3.4725181905183149},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3300,{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AR$2)","v":1.2},100,{"$f":"VLOOKUP(A58,Equipment[],Equipment!$N$2)*((AQ58)^(VLOOKUP(A58,Equipment[],Equipment!$O$2)))","v":3007.2004050116552},{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AM$2)","v":1},{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AT$2)","v":50},{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AO$2)","v":1},{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AP$2)","v":1},{"$f":"VLOOKUP(A58,Equipment[],Equipment!$AQ$2)","v":1},{"$f":"VLOOKUP(A58,Equipment!$A$7:$BT$30,Equipment!$E$2)","v":69.614999999999995},{"$f":"VLOOKUP(A58,Equipment!$A$7:$BT$30,Equipment!$M$2)","v":254.44232954545456},{"$f":"VLOOKUP(A58,Equipment!$A$7:$BT$30,Equipment!$BT$2)","v":27.410000000000004},281.85232954545455,{"$f":"BA58*P58","v":978.73734138655368},{"$f":"P58*AX58","v":241.73935383293247},{"$f":"P58*(AX58+BA58)","v":1220.4766952194861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"STEP 7a/7b EQUIP. TOTAL",{"$f":"SUM(BB55:BB58)","v":4124.4493295164066},{"$f":"SUM(BC55:BC58)","v":1195.0478726365163},{"$f":"SUM(BD55:BD58)","v":5319.4972021529229}]
[]
[]
[null,null,"Haul Path"]
[null,null,{"$f":"Quantities!O1","v":"Segment 1"},null,{"$f":"Quantities!Q1","v":"Segment 2"},null,{"$f":"Quantities!S1","v":"Segment 3"}]
[null,null,{"$f":"Quantities!O3","v":"Distance\n(ft)"},{"$f":"Quantities!P3","v":"Average Grade\n(%)"},{"$f":"Quantities!Q3","v":"Distance\n(ft) "},{"$f":"Quantities!R3","v":"Average Grade\n(%) "},{"$f":"Quantities!S3","v":"Distance\n(ft)  "},{"$f":"Quantities!T3","v":"Average Grade\n(%)  "}]
["3A",null,{"$f":"2.12*5280","v":11193.6},{"$f":"(5662-6300)/C65","v":-5.6996855345911951E-2},{"$f":"(2.33-2.12)*5280","v":1108.7999999999997},{"$f":"(5742-5662)/E65","v":7.2150072150072173E-2},0,0]
[null,"5A",{"$f":"0.53*5280","v":2798.4},{"$f":"(5866-6197)/C66","v":-0.11828187535734705},{"$f":"(1.89-0.53)*5280","v":7180.7999999999993},{"$f":"(5722-5866)/E66","v":-2.0053475935828877E-2},0,0]
["Site-wide average",null,{"$f":"Quantities!$O$115","v":5547.9488978630106},{"$f":"Quantities!$P$115","v":7.522114280508055E-3},{"$f":"Quantities!$Q$115","v":4659.7677142018156},{"$f":"Quantities!$R$115","v":5.3344844579582655E-2},{"$f":"Quantities!$S$115","v":1683.3770365805199},{"$f":"Quantities!$T$115","v":1.0064557136449633E-2}]
["Gila borrow area at lubrication shop",null,{"$f":"0.69*5280","v":3643.2},{"$f":"(6192-6118)/C68","v":2.031181379007466E-2},{"$f":"0.53*5280","v":2798.4},{"$f":"(5866-6197)/E68","v":-0.11828187535734705},{"$f":"(1.89-0.53)*5280","v":7180.7999999999993},{"$f":"(5722-5866)/G68","v":-2.0053475935828877E-2}]
[]
[]
[null,null,"Step 1: Install Causeway"]
[null,null,"Total Causeway Installation Cost",null,null,null,null,{"$f":"BD19","v":598.61332865819998}]
[]
[]
[null,null,"Step 2: Install solid temporary 10' pipe and dewater with vac truck",null,null,null,null,null,null,"Reference"]
[null,null,null,null,"Unit ",null,"Unit "]
[null,null,null,"Time","Cost","Length Pipe","Cost"]
[null,null,null,"(hrs)","($/hr)","(ft)","($/ft)","$"]
[null,null,"10' Pipe","-","-",{"$f":"$D$5","v":17.5},{"$f":"'Unit Rates'!C51","v":139.41},{"$f":"F79*G79","v":2439.6749999999997},null,{"$f":"'Unit Rates'!F51","v":"Means Line Item 334211.40 2850 - 334211.40 2885"}]
[null,null,"Vac Truck",16,{"$f":"'Unit Rates'!C52","v":170.8},"-","-",{"$f":"D80*E80","v":2732.8},null,{"$f":"'Unit Rates'!F52","v":"Means Line Item 028120.10 3120"}]
[null,null,"4 Laborers",{"$f":"P24+P23","v":20},{"$f":"Equipment!$C$63","v":23.09},"-","-",{"$f":"D81*E81","v":461.8},null,"NMDOL Type A Operator Group - Laborer I"]
[null,null,null,null,null,null,"Cost",{"$f":"SUM(H79:H81)","v":5634.2750000000005}]
[]
[null,null,"Total Vac Truck Dewatering Cost ($)",null,null,null,null,{"$f":"H82+BD25","v":7481.5829545454544}]
[]
[]
[null,null,"Step 3: Install 6' solid pipe and 24\" stainless steel slotted pipe",null,null,null,null,null,null,"Reference"]
[null,null,null,null,"Unit ",null,"Unit "]
[null,null,null,"Time","Cost","Length Pipe","Cost"]
[null,null,null,"(hrs)","($/hr)","(ft)","($/ft)","$"]
[null,null,"6' Pipe","-","-",{"$f":"$D$5","v":17.5},{"$f":"'Unit Rates'!$C$53","v":85.92},{"$f":"F91*G91","v":1503.6000000000001},null,{"$f":"'Unit Rates'!F53","v":"Means Line Item 334211.40 2885"}]
[null,null,"24\" Slotted Pipe","-","-",{"$f":"$D$5","v":17.5},{"$f":"'Unit Rates'!$C$54","v":223.6},{"$f":"F92*G92","v":3913},null,{"$f":"'Unit Rates'!F54","v":"Means Line Item 331113.10 8300 - 331113.10 8370"}]
[null,null,"4 Laborers",{"$f":"P30+P29","v":8},{"$f":"Equipment!$C$63","v":23.09},"-","-",{"$f":"D93*E93","v":184.72},null,"NMDOL Type A Operator Group - Laborer I"]
[null,null,null,null,null,null,"Cost",{"$f":"SUM(H91:H93)","v":5601.3200000000006}]
[]
[null,null,"Total Well Pipe Installation Cost ($)",null,null,null,null,{"$f":"H94+BD31","v":6340.2431818181822}]
[]
[]
[null,null,"Step 4: Fill space between 24\" and 6' pipes with pea gravel, fill space between 6' and 10' pipes with fine sand - fill in 12\" lifts, pulling out 6' and 10' pipes",null,null,null,null,null,null,"Reference"]
[null,null,null,null,"Unit ",null,"Unit "]
[null,null,null,"Time","Cost","Volume","Cost"]
[null,null,null,"(hrs)","($/hr)","(CY)","($/CY)","$"]
[null,null,"Pea Gravel - Delivered to Site","-","-",{"$f":"($F$91*9*PI()-$F$91*1*PI())/27","v":16.289739685280409},{"$f":"'Unit Rates'!$C$55","v":16.559999999999999},{"$f":"F103*G103","v":269.75808918824356},null,{"$f":"'Unit Rates'!F55","v":"Means Line Item 334123.19 0400"}]
[null,null,"Fine Sand - Delivered to Site","-","-",{"$f":"($F$91*25*PI()-$F$91*9*PI())/27","v":32.579479370560819},{"$f":"'Unit Rates'!$C$56","v":81.69},{"$f":"F104*G104","v":2661.4176697811131},null,{"$f":"'Unit Rates'!F56","v":"Means Line Item 040513.95 0300"}]
[null,null,"4 Laborers",{"$f":"P35+P36","v":8},{"$f":"Equipment!$C$63","v":23.09},"-","-",{"$f":"D105*E105","v":184.72},null,"NMDOL Type A Operator Group - Laborer I"]
[null,null,null,null,null,null,"Cost",{"$f":"SUM(H103:H104)","v":2931.1757589693566}]
[]
[null,null,"Total Well Filter Installation Cost ($)",null,null,null,null,{"$f":"H106+BD37","v":3670.0989407875386}]
[]
[]
[null,null,"Step 5: Pump Installation & Long-term Costs",null,null,null,null,null,null,"Reference"]
[null,null,null,"Capital","O&M"]
[null,null,null,"Cost","Cost"]
[null,null,null,"($)","($)","$"]
[null,null,"2 Pumps",{"$f":"'Thickener Pump'!V16","v":20000},{"$f":"'Thickener Pump'!AB16","v":12495.198532529294},{"$f":"SUM(D115:E115)","v":32495.198532529292},null,null,null,{"$f":"'Unit Rates'!F57","v":"Engineering Judgement"}]
[null,null,"2\" HDPE to Leach Circuit (3A Ponds)",{"$f":"'Thickener Pump'!G23","v":4521.0000000000055},{"$f":"'Thickener Pump'!I23","v":1808.4000000000024},{"$f":"SUM(D116:E116)","v":6329.4000000000078},null,null,null,{"$f":"'Unit Rates'!F59","v":"Means Line Item 331413.35 0100 - 331413.35 0300"},null,null,null,"(includes material, labor, and equipment)"]
[null,null,null,null,"Cost",{"$f":"SUM(F115:F116)","v":38824.5985325293}]
[]
[null,null,"Total Pumping Costs ($)",null,null,null,null,{"$f":"F117","v":38824.5985325293}]
[]
[]
[null,null,"Step 6: Inert Waste Rock Cover Installation"]
[null,null,"Total Waste Rock Installation Cost",null,null,null,null,{"$f":"BD45","v":3546.3314681019488}]
[]
[]
[null,null,"Step 7a: Roller compact, line (1' clay), and 3' cover",null,null,null,null,null,null,"Reference"]
[null,null,null,null,"Unit ",null,"Unit "]
[null,null,null,"Volume ","Cost","Area","Cost"]
[null,null,null,"(CY)","($/CY)","(SF)","($/CY)","$"]
[null,null,"Roller Compaction",{"$f":"$J$41","v":7126.7611123101788},{"$f":"'Unit Rates'!$C$61","v":1.26},"-","-",{"$f":"D130*E130","v":8979.7190015108245},null,{"$f":"'Unit Rates'!F61","v":"Means Line Item 312323.23 5640"},null,null,"(inlcudes labor and equipment)"]
[null,null,"60 mil HDPE Liner","-","-",{"$f":"($D$3^2)*PI()","v":96211.275016187414},{"$f":"'Unit Rates'!C62","v":1.39},{"$f":"F131*G131","v":133733.67227250049},null,{"$f":"'Unit Rates'!F62","v":"Means Line Item 310519.53 1200"},null,null,"(includes material and labor)"]
[null,null,null,null,null,null,"Cost",{"$f":"SUM(H130:H131)","v":142713.39127401132}]
[]
[null,null,"Total Final Cover Installation Costs ($)",null,null,null,null,{"$f":"H132+BD59+BD52","v":153352.38567831714}]
[]
[]
[null,null,"Step 7b: Roller compact, line (GCL/Composite), and 3' cover",null,null,null,null,null,null,"Reference"]
[null,null,null,null,"Unit ",null,"Unit "]
[null,null,null,"Volume ","Cost","Area","Cost"]
[null,null,null,"(CY)","($/CY)","(SF)","($/CY)","$"]
[null,null,"Roller Compaction",{"$f":"$J$41","v":7126.7611123101788},{"$f":"'Unit Rates'!$C$61","v":1.26},"-","-",{"$f":"D141*E141","v":8979.7190015108245},null,{"$f":"'Unit Rates'!F61","v":"Means Line Item 312323.23 5640"},null,null,"(inlcudes labor and equipment)"]
[null,null,"GCL/Composite","-","-",{"$f":"($D$3^2)*PI()","v":96211.275016187414},{"$f":"'Unit Rates'!C63","v":1.6679999999999999},{"$f":"F142*G142","v":160480.40672700061},null,"Assumed to cost 20% more than HDPE liner"]
[null,null,"60 mil HDPE Liner","-","-",{"$f":"($D$3^2)*PI()","v":96211.275016187414},{"$f":"'Unit Rates'!C62","v":1.39},{"$f":"F143*G143","v":133733.67227250049},null,{"$f":"'Unit Rates'!F62","v":"Means Line Item 310519.53 1200"},null,null,"(includes material and labor)"]
[null,null,null,null,null,null,"Cost",{"$f":"SUM(H141:H143)","v":303193.79800101195}]
[]
[null,null,"Total Final Cover Installation Costs ($)",null,null,null,null,{"$f":"H144+BD59","v":308513.29520316486}]
[]
[]
[null,null,"Total Cost to Close ($)",null,null,null,null,{"$f":"IF(H134<H146,\nH72+H84+H96+H108+H119+H123+H134,\nH72+H84+H96+H108+H119+H123+H146)","v":213813.85408475777}]
[null,null,"Year 0 Total Cost ($)",null,null,null,null,{"$f":"H72+H84+H96+H108+H119/2","v":37502.837672074027}]
[null,null,"Year 20 Total Cost ($)",null,null,null,null,{"$f":"IF(H134<H146,\nH119/2+H123+H134,\nH119/2+H123+H146)","v":176311.01641268373}]

{"sheet":"Thickener Pump","index":48,"n_rows":23,"n_cols":28,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[7,0,7,3]]}
[]
[]
[]
["Description",null,null,null,"Variable"]
["Hazen-Williams Coefficient",null,null,null,150]
["Pump / Motor Efficiency",null,null,null,0.7]
["Annual Pump Maintenance to Capital Factor",null,null,null,1.4999999999999999E-2]
["Annual Pipeline Maintenance to Capital Factor",null,null,null,0.01]
[]
[]
[]
[]
[]
["PUMPS"]
["From","To","Number","Removal Year          (yr)","First Replacement Year (yr)","Number of Replacements","Average Combined Operational Pumping Rate\n(gpm)","Starting Elevation\n(ft)","Maximum Elevation\n(ft)","Pipeline Length (Ft)","Pipeline Diameter (in)","Head Loss\n(ft)","Head on Pump\n(ft)","Power \n(HP)","Operational Kilowatts \n(kW)","Direct Pump Cost New\nand Replacement\n($/replacement)","Operating Time\n(hr/yr)","Annual\nElectrical Usage\n(kWh/yr)","Electric Rate (kWh)","Direct Annual Operational Cost\n($/yr)","Direct Operational Cost \n($)","Direct Pump Cost\nNew and Replacement\n($)","Maintenance\nOver Yrs 0-39 ($/yr)","Maintenance\n($)","Pump Demo ($)","Direct Cost Removal\n($)","Direct Cost O&M Electricity and Fuel\n($)","Total O&M Cost\n($)"]
["Bottom of Former Tailing Thickener","Leach Circuit (3A ponds)",2,40,20,2,1,5730,5747.5,{"$f":"D23","v":1100},{"$f":"E23","v":2},{"$f":"10.44*(G16)^1.85/($E$5^1.85*K16^4.865)*J16","v":3.7137565062437532E-2},{"$f":"(I16-H16)+L16","v":17.537137565062437},{"$f":"(G16*M16)/3960/$E$6","v":6.3265287031249772E-3},{"$f":"N16*0.7457","v":4.7176924539202953E-3},{"$f":"'Unit Rates'!C57*C16","v":10000},{"$f":"24*30*12*0.005","v":43.2},{"$f":"Q16*O16","v":0.20380431400935678},{"$f":"'Unit Rates'!C60","v":5.8700000000000002E-2},{"$f":"R16*S16","v":1.1963313232349244E-2},{"$f":"D16*T16","v":0.47853252929396972},{"$f":"P16*F16","v":20000},{"$f":"(V16)*E7","v":300},{"$f":"W16*D16","v":12000},{"$f":"'Unit Rates'!C58","v":247.36},{"$f":"Y16*C16","v":494.72},{"$f":"U16","v":0.47853252929396972},{"$f":"SUM(Z16:AA16,X16)","v":12495.198532529294}]
[]
[]
[]
[]
["PIPELINES"]
["From","To","Material","Pipeline Length (Ft)","Pipeline Diameter (in)","Water Pipnig ($/ft)","Direct Cost New ($/ea)","Maintenance ($/yr)","Maintenance ($)"]
["Bottom of Former Tailing Thickener","Leach Circuit (3A ponds)","HDPE",{"$f":"'Thickener Dewater_UC'!$D$6","v":1100},2,{"$f":"'Unit Rates'!C59","v":4.1100000000000048},{"$f":"D23*F23","v":4521.0000000000055},{"$f":"G23*E8","v":45.210000000000058},{"$f":"H23*D16","v":1808.4000000000024}]

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

{"sheet":"EquipmentWatch Adjustments","index":50,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[[21,2,21,7],[22,2,22,7],[23,2,23,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[12,2,12,7],[19,2,19,7],[15,1,15,7],[16,2,16,7],[17,2,17,7],[18,2,18,7],[20,2,20,7],[0,1,0,7],[1,2,1,7],[2,1,6,1],[2,2,6,7],[7,1,8,1],[7,2,8,7]]}
[null,"Specific inputs in EquipmentWatch that are adjusted"]
[null,"EquipmentWatch Line Item","Description of EquipmentWatch Changes to Eliminate Duplicate Costs"]
[null,"Mechanics Wages","Per New Mexico law, the $23.09/hour Mechanics labor rate is based on the most current New Mexico Department of Labor (DOL) Type H (Heavy Engineering) labor rates.  FICA, Medicare, Social Security, Unemployment Taxes, and Workmans' Comp are accounted for in Overhead."]
[]
[]
[]
[]
[null,"Sales Tax","The Sales Tax is set at $0/hour because New Mexico does not charge sales tax on state contracts. Sales Tax adjusted from 5.1% to 0%"]
[]
[null,"Maximum work hours per month","Per EquipmentWatch BlueBlook Rental calculations, a standard value of 176 hr/ month is assumed to be the maximum working hours per month. This value is used to determine the hourly cost of equipment use based on the monthly rental rate. This value is adjusted outside of EquipmentWatch in the Equipment worksheet. "]
[null,"Annual Field Repair Parts Cost ","Annual Field Repair Parts Cost includes major equipment components. The Annual Field Repair costs are set to $0/yr because Tyrone will be renting equipment. This is input as a value <$1 because EquipmentWatch doesn't accept $0 as an input. Note that normal wear and tear costs are still included in the total equipment cost with Miscellaneous Supply Parts. "]
[null,"Annual Use Hours","The Annual Use Hours are adjusted in EquipmentWatch to eliminate the EquipmentWatch 50 minute work hour."]
[null,"Fuel Rate ","The Fuel Rate is set to $1/gal as the starting point to calculate fuel consumption and then fuel cost. Example Calculation for CAT 14M: First, the Fuel Rate is set to $1/gal. Then, Equipment Watch calculates fuel cost to be $8.29/hr. Fuel consumption is calculated as ($8.29/hr)/($1.00/gal) = 8.29 gal/hr. Fuel consumption is then multiplied by the Fuel Quote value ($2.34/gal) to yield a Fuel Cost for 14M of $19.40/hr."]
[null,"Standard costs are used for other EquipmentWatch components"]
[]
[null,"Definitions"]
[null,"Field Repair","Operating cost includes field repair defined as routine, daily servicing of the equipment and would include repairing, replacing or adjusting small components such as pumps, carburetors, injectors, batteries, filters, belts, gaskets, and hoses.The cost of extraordinary operating expendables is not included.  Certain ground engaging components, such as hammer and drill bits, drill steel, augers, saw blades, and tooth-bits, are normally excluded from the \"Estimated Operating Cost/Hr.\" because of their highly variable wear patterns. It is recommended that these costs be recovered separately"]
[null,"Field Repair - Labor","Field repair labor costs are accrued on a machine working-hour basis to offset charges incurred to perform normal field repair and maintenance.  Costs listed under this heading represent an annual average over the economic life of the equipment.For adjustments and comparisons, the average labor cost per hour can be related to the average mechanic's wage (including fringe benefits) published."]
[null,"Field Repair - Parts","Field repair parts costs are accrued on a machine working-hour basis to offset the costs for supplying parts necessary to keep the equipment operating in good condition. These parts consist of anything short of a major component overhaul or replacement.  This annual cost includes “miscellaneous supply parts” referred to in the cost adjustment section.  Costs listed under this heading represent an annual average over the economic life of the equipment."]
[null,"Miscellaneous Supply Parts  ","Miscellaneous Supply Parts are parts normally stocked in bulk for an entire fleet, rather than for individual machines, this cost includes cables, hoses, steel etc. "]
[null,"Ground Engaging Components (GEC)","These costs include repair and/or replacement, either in whole or part, of ground engaging components such as pads, drums, teeth and cutting edges."]
[null,"Tires"," Tire costs include the repair and/or replacement of tires.  Listed tire costs are based on the current price of tires, typical contractor discounts, and the tire life listed which reflects average working conditions."]
[null,"Fuel","Fuel costs are calculated using average load factors, equipment horsepower, and the price of fuel per gallon. Actual fuel consumption will depend on variations in load factors, elevation, engine performance, operator efficiency, and terrain."]
[null,"Lube","Lubrication includes the costs of oils, grease, coolants and filters.  Labor and ancillary equipment involved in servicing is also included.  (e.g.  The cost of a lube truck and operator is included in this cost).  For dual engine models, costs for both equipment and carrier are included."]

{"sheet":"Annual Use Hours","index":51,"n_rows":16,"n_cols":32,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Cat D11T, U Blade","Cat D11T CD","Cat D9T, SU Blade","Cat D6T, SU Blade","Cat D6T XL, SU Blade","Cat 319D L","Cat 992K","Cat 988H","Cat 980H","Cat 966H","Cat 993K","Cat 16M ","Cat 14M","MSR-359H","MSR-189H (reveg)","Finn B260 mulcher (reveg)","Cat 637G","Cat 657G","Hitachi EX3600-5","Deere 7430","Komatsu HD-1500 5","Cat 769D","Cat 725","Komatsu 730E","Cat 777F","Off-Hwy Water Tanker Truck,6,000-gal.","Off-Hwy Water Tanker Truck,10,000-gal.","2 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 48X60)","1 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 42X60)"]
[]
["Hours per year",2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085]
["Annual overhaul hours",410,410,410,215,215,260,250,250,250,250,250,180,180,60,24,60,600,600,960,113,1125,500,400,1700,920,230,330,270,277,270,277]
["Subtotal",{"$f":"B6-B7","v":1675},{"$f":"C6-C7","v":1675},1675,1870,1870,1825,1835,1835,1835,1835,1835,1905,1905,2025,2061,2025,1485,1485,1125,1972,960,1585,1685,385,1165,1855,1755,1815,1808,1815,1808]
["50 minute hour",{"$f":"(B8*10)/60","v":279.16666666666669},{"$f":"(C8*10)/60","v":279.16666666666669},279.16666666666669,311.66666666666669,311.66666666666669,304.16666666666669,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,317.5,317.5,337.5,343.5,337.5,247.5,247.5,187.5,328.66666666666669,160,264.16666666666669,280.83333333333331,64.166666666666671,194.16666666666666,309.16666666666669,292.5,302.5,301.33333333333331,302.5,301.33333333333331]
["Annual Use Hours",{"$f":"B8-B9","v":1395.8333333333333},{"$f":"C8-C9","v":1395.8333333333333},1395.8333333333333,1558.3333333333333,1558.3333333333333,1520.8333333333333,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1587.5,1587.5,1687.5,1717.5,1687.5,1237.5,1237.5,937.5,1643.3333333333333,800,1320.8333333333333,1404.1666666666667,320.83333333333331,970.83333333333337,1545.8333333333333,1462.5,1512.5,1506.6666666666667,1512.5,1506.6666666666667]
["Adjusted Annual Use Hours",{"$f":"B12+B9","v":1679.1666666666667},{"$f":"C12+C9","v":1679.1666666666667},1679.1666666666667,1596.6666666666667,1596.6666666666667,1599.1666666666667,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1717.5,1717.5,1622.5,1628.5,1387.5,1622.5,1622.5,2037.5,1358.6666666666667,2010,2114.1666666666665,2130.8333333333335,1914.1666666666667,2044.1666666666667,1809.1666666666667,1792.5,1552.5,1551.3333333333333,1552.5,1551.3333333333333]
["Equipment Watch Annual Use Hours",1400,1400,1400,1285,1285,1295,1445,1445,1445,1445,1445,1400,1400,1285,1285,1050,1375,1375,1850,1030,1850,1850,1850,1850,1850,1500,1500,1250,1250,1250,1250]
[]
[]
[null,"Yellow highlighted = Standard values from EQW"]
[null,"Blue highlighted = Adjusted annual use hours used as input to EQW to obtain equipment costs"]

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

{"sheet":"Facilities Not Included","index":53,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Stockpile/Pit/Facility","Reason"]
["South Rim Stockpile","Covered by the 2C, 4A, 7B, and 4B stockpile"]
["Main, West Main, Valencia, Savanna, & Gettysburg pits","Granted conditional waiver from the requirement of achieving a self-sustianing ecosystem (SSE) - OPSDA and MMD pit waiver"]
["Copper Mountain Pit","Granted conditional waiver from the requirement of achieving a self-sustianing ecosystem (SSE)"]
["No. 1, 1C, and 7A series stockpiles","Reclamation complete - See CCP"]
["Mangas Valley Tailing Dams","Reclamation complete - See CCP"]
["Burro Mountain Tailing Dam","Reclamation complete - See CCP"]
["former mill and concetrator area located east of the No. 3A Stockpile","Reclamation complete - See CCP"]
["impacted soils along Brick Kiln Gulch","Reclamation complete - See CCP"]
["Copper Mountain Stockpile","Reclamation complete - See CCP"]